CashFlowRE
Sign in Sign up
3635 Meadowdale Dr
B Composite 72.97
Why this score? — see what drove the B 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 +27.8/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.8/10.0
  • 1% rule +7.2/10.0
  • Schools +4.3/10.0
  • Livability +3.5/5.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$140,000

3635 Meadowdale Dr · Slidell, LA 70458
3 bd · 1.0 ba · 1,274 sqft · SingleFamily public records · 28 Days on market
Built 1973 7,405 sqft lot $110/sqft · 20% below area Est $174k · 19% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 3635 Meadowdale St, a delightful 3 bedroom, 1 bathroom house located in the charming city of Slidell, Louisiana. This cozy residence is for those seeking a comfortable and inviting home in a peaceful neighborhood. As you step inside, you'll be greeted by a warm and inviting living room. Natural light pours in through the windows, creating a cheerful and bright ambiance. The open layout seamlessly connects the living room to the dining area, providing a seamless flow for entertaining guests or spending quality time with loved ones. Adjacent to the kitchen is a cozy breakfast nook, where you can savor your morning coffee or enjoy a quick bite before starting your day. Each bedroom offers a peaceful retreat, with natural light. The shared bathroom is tastefully appointed, featuring modern fixtures and a clean aesthetic. Outside, the property boasts a large backyard. It provides ample space for outdoor activities, gardening, or simply enjoying the fresh air. Whether you prefer hosting barbecues, gardening, or creating a tranquil oasis, the backyard offers endless possibilities.

Key facts

  • Breakfast nook
  • Living room
  • Large backyard

Tags

LIVING ROOMDINING AREABREAKFAST NOOKSHARED BATHROOMLARGE BACKYARD

Property features AI

Finance

  • Other: Pets not allowed or subject to restrictions

Exterior

  • Parking: Driveway
  • Utilities: Public water; Public sewer
  • Home design: Single-story home; Facing direction not specified
  • Construction: Brick construction; Shingle roof; Slab foundation; Built in year not specified
  • Exterior features: Covered patio/porch; City lot; Rectangular lot

Interior

  • Kitchen: Dishwasher; Microwave; Oven; Range; Refrigerator
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: 6 total rooms; Very good condition

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/1.0-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $427 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $140k).
  • Recommended offer: $138k (1.5% below list) — sets the bar for market timing.
  • Cap rate 10.0% vs local median 5.9% in Slidell — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

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 (+1.5%/yr); 489 active listings in the ZIP; 14 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 43% 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $968 of loan paydown is wiped out by about $4k 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 28 days — a 2% lower offer ($138k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts 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 $100k; 40% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $137,900 (1.5% below list)

Questions for the listing agent

  1. Built in 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.22%
Cap rate
9.96%
Cash-on-cash
13.09%
DSCR
1.58
GRM
6.9

CMA / ARV

ARV (median comp)
$173,739
List price
$140,000
Delta
-19.42%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3637 Riviera Dr 0.22mi 3/2.0 1,200 (-6%) 2mo $138,000 $115 74
136 Palm Springs Dr 0.36mi 3/1.5 1,348 (+6%) 5mo $170,000 $126 67
328 Hickory Dr 0.52mi 3/1.0 1,350 (+6%) 4mo $137,000 $101 62
156 Greencrest Dr 0.53mi 3/2.0 1,350 (+6%) 0mo $130,000 $96 61
3232 William Tell St 0.34mi 4/2.0 (+1) 1,327 (+4%) 10mo $175,000 $132 60
176 Southpark Dr 0.17mi 3/2.0 1,442 (+13%) 8mo $170,000 $118 60
3858 Eton St 0.63mi 3/2.0 1,367 (+7%) 1mo $188,000 $138 54
116 Palm Springs Dr 0.36mi 4/2.0 (+1) 1,380 (+8%) 8mo $70,000 $51 54
241 Jacob Dr 0.60mi 2/2.0 (-1) 1,208 (-5%) 2mo $89,000 $74 52
3039 College St 0.52mi 3/2.0 1,406 (+10%) 10mo $190,000 $135 46
3109 Bayou View Pl 0.50mi 3/2.0 1,450 (+14%) 7mo $240,000 $166 44
409 Markham Dr 0.68mi 2/2.0 (-1) 1,388 (+9%) 9mo $140,000 $101 37

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
1.3%
Equity multiple
1.05×
Total profit
$1,954
Equity at exit
$20,874
10-year hold
IRR
9.4%
Equity multiple
1.68×
Total profit
$26,468
Equity at exit
$12,105

Cash invested: $39,200 (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
6.9×

