CashFlowRE
Sign in Sign up
3046 S Palm Dr 🌊 Lakefront
D Composite 40.76
Why this score? — see what drove the D grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • ARV discount +12.8/15.0
  • Cash flow +9.7/30.0
  • Schools +4.3/10.0
  • Livability +3.5/5.0
  • Rent growth +2.9/5.0
  • DSCR +2.7/10.0
  • Condition / age +2.5/5.0
  • 1% rule +2.3/10.0
  • Appreciation +0.0/10.0

$249,000

3046 S Palm Dr · Slidell, LA 70458
4 bd · 3.0 ba · 1,652 sqft · SingleFamily public records · 9 Days on market
Built 1976 $151/sqft · waterfront premium Est $283k · 12% under · waterfront

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

WATERFRONT LIVING AT IT'S BEST. BOAT DOCK AND HOIST IS CONVENIENT FOR A SCENIC BOAT RIDE TO LAKE PONCHARTRAIN BY WAY OF BAYOU BONFOUCA AND BAYOU LIBERTY. LINGER ON THE WRAP AROUND COVERED DECK TO SIP YOUR MORNING COFFEE OR UNWIND AT SUNSET WITH PEACEFUL VIEWS. THIS RAISED HOME FEATURES 4 BEDROOMS AND 3 FULL BATHS. AN INVITING OPEN FLOOR PLAN DESIGNED FOR ENTERTAINING AND EVERYDAY COMFORT. THE AIRY MAIN LIVING SPACE OFFERS WARM LAMINATE WOOD FLOORING WITH COZY WOOD BURNING FIREPLACE. THE GALLEY KITCHEN HAS A SEAMLESS FLOW AND CONVENIENT BREAKFAST BAR. ATTACHED TO GARAGE IS A LARGE STORAGE AREA WHICH CAN HIDE LARGE WATER TOYS, SEAFOOD POTS, AND FISHING SUPPLIES. NICE SHED/SHOP ALSO IN BACKYARD.MINUTES FROM SLIDELL'S DOWNTOWN DINING, SHOPPING, PARKS, AND ENTERTAINMENT. I-10 AND I-12 ARE CLOSE FOR COMMUNTING.

Key facts

  • Large storage area
  • Open floor plan
  • Boat dock

Tags

WATERFRONT LIVINGBOAT DOCKWRAP AROUND COVERED DECKOPEN FLOOR PLANGALLEY KITCHENLARGE STORAGE AREA

Property features AI

Finance

  • HOA & community: Community features: Water access

Exterior

  • Parking: Attached garage with two spaces; Boat parking; RV access/parking
  • Utilities: Public water; Public sewer
  • Home design: Single-story house; Raised foundation and slab; Very good condition; Shingle roof; Brick and vinyl siding construction; Built/updated in 2010 (house was raised and updated)
  • Construction: Brick and vinyl siding; Shingle roof; Raised foundation and slab; Built/updated in 2010
  • Exterior features: Covered porch; Balcony; Dock; Workshop; Water access and canal access; City lot, rectangular

Interior

  • Kitchen: Microwave; Oven; Range
  • Bedrooms: Total of 8 rooms (includes bedrooms and living spaces)
  • Bathrooms: 3 full bathrooms
  • Heating & cooling: Central heating (multiple heating units); Central air conditioning
  • Interior features: Ceiling fan(s); Wood-burning fireplace
  • Laundry & utility: Washer hookup; Dryer hookup

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 4-bed/3.0-bath single-family listed at $249k.

Deal economics

  • At list price, monthly cash flow is $-164 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $220k (11.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $182k (26.8% below list).
  • Recommended offer: $182k (26.8% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 70/100 on livability (#57 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities F, commute F.
  • St. Tammany Parish (suburban): math 43% / reading 55% proficiency, ranked #11 of 98 in LA (top 11%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Glynn H. Brock Elementary School (math 32% / reading 42%, grade F, #251 of 646 statewide, top 41%, 320 students, 79% FRL); St. Tammany Junior High School (math 19% / reading 41%, grade F, #114 of 218 statewide, top 53%, 793 students, 68% FRL); Salmen High School (math 15% / reading 27%, grade F, #179 of 265 statewide, top 68%, 1,216 students, 62% FRL) — zoned schools average 70% FRL vs 40% district-wide (30 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 29% at this address vs 49% district-wide (-20 pts) — the specific schools serving this property underperform the St. Tammany Parish average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising (+1.5%/yr); 489 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 60% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,064 units permitted in St. Tammany Parish in 2024 (0 in 5+ unit buildings).
  • This rent runs 30% of the median local income ($73k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • St. Tammany County population projected at +27% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 sale attempts since 30y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $95k; list at $249k implies a 162% gain — meaningful room to come down on a strong offer.
Recommended offer $182,155 (26.8% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1976 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  6. This sits on a lake — are riparian / water-frontage rights deeded with the parcel? Any dock permits, shoreline easements, or HOA water-use restrictions?
  7. What's the documented flood / surge / shoreline-erosion history here (FEMA AND non-FEMA — e.g., storm surge, creek backup, septic-field saturation)?
  8. Any water-quality or seasonal algae-bloom issues that affect tenant satisfaction or short-term-rental demand?
  9. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  10. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  11. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.73%
Cap rate
5.50%
Cash-on-cash
-2.83%
DSCR
0.87
GRM
11.4

