CashFlowRE
Sign in Sign up
3427 Tide Wind Dr
D Composite 42.49
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).

  • Cash flow +11.3/30.0
  • ARV discount +10.0/15.0
  • Schools +4.3/10.0
  • Condition / age +4.0/5.0
  • Livability +3.5/5.0
  • DSCR +3.3/10.0
  • 1% rule +3.2/10.0
  • Rent growth +2.9/5.0
  • Appreciation +0.0/10.0

$259,000

3427 Tide Wind Dr · Slidell, LA 70461
3 bd · 2.0 ba · 1,595 sqft · SingleFamily public records · 60 Days on market
Built 2023 Good condition 7,065 sqft lot $162/sqft · at area comps Est $274k · 6% under $63/mo HOA · 3% of rent ↓ 7% since listing

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

Listing remarks MLS

This stunning 3 bedroom, 2 bathroom home offers the pristine feel of new construction without the wait. Situated on a premium lot, the property features expansive pond views that provide a peaceful, natural backdrop from the comfort of your covered patio. Two front bedrooms share a hall bathroom and privacy from the main living area. Kitchen, living room and dining area have a spacious open concept and enjoy plenty of natural lighting. Primary bedroom has a large walk-in closet and pond views. Kitchen offers granite countertops and stainless steel appliances. This home has been exceptionally cared for and has been upgraded with a privacy fence. Resort-styled community amenities include: community pool, splash pad park, clubhouse, gym, basketball court, parks, playgrounds, soccer fields, multiple lakes to enjoy fishing, kayaking or paddle boarding. 100% financing available along with many other flexible loan options & assumable 5.5% interest rate!! Inquire for details. Schedule your tour today.

Key facts

  • Community pool
  • Pond views
  • Covered patio

Tags

POND VIEWSCOVERED PATIOGRANITE COUNTERTOPSSTAINLESS STEEL APPLIANCESPRIVACY FENCECOMMUNITY POOL

Property features AI

Finance

  • HOA & community: Homeowners association with an annual fee of $750; Community clubhouse; Community pool

Exterior

  • Parking: Attached garage with two spaces and garage door opener
  • Security: Smoke detector(s)
  • Utilities: Public water; Public sewer
  • Home design: Single-story home
  • Construction: Brick, stucco, and vinyl siding exterior; Shingle roof; Slab foundation; Property in excellent condition
  • Exterior features: Fence; Concrete covered patio; Pond on lot; City lot; Rectangular lot

Interior

  • Kitchen: Oven; Range; ENERGY STAR qualified appliances
  • Bedrooms: Total rooms: 6
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Attic; Granite counters; Pantry; Pull-down attic stairs; Cable TV
  • 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 3-bed/2.0-bath single-family listed at $259k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-97 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $242k (6.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $213k (17.7% below list).
  • Recommended offer: $213k (17.7% 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: W.L. Abney Elementary School (math 31% / reading 38%, grade F, #284 of 646 statewide, top 46%, 1,094 students, 70% 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 67% FRL vs 40% district-wide (27 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 28% 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 (+1.7%/yr); 594 active listings in the ZIP; 27 comparable units currently listed for rent nearby; rentals at typical pace (median 19d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 1,064 units permitted in St. Tammany Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k 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

  • It's been on market 60 days — a 3% lower offer ($251k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 3y 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.
Recommended offer $213,283 (17.7% 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. It's been on market 60 days. Have you received any prior offers? Is the seller open to a 18% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.82%
Cap rate
5.84%
Cash-on-cash
-1.60%
DSCR
0.93
GRM
10.1