Monthly cashflow live

Estimated rent
$1,703 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$125 /mo · $1,500/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$358
Net cashflow
$427

Break-even live

Break-even rent $1,161
Max offer price $140,000
Occupancy floor 70%

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
$35,000
Closing costs
$4,200
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 14 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
172 South St Slidell, LA 4.0 2.0 1486 $1,800 $1.21 21d 1 0.14mi
3152 College St Slidell, LA 3.0 1.0 1373 $1,750 $1.27 43d 1 0.44mi
3839 Oxford St Slidell, LA 3.0 2.0 1660 $1,700 $1.02 43d 1 0.65mi
3046 Slidell Ave Slidell, LA 4.0 1.0 1253 $1,850 $1.48 3d 1 0.83mi
2864 Slidell Ave Slidell, LA 3.0 1.0 963 $1,395 $1.45 3d 1 0.86mi
301 Spartan Dr Slidell, LA 1.0–2.0 1.0–2.0 880 $1,502 $1.71 3d 8 0.88mi
3304 Bridge Dr Slidell, LA 3.0 2.0 1250 $1,700 $1.36 43d 1 0.94mi
102 Spartan Trace Blvd Slidell, LA 3.0 2.0 1516 $2,000 $1.32 23d 1 1.01mi
901 Old Spanish Trl Slidell, LA 2.0 1.5 1070 $1,120 $1.05 11d 1 1.06mi
3159 Dee St Slidell, LA 3.0 1.0 898 $1,400 $1.56 43d 1 1.09mi
519 Spartan Dr #9101 Slidell, LA 2.0 2.0 1304 $1,400 $1.07 23d 1 1.22mi
96 Chamale Cv Slidell, LA 3.0 2.5 1432 $1,500 $1.05 43d 1 1.31mi
96 Chamale Cv Slidell, LA 2.0 2.5 1432 $1,500 $1.05 23d 1 1.31mi
48 Chamale Cv E Slidell, LA 2.0 2.0 1432 $1,650 $1.15 43d 1 1.37mi

Listing history 14 events

  1. 2026-06-10
    status $140,000 Pending 28 DOM
  2. 2026-06-09
    days on market $140,000 Active Under Contract 28 DOM
  3. 2026-06-08
    days on market $140,000 Active Under Contract 27 DOM
  4. 2026-06-07
    days on market $140,000 Active Under Contract 26 DOM
  5. 2026-06-03
    days on market $140,000 Active Under Contract 22 DOM
  6. 2026-06-02
    statusdays on market $140,000 Active Under Contract 21 DOM
  7. 2026-06-01
    days on market $140,000 Active 20 DOM
    Show marketing remark (1101 chars)

    Welcome to 3635 Meadowdale St, a delightful 3 bedroom, 1 bathroom house located in the charming city of Slidell, Louisiana. This cozy residence is for those seeking a comfortable and inviting home in a peaceful neighborhood. As you step inside, you'll be greeted by a warm and inviting living room. Natural light pours in through the windows, creating a cheerful and bright ambiance. The open layout seamlessly connects the living room to the dining area, providing a seamless flow for entertaining guests or spending quality time with loved ones. Adjacent to the kitchen is a cozy breakfast nook, where you can savor your morning coffee or enjoy a quick bite before starting your day. Each bedroom offers a peaceful retreat, with natural light. The shared bathroom is tastefully appointed, featuring modern fixtures and a clean aesthetic. Outside, the property boasts a large backyard. It provides ample space for outdoor activities, gardening, or simply enjoying the fresh air. Whether you prefer hosting barbecues, gardening, or creating a tranquil oasis, the backyard offers endless possibilities.

  8. 2026-05-31
    days on market $140,000 Active 19 DOM
  9. 2026-05-18
    status Pending 1101-char remark
    Show marketing remark (1101 chars)

    Welcome to 3635 Meadowdale St, a delightful 3 bedroom, 1 bathroom house located in the charming city of Slidell, Louisiana. This cozy residence is for those seeking a comfortable and inviting home in a peaceful neighborhood. As you step inside, you'll be greeted by a warm and inviting living room. Natural light pours in through the windows, creating a cheerful and bright ambiance. The open layout seamlessly connects the living room to the dining area, providing a seamless flow for entertaining guests or spending quality time with loved ones. Adjacent to the kitchen is a cozy breakfast nook, where you can savor your morning coffee or enjoy a quick bite before starting your day. Each bedroom offers a peaceful retreat, with natural light. The shared bathroom is tastefully appointed, featuring modern fixtures and a clean aesthetic. Outside, the property boasts a large backyard. It provides ample space for outdoor activities, gardening, or simply enjoying the fresh air. Whether you prefer hosting barbecues, gardening, or creating a tranquil oasis, the backyard offers endless possibilities.