CMA / ARV

ARV (median comp)
$282,508
List price
$249,000
Delta
-7.97%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
145 Southpark Dr 0.22mi 5/2.5 (+1) 1,690 (+2%) 3mo $180,000 $107 76
127 Whitehall Dr 0.27mi 4/2.0 1,475 (-11%) 5mo $145,000 $98 61
3638 Meadowdale Dr 0.20mi 3/1.5 (-1) 1,815 (+10%) 3mo $176,800 $97 61
156 Southpark Dr 0.25mi 4/2.0 1,849 (+12%) 6mo $195,500 $106 60
3738 Arrowhead Dr 0.35mi 3/2.0 (-1) 1,580 (-4%) 11mo $168,000 $106 58
365 Hickory Dr 0.71mi 4/2.0 1,595 (-4%) 2mo $68,500 $43 55
176 Southpark Dr 0.29mi 3/2.0 (-1) 1,442 (-13%) 8mo $170,000 $118 50
179 Lizana St 0.23mi 3/2.0 (-1) 1,434 (-13%) 10mo $41,000 $29 49
3109 Bayou View Pl 0.40mi 3/2.0 (-1) 1,450 (-12%) 7mo $240,000 $166 46
140 Greencrest Dr 0.66mi 3/2.0 (-1) 1,480 (-10%) 1mo $176,000 $119 42
3844 Riviera Dr 0.52mi 3/1.5 (-1) 1,466 (-11%) 6mo $150,000 $102 41
3039 College St 0.46mi 3/2.0 (-1) 1,406 (-15%) 10mo $190,000 $135 36

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 1.47% rent growth · sell at horizon

5-year hold
IRR
-22.6%
Equity multiple
0.23×
Total profit
$-53,626
Equity at exit
$37,127
10-year hold
IRR
-21.0%
Equity multiple
-0.02×
Total profit
$-71,351
Equity at exit
$21,529

Cash invested: $69,720 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
90 Strongly Landlord-Friendly
State Louisiana
90 Strongly Landlord-Friendly · R+12
County
— inherits STATE
City
— inherits STATE
5-day notice; no state rent control; civil-law jurisdiction; landlord-favorable.

ZIP-level market 70458

Rents YoY
1.5%
Active inventory
489
Price-to-rent
11.4×

Monthly cashflow live

Estimated rent
$1,822 high interval (Pro) →
Mortgage (P&I)
$1,306
Tax from tax record
$194 /mo · $2,327/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$383
Net cashflow
$-164

Break-even live

Break-even rent $2,030
Max offer price $219,959
Occupancy floor

Sensitivity live

Price -10% $-23 -5% $-94 +0% $-164 +5% $-235 +10% $-305
Rent -10% $-308 -5% $-236 +0% $-164 +5% $-92 +10% $-20
Rate -1.0pp $-39 -0.5pp $-101 base $-164 +0.5pp $-229 +1.0pp $-295

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$62,250
Closing costs
$7,470
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
172 South St Slidell, LA 4.0 2.0 1486 $1,800 $1.21 23d 1 0.21mi
3152 College St Slidell, LA 3.0 1.0 1373 $1,750 $1.27 45d 1 0.40mi
3839 Oxford St Slidell, LA 3.0 2.0 1660 $1,700 $1.02 45d 1 0.79mi
3046 Slidell Ave Slidell, LA 4.0 1.0 1253 $1,850 $1.48 5d 1 0.88mi
3304 Bridge Dr Slidell, LA 3.0 2.0 1250 $1,700 $1.36 45d 1 1.04mi
102 Spartan Trace Blvd Slidell, LA 3.0 2.0 1516 $2,000 $1.32 25d 1 1.16mi
96 Chamale Cv Slidell, LA 3.0 2.5 1432 $1,500 $1.05 45d 1 1.19mi
58019 Carroll Rd Slidell, LA 4.0 2.0 1400 $1,695 $1.21 45d 1 1.45mi
517 Erlanger Ave Unit A Slidell, LA 3.0 2.0 1134 $1,400 $1.23 45d 1 1.47mi
517 Erlanger Ave Unit A Slidell, LA 3.0 2.0 1134 $1,375 $1.21 16d 1 1.47mi