CMA / ARV

ARV (median comp)
$274,102
List price
$259,000
Delta
-5.51%
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
3435 Tide Wind Dr 0.02mi 4/2.0 (+1) 1,585 (-1%) 4mo $235,000 $148 90
3295 Tide Wind Dr 0.11mi 3/2.0 1,549 (-3%) 1mo $268,900 $174 89
5156 Spillway Manor Dr 0.23mi 3/2.0 1,549 (-3%) 2mo $259,900 $168 82
5124 Spillway Manor Dr 0.25mi 4/2.0 (+1) 1,602 (+0%) 3mo $264,900 $165 80
5120 Spillway Manor Dr 0.26mi 3/2.0 1,549 (-3%) 4mo $258,900 $167 80
5144 Spillway Manor Dr 0.23mi 4/2.0 (+1) 1,562 (-2%) 2mo $259,900 $166 79
5108 Spillway Manor Dr 0.28mi 4/2.0 (+1) 1,562 (-2%) 3mo $258,900 $166 76
5137 Spillway Manor Dr 0.26mi 4/2.0 (+1) 1,658 (+4%) 4mo $259,900 $157 73
5164 Spillway Manor Dr 0.23mi 4/2.0 (+1) 1,819 (+14%) 1mo $273,900 $151 60
5169 Spillway Manor Dr 0.25mi 4/2.0 (+1) 1,819 (+14%) 1mo $273,900 $151 59
5148 Spillway Manor Dr 0.23mi 4/2.0 (+1) 1,819 (+14%) 3mo $269,900 $148 58
5160 Spillway Manor Dr 0.23mi 4/2.0 (+1) 1,819 (+14%) 3mo $273,900 $151 58

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 · 1.72% rent growth · sell at horizon

5-year hold
IRR
-20.4%
Equity multiple
0.30×
Total profit
$-50,818
Equity at exit
$38,618
10-year hold
IRR
-16.5%
Equity multiple
0.13×
Total profit
$-62,925
Equity at exit
$22,394

Cash invested: $72,520 (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 70461

Home prices YoY
-33.0%
Rents YoY
1.7%
Active inventory
594
Price-to-rent
10.1×

Monthly cashflow live

Estimated rent
$2,133 high interval (Pro) →
Mortgage (P&I)
$1,358
Tax from tax record
$253 /mo · $3,031/yr
Insurance
$108
HOA
$63
Vacancy / Maint / Mgmt
$448
Net cashflow
$-97

Break-even live

Break-even rent $2,255
Max offer price $241,905
Occupancy floor 100%

Sensitivity live

Price -10% $50 -5% $-23 +0% $-97 +5% $-170 +10% $-243
Rent -10% $-265 -5% $-181 +0% $-97 +5% $-13 +10% $72
Rate -1.0pp $34 -0.5pp $-31 base $-97 +0.5pp $-164 +1.0pp $-232