  10. 2026-05-18
    historical Active Under Contract 1101-char remark
    Show marketing remark (1101 chars)

    Welcome to 3635 Meadowdale St, a delightful 3 bedroom, 1 bathroom house located in the charming city of Slidell, Louisiana. This cozy residence is for those seeking a comfortable and inviting home in a peaceful neighborhood. As you step inside, you'll be greeted by a warm and inviting living room. Natural light pours in through the windows, creating a cheerful and bright ambiance. The open layout seamlessly connects the living room to the dining area, providing a seamless flow for entertaining guests or spending quality time with loved ones. Adjacent to the kitchen is a cozy breakfast nook, where you can savor your morning coffee or enjoy a quick bite before starting your day. Each bedroom offers a peaceful retreat, with natural light. The shared bathroom is tastefully appointed, featuring modern fixtures and a clean aesthetic. Outside, the property boasts a large backyard. It provides ample space for outdoor activities, gardening, or simply enjoying the fresh air. Whether you prefer hosting barbecues, gardening, or creating a tranquil oasis, the backyard offers endless possibilities.

  11. 2026-05-11
    listed $140,000 Active 1101-char remark
    Show marketing remark (1101 chars)

    Welcome to 3635 Meadowdale St, a delightful 3 bedroom, 1 bathroom house located in the charming city of Slidell, Louisiana. This cozy residence is for those seeking a comfortable and inviting home in a peaceful neighborhood. As you step inside, you'll be greeted by a warm and inviting living room. Natural light pours in through the windows, creating a cheerful and bright ambiance. The open layout seamlessly connects the living room to the dining area, providing a seamless flow for entertaining guests or spending quality time with loved ones. Adjacent to the kitchen is a cozy breakfast nook, where you can savor your morning coffee or enjoy a quick bite before starting your day. Each bedroom offers a peaceful retreat, with natural light. The shared bathroom is tastefully appointed, featuring modern fixtures and a clean aesthetic. Outside, the property boasts a large backyard. It provides ample space for outdoor activities, gardening, or simply enjoying the fresh air. Whether you prefer hosting barbecues, gardening, or creating a tranquil oasis, the backyard offers endless possibilities.

  12. 2026-05-11
    listed $140,000 Active 1101-char remark
    Show marketing remark (1101 chars)

    Welcome to 3635 Meadowdale St, a delightful 3 bedroom, 1 bathroom house located in the charming city of Slidell, Louisiana. This cozy residence is for those seeking a comfortable and inviting home in a peaceful neighborhood. As you step inside, you'll be greeted by a warm and inviting living room. Natural light pours in through the windows, creating a cheerful and bright ambiance. The open layout seamlessly connects the living room to the dining area, providing a seamless flow for entertaining guests or spending quality time with loved ones. Adjacent to the kitchen is a cozy breakfast nook, where you can savor your morning coffee or enjoy a quick bite before starting your day. Each bedroom offers a peaceful retreat, with natural light. The shared bathroom is tastefully appointed, featuring modern fixtures and a clean aesthetic. Outside, the property boasts a large backyard. It provides ample space for outdoor activities, gardening, or simply enjoying the fresh air. Whether you prefer hosting barbecues, gardening, or creating a tranquil oasis, the backyard offers endless possibilities.

  13. 2023-07-13
    historical
  14. 2006-10-13
    soldstatus $100,000

ⓘ 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
$1,500 · $125/mo
Projected year-2 tax
$1,500 · $125/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
$20,430
− Mortgage interest
−$7,842
− Property taxes
−$1,500
− Insurance
−$700
− Repairs & maintenance
−$1,634
− Management
−$1,634
− Depreciation
−$4,073
Taxable income
$3,047
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$731
After-tax cash flow
$4,399/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

+40.0% since first listed
11 events — show timeline
  • 2026-06-09 Pending GSREIN
  • 2026-06-01 Pending AcadianaMLS
  • 2026-06-01 Contingent GSREIN
  • 2026-05-21 Relisted AcadianaMLS
  • 2026-05-21 Relisted GSREIN
  • 2026-05-18 Pending AcadianaMLS
  • 2026-05-18 Contingent GSREIN
  • 2026-05-11 Listed $140,000 AcadianaMLS
  • 2026-05-11 Listed $140,000 GSREIN
  • 2023-07-13 Rental Removed GSREIN
  • 2006-10-13 Sold (Public Records) $100,000 Public Records

Property tax history

+0.8%/yr

Latest (2025): $1,500 · -6.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…