CashFlowRE
Sign in Sign up
202 Oakmont Dr
C Composite 57.98
Why this score? — see what drove the C 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 +18.7/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.9/10.0
  • Schools +4.3/10.0
  • 1% rule +4.1/10.0
  • Rent growth +4.0/5.0
  • Livability +3.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$235,000

202 Oakmont Dr · Slidell, LA 70460
3 bd · 2.5 ba · 2,085 sqft · SingleFamily public records · 15 Days on market
Built 1986 Est $319k · 26% under

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

Listing remarks MLS

Welcome to a spacious, structurally sound home full of potential and ready for your personal touch! From the inviting front porch to the generous interior spaces, this property offers great bones and timeless features waiting to be refreshed to match your style. Step inside to a spacious foyer that welcomes you into the heart of the home. The comfortable den features a cozy wood-burning fireplace, creating the perfect gathering space, while the open dining area flows seamlessly from the den for easy entertaining. A convenient wet bar with sink adds extra charm and functionality. The galley kitchen offers granite countertops, ample workspace, and a breakfast area for casual dining. The oversized primary suite provides a relaxing retreat with an adjoining bath featuring separate vanities, separate closets, and a walk-in shower. Upstairs, you'll find two generously sized bedrooms and a shared bathroom, offering comfortable accommodations for family or guests. One of the standout features of this home is the abundant storage space throughout. Enjoy outdoor living on the covered back porch overlooking the fenced yard, with a detached two-car garage providing additional convenience and storage. Additional features include an all-electric setup, two water heaters, two air conditioning systems, and a roof that is only 4 years old. X Flood zone, and the convenient location offers easy access for commuters. If you're looking for a well-built home with space, functionality, and the opportunity to make it your own, this property is ready to shine again

Key facts

  • Front porch
  • Granite countertops
  • Wet bar with sink

Tags

FRONT PORCHWOOD BURNING FIREPLACEWET BAR WITH SINKGRANITE COUNTERTOPSBREAKFAST AREAABUNDANT STORAGE SPACE

Property features AI

Exterior

  • Parking: Detached garage with two spaces
  • Utilities: Public water; Public sewer
  • Home design: Rectangular lot; Located outside city limits
  • Construction: Vinyl siding; Shingle roof; Slab foundation; Average condition
  • Exterior features: Covered brick porch; Porch

Interior

  • Kitchen: Granite counters
  • Bedrooms: Total of 9 rooms (bedroom count not specified)
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Multiple heating units; Has cooling; Has heating
  • Interior features: Attic; Ceiling fan(s); Cathedral ceilings; Vaulted ceilings; Granite counters; High ceilings; Accessibility features

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/2.5-bath single-family listed at $235k.

Deal economics

  • At list price, monthly cash flow is $231 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $215k (8.6% below list).
  • Recommended offer: $215k (8.6% below list) — sets the bar for 1% rule.
  • Cap rate 7.5% vs local median 5.9% in Slidell — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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.
  • Market conditions: Rents rising fast (+5.9%/yr); 246 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 5d on market — plan ~1-2 weeks tenant-placement turnaround); 1,064 units permitted in St. Tammany Parish in 2024 (0 in 5+ unit buildings).
  • This rent runs 41% of the median local income ($63k/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

  • It's been on market 15 days — a 2% lower offer ($231k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 9y 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 $165k; 42% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $214,817 (8.6% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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.
  4. 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.
  5. 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
0.91%
Cap rate
7.47%
Cash-on-cash
4.22%
DSCR
1.19
GRM
9.1

CMA / ARV

ARV (on-the-fly)
$319,005
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
104 Inverrary Ct 0.10mi 3/2.0 2,025 (-3%) 11mo $290,000 $143 79
105 Inverrary Ct 0.11mi 4/2.0 (+1) 1,996 (-4%) 10mo $215,000 $108 73
105 Oakmont Dr 0.10mi 3/2.0 1,808 (-13%) 0mo $194,000 $107 71
100 Inverrary Ct 0.07mi 3/2.5 1,820 (-13%) 9mo $228,000 $125 68
200 N Pebble Beach Ct 0.04mi 4/2.0 (+1) 1,787 (-14%) 1mo $270,000 $151 66
216 Tiara Dr 0.22mi 3/2.5 2,356 (+13%) 14mo $265,000 $112 57
248 Chateau Dr 0.56mi 2/2.0 (-1) 1,917 (-8%) 8mo $380,000 $198 47
34307 Campana Ln 0.59mi 3/2.0 1,782 (-14%) 12mo $273,135 $153 36
34303 Campana Ln 0.59mi 4/2.5 (+1) 1,788 (-14%) 13mo $277,135 $155 33
62728 Capella Ct 0.71mi 4/2.5 (+1) 1,839 (-12%) 13mo $289,445 $157 32
62729 Capella Ct 0.71mi 3/2.0 1,782 (-14%) 16mo $274,470 $154 27
62429 Charlard Ct 0.75mi 3/2.0 1,782 (-14%) 15mo $274,835 $154 27