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
$64,750
Closing costs
$7,770
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 27 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5265 Summer Pecan Rd Slidell, LA 4.0 2.0 1647 $2,300 $1.40 3d 1 0.07mi
5225 Summer Pecan Rd Slidell, LA 4.0 2.0 2079 $2,300 $1.11 25d 1 0.11mi
3604 Spruce Key Ln Slidell, LA 3.0–4.0 2.0 1539 $2,150 $1.40 46d 1 0.26mi
3604 Spruce Key Ln Slidell, LA 3.0–4.0 2.0 1586 $2,195 $1.38 3d 14 0.26mi
3616 Spruce Key Ln Slidell, LA 3.0 2.0 1635 $2,395 $1.46 3d 1 0.26mi
3900 Lakeshore Blvd E Unit 233 Slidell, LA 2.0 2.0 1219 $1,690 $1.39 17d 1 0.45mi
3900 Lakeshore Blvd E Slidell, LA 2.0 2.0 1219 $1,755 $1.44 4d 2 0.51mi
3900 Lakeshore Blvd E #125 Slidell, LA 2.0 2.0 1219 $1,670 $1.37 45d 1 0.51mi
3900 Lakeshore Blvd E Slidell, LA 2.0 2.0 1219 $1,755 $1.44 3d 1 0.51mi
301 Lakeshore Blvd N Slidell, LA 1.0–4.0 1.0–2.0 1134 $1,499 $1.32 3d 1 0.52mi
109 Oak Landing Ln Slidell, LA 4.0 2.0 1884 $2,350 $1.25 18d 1 0.69mi
408 Lakeshore Vlg E Slidell, LA 3.0 2.0 1785 $2,395 $1.34 13d 1 0.70mi
479 Lakeshore Vlg E Slidell, LA 4.0 2.0 1893 $2,400 $1.27 25d 1 0.73mi
5169 Clarkston Grove Dr Slidell, LA 4.0 3.0 2107 $2,250 $1.07 18d 1 0.81mi
5579 Grand Springs Rd Slidell, LA 4.0 2.0 1867 $2,200 $1.18 45d 1 0.84mi
289 Grand Isle Ct Slidell, LA 4.0 2.0 1980 $2,300 $1.16 45d 1 0.94mi
289 Grand Isle Ct Slidell, LA 4.0 2.0 1980 $2,300 $1.16 25d 1 0.94mi
7535 1st Lake Dr Slidell, LA 3.0 2.0 1564 $2,195 $1.40 18d 1 0.96mi
3635 Trestle Crossing Ave Slidell, LA 4.0 3.0 2208 $2,600 $1.18 45d 1 1.00mi
713 Lakeshore Vlg E Slidell, LA 3.0 2.0 1563 $2,100 $1.34 45d 1 1.12mi
62200 W End Blvd Slidell, LA 1.0–2.0 1.0–2.0 925 $1,480 $1.60 3d 14 1.26mi
820 Marina Dr #304 Slidell, LA 2.0 2.0 1100 $1,450 $1.32 25d 1 1.34mi
870 Marina Dr Unit B Slidell, LA 3.0 2.5 1700 $2,000 $1.18 45d 1 1.37mi
870 Marina Dr Unit A Slidell, LA 3.0 2.5 1600 $1,950 $1.22 5d 1 1.37mi
200 Long St Slidell, LA 2.0–4.0 2.0 1112 $1,373 $1.23 3d 1 1.44mi
232 Marina Dr Slidell, LA 2.0 1.5 1250 $1,500 $1.20 45d 1 1.48mi
224 Marina Dr Slidell, LA 2.0 1.5 1287 $1,400 $1.09 45d 1 1.48mi

HOA detail

Monthly dues
$63 · $756/yr
Likely covers
landscapingpoolgym

Listing history 17 events

  1. 2026-06-21
    days on market $259,000 Active 60 DOM
  2. 2026-06-18
    days on market $259,000 Active 57 DOM
  3. 2026-06-17
    days on market $259,000 Active 56 DOM
  4. 2026-06-16
    days on market $259,000 Active 55 DOM
  5. 2026-06-15
    days on market $259,000 Active 54 DOM
  6. 2026-06-13
    days on market $259,000 Active 52 DOM
  7. 2026-06-10
    days on market $259,000 Active 49 DOM
  8. 2026-06-09
    days on market $259,000 Active 48 DOM
  9. 2026-06-08
    days on market $259,000 Active 47 DOM
  10. 2026-06-07
    days on market $259,000 Active 46 DOM
  11. 2026-06-03
    days on market $259,000 Active 42 DOM
  12. 2026-06-02
    days on market $259,000 Active 41 DOM
  13. 2026-06-01
    days on market $259,000 Active 40 DOM
  14. 2026-05-31
    days on market $259,000 Active 39 DOM
  15. 2026-04-22
    listed $259,000 Active 955-char remark
    Show marketing remark (1012 chars)

    This stunning 3 bedroom, 2 bathroom home offers the pristine feel of new construction without the wait. Situated on a premium lot, the property features expansive pond views that provide a peaceful, natural backdrop from the comfort of your covered patio. Two front bedrooms share a hall bathroom and privacy from the main living area. Kitchen, living room and dining area have a spacious open concept and enjoy plenty of natural lighting. Primary bedroom has a large walk-in closet and pond views. Kitchen offers granite countertops and stainless steel appliances. This home has been exceptionally cared for and has been upgraded with a privacy fence. Resort-styled community amenities include: community pool, splash pad park, clubhouse, gym, basketball court, parks, playgrounds, soccer fields, multiple lakes to enjoy fishing, kayaking or paddle boarding. 100% financing available along with many other flexible loan options & assumable 5.5% interest rate!! Inquire for details. Schedule your tour today.