Listing history 18 events

  1. 2026-06-21
    days on market $249,000 Active 9 DOM
  2. 2026-06-18
    days on market $249,000 Active 6 DOM
  3. 2026-06-17
    days on market $249,000 Active 5 DOM
  4. 2026-06-16
    days on market $249,000 Active 4 DOM
  5. 2026-06-15
    days on market $249,000 Active 3 DOM
  6. 2026-06-13
    pricestatusdays on marketlisting id $249,000 Active 1 DOM
  7. 2026-04-10
    listed $260,000 Active
  8. 2026-01-18
    price $269,000
  9. 2026-01-18
    price $269,000
  10. 2025-10-06
    price $275,000
  11. 2025-10-06
    price $275,000
  12. 2025-08-01
    price $280,000
  13. 2025-08-01
    price $280,000
  14. 2025-06-04
    listed $310,000 Active
  15. 2006-08-11
    soldstatus $95,000
  16. 1997-02-20
    soldstatus $114,500
  17. 1996-08-20
    listed $119,900
  18. 1996-08-20
    listed $119,900

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast LA · Resets to sale price

Current annual tax
$2,327 · $194/mo
Projected year-2 tax
$2,327 · $194/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$21,859
− Mortgage interest
−$13,948
− Property taxes
−$2,327
− Insurance
−$1,245
− Repairs & maintenance
−$1,749
− Management
−$1,749
− Depreciation
−$7,244
Taxable loss
−$6,402
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,536
After-tax cash flow
$-436/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
St. Tammany Parish
NCES district ID
2201650
Math proficiency
43% ▼ -32.00%
Reading proficiency
55% ▼ -26.00%
Median HH income
$61,752
Composite
43.04/100
National rank
#3098
State rank
#11 of 98 in LA

Livability — Slidell

Score
70/100
State rank
#57
US rank
#7673

Category grades

Amenities F Commute F Cost of living A+ Crime C Employment C Housing A+ Health & safety A+ User ratings D-

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Slidell, LA
County
Saint Tammany Parish · 228,296 people
City population
95,511
Metro
New Orleans-Metairie, LA
Population (ZIP)
39,034
Household income
$72,843
Rent vs Own
28.2% rent · 71.8% own
Severe rent burden
1331.0

Population outlook (St. Tammany County) Hauer SSP2

Today (2025)
286,725 people
By 2030
304,175 · +6.1%
By 2040
336,203 · +17.3%
By 2050
364,590 · +27.2%
By 2075
433,362 · +51.1%
By 2100
470,333 · +64.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (66%)
Race & ethnicity
White 66% Black 17% Two or more races 10% Hispanic / Latino 9% Native American 2% Asian 1%
Hispanic origin (detail)
Mexican 3% Puerto Rican 1%
Common ancestry
Lithuanian 15% Slovak 2% Romanian 1%
Foreign-born
3% · Canada, Vietnam
Languages at home
93% English-only · Spanish 5% Vietnamese 1%

Political lean MEDSL · St. Tammany

2024 margin
Solid R (+43.8) · D 27.3% · R 71.1% · Other 1.6%
2008→2024 swing
+9.6pp toward D · 2008: -53.4pp · 2024: -43.8pp
All cycles
2024: R+43.8 2020: R+44.2 2016: R+50.8 2012: R+52.2 2008: R+53.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -173.60%
Current HPI
147.4749
Rent YoY
▲ 1.47%
Metro
New Orleans-Metairie, LA
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

+107.7% since first listed
14 events — show timeline
  • 2026-06-11 Listed $249,000 AcadianaMLS
  • 2026-06-11 Listed $249,000 GSREIN
  • 2026-04-10 Listed $260,000 AcadianaMLS
  • 2026-01-18 Price Changed $269,000 AcadianaMLS
  • 2026-01-18 Price Changed $269,000 GSREIN
  • 2025-10-06 Price Changed $275,000 AcadianaMLS
  • 2025-10-06 Price Changed $275,000 GSREIN
  • 2025-08-01 Price Changed $280,000 AcadianaMLS
  • 2025-08-01 Price Changed $280,000 GSREIN
  • 2025-06-04 Listed $310,000 AcadianaMLS
  • 2006-08-11 Sold (Public Records) $95,000 Public Records
  • 1997-02-20 Sold (MLS) $114,500 GSREIN
  • 1996-08-20 Listed $119,900 GSREIN
  • 1996-08-20 Listed $119,900 AcadianaMLS

Property tax history

+0.7%/yr

Latest (2025): $2,327 · -6.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…