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 · 5.91% rent growth · sell at horizon

5-year hold
IRR
-6.8%
Equity multiple
0.74×
Total profit
$-16,942
Equity at exit
$35,039
10-year hold
IRR
5.9%
Equity multiple
1.49×
Total profit
$32,149
Equity at exit
$20,319

Cash invested: $65,800 (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 70460

Rents YoY
5.9%
Active inventory
246
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$2,148 medium interval (Pro) →
Mortgage (P&I)
$1,232
Tax from tax record
$135 /mo · $1,626/yr
Insurance
$98
HOA
$0
Vacancy / Maint / Mgmt
$451
Net cashflow
$231

Break-even live

Break-even rent $1,855
Max offer price $235,000
Occupancy floor 84%

Sensitivity live

Price -10% $364 -5% $298 +0% $231 +5% $165 +10% $98
Rent -10% $62 -5% $146 +0% $231 +5% $316 +10% $401
Rate -1.0pp $350 -0.5pp $291 base $231 +0.5pp $170 +1.0pp $108

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
$58,750
Closing costs
$7,050
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
100 Greenbrier Way Slidell, LA 1.0–3.0 1.0–2.5 1160 $1,945 $1.68 3d 21 0.94mi
1204 Belair Blvd Slidell, LA 4.0 2.5 2430 $2,500 $1.03 4d 1 1.22mi
1382 Bristol Ct Slidell, LA 3.0 2.5 2399 $2,100 $0.88 25d 1 1.31mi

Listing history 11 events

  1. 2026-06-21
    days on market $235,000 Active 15 DOM
  2. 2026-06-18
    days on market $235,000 Active 12 DOM
  3. 2026-06-17
    days on market $235,000 Active 11 DOM
  4. 2026-06-16
    days on market $235,000 Active 10 DOM
  5. 2026-06-15
    days on market $235,000 Active 9 DOM
  6. 2026-06-13
    days on market $235,000 Active 7 DOM
  7. 2026-06-10
    days on market $235,000 Active 4 DOM
  8. 2026-06-09
    days on market $235,000 Active 3 DOM
  9. 2026-06-08
    days on market $235,000 Active 2 DOM
  10. 2026-06-07
    remarks 699-char remark
  11. 2026-06-07
    listed $235,000 Active 1 DOM

ⓘ 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
$1,626 · $135/mo
Projected year-2 tax
$1,626 · $135/mo
Expected delta
$0/yr ($0/mo · 0.0%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥108°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$25,778
− Mortgage interest
−$13,164
− Property taxes
−$1,626
− Insurance
−$1,175
− Repairs & maintenance
−$2,062
− Management
−$2,062
− Depreciation
−$6,836
Taxable loss
−$1,147
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$275
After-tax cash flow
$3,051/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

County
Saint Tammany Parish · 228,296 people
City population
95,511
Metro
New Orleans-Metairie, LA
Population (ZIP)
21,669
Household income
$62,565
Rent vs Own
22.0% rent · 78.0% own
Severe rent burden
318.0

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 0.62)
Race & ethnicity
White 53% Black 29% Two or more races 11% Hispanic / Latino 10% Pacific Islander 2%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Lithuanian 13% Slovak 1% Italian 1%
Foreign-born
5% · Canada
Languages at home
92% English-only · Spanish 6%

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
▼ -93.87%
Current HPI
130.56
Rent YoY
▲ 5.91%
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

+32.0% since first listed
10 events — show timeline
  • 2026-06-04 Listed $235,000 GSREIN
  • 2026-06-04 Listed $235,000 AcadianaMLS
  • 2017-07-05 Sold (Public Records) $165,000 Public Records
  • 2017-06-30 Sold (MLS) $165,000 GSREIN
  • 2017-06-27 Pending GSREIN
  • 2017-05-19 Contingent GSREIN
  • 2017-05-04 Price Changed $178,000 GSREIN
  • 2017-04-10 Price Changed $187,500 GSREIN
  • 2017-03-27 Listed $199,000 GSREIN
  • 2017-03-27 Listed $178,000 AcadianaMLS

Property tax history

-1.5%/yr

Latest (2025): $1,626 · -3.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…