  16. 2026-04-22
    listed $259,000 Active 955-char remark
    Show marketing remark (1012 chars)

    This stunning 3 bedroom, 2 bathroom home offers the pristine feel of new construction without the wait. Situated on a premium lot, the property features expansive pond views that provide a peaceful, natural backdrop from the comfort of your covered patio. Two front bedrooms share a hall bathroom and privacy from the main living area. Kitchen, living room and dining area have a spacious open concept and enjoy plenty of natural lighting. Primary bedroom has a large walk-in closet and pond views. Kitchen offers granite countertops and stainless steel appliances. This home has been exceptionally cared for and has been upgraded with a privacy fence. Resort-styled community amenities include: community pool, splash pad park, clubhouse, gym, basketball court, parks, playgrounds, soccer fields, multiple lakes to enjoy fishing, kayaking or paddle boarding. 100% financing available along with many other flexible loan options & assumable 5.5% interest rate!! Inquire for details. Schedule your tour today.

  17. 2023-02-23
    listed $278,860

ⓘ 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
$3,031 · $253/mo
Projected year-2 tax
$3,031 · $253/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
$25,594
− Mortgage interest
−$14,508
− Property taxes
−$3,031
− Insurance
−$1,295
− Repairs & maintenance
−$2,048
− Management
−$2,048
− HOA
−$756
− Depreciation
−$7,535
Taxable loss
−$5,625
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,350
After-tax cash flow
$189/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.

Condition & rehab AI · 12 photos

Good 80/100 Cosmetic rehab

This well-maintained, move-in-ready home offers a good condition with a good condition score of 80. It has a good kitchen, bathrooms, roof, exterior, flooring, interior walls/paint, windows, foundation/structure, HVAC/mechanicals, and landscaping/curb appeal. The home has been upgraded with a privacy fence and is located in a community with resort-style amenities. The home is in good condition and ready for a new owner to move in.

Value-add opportunities

  • Both Paint exterior and interior walls — Fresh paint can enhance curb appeal and interior aesthetics
  • Both Replace window treatments — Updated window treatments can improve the home's curb appeal and interior aesthetics
  • Both Install smart home devices — Smart home devices can increase the home's value and appeal to tech-savvy buyers
  • Both Upgrade lighting fixtures — Modern lighting fixtures can enhance the home's curb appeal and interior aesthetics
  • Both Add a smart thermostat — A smart thermostat can improve energy efficiency and appeal to buyers who prioritize sustainability

Renovation cost estimate screening

Value-add ROI direction

  • Both Paint exterior and interior walls — Fresh paint can enhance curb appeal and interior aesthetics
  • Both Replace window treatments — Updated window treatments can improve the home's curb appeal and interior aesthetics
  • Both Install smart home devices — Smart home devices can increase the home's value and appeal to tech-savvy buyers
  • Both Upgrade lighting fixtures — Modern lighting fixtures can enhance the home's curb appeal and interior aesthetics
  • Both Add a smart thermostat — A smart thermostat can improve energy efficiency and appeal to buyers who prioritize sustainability

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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

County
Saint Tammany Parish · 228,296 people
City population
95,511
Metro
New Orleans-Metairie, LA
Population (ZIP)
34,808
Household income
$89,003
Rent vs Own
23.1% rent · 76.9% own
Severe rent burden
328.0

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
Diverse neighborhood (Simpson 0.63)
Race & ethnicity
White 55% Black 24% Two or more races 14% Hispanic / Latino 11% Asian 3%
Hispanic origin (detail)
Common ancestry
Lithuanian 9% Italian 1% Romanian 1%
Foreign-born
8% · Canada, China, Vietnam
Languages at home
89% English-only · Spanish 7% Chinese 1% 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
▼ -74.47%
Current HPI
151.3353
Rent YoY
▲ 1.72%
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

-7.1% since first listed
3 events — show timeline
  • 2026-04-22 Listed $259,000 AcadianaMLS
  • 2026-04-22 Listed $259,000 GSREIN
  • 2023-02-23 Listed $278,860 AcadianaMLS

Property tax history

-8.4%/yr

Latest (2025): $3,031 · -25.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…