CashFlowRE
Sign in Sign up
4429 Marais River Dr
C- Composite 50.05
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 +14.2/30.0
  • ARV discount +12.7/15.0
  • DSCR +4.3/10.0
  • Schools +4.3/10.0
  • 1% rule +4.0/10.0
  • Condition / age +4.0/5.0
  • Livability +3.5/5.0
  • Rent growth +2.9/5.0
  • Appreciation +0.0/10.0

$244,500

4429 Marais River Dr · Slidell, LA 70461
3 bd · 2.0 ba · 1,563 sqft · SingleFamily public records · 128 Days on market
Built 2021 Good condition $156/sqft · 11% below area Est $277k · 12% under $50/mo HOA · 2% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Home is nestled in a quiet Slidell neighborhood. The property offers a functional layout with comfortable living spaces, generous lighting, and flow ideal for everyday living. The kitchen opens to the main living area and the bedrooms provide flexibility for family and guests. Home is located near shopping, dining, and easy access to I-10 for commuting. Schedule your showing today.

Key facts

  • Near dining
  • Near shopping
  • Functional layout

Tags

QUIET SLIDELL NEIGHBORHOODFUNCTIONAL LAYOUTCOMFORTABLE LIVING SPACESGENEROUS LIGHTINGNEAR SHOPPINGNEAR DINING

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 $244k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $42 ($502/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 $220k (9.8% below list).
  • Recommended offer: $215k (12.0% below list) — sets the bar for market timing.

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 (+1.7%/yr); 589 active listings in the ZIP; 16 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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 $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 128 days — a 12% lower offer ($215k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 2y 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 $215,160 (12.0% below list)

Questions for the listing agent

  1. It's been on market 128 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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. 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.
  7. 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.
  8. 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
0.90%
Cap rate
6.50%
Cash-on-cash
0.73%
DSCR
1.03
GRM
9.2

CMA / ARV

ARV (median comp)
$276,689
List price
$244,500
Delta
-11.63%
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
4426 Marais River Dr 0.03mi 3/2.0 1,455 (-7%) 2mo $215,000 $148 86
4658 Marais River Dr 0.25mi 4/2.0 (+1) 1,506 (-4%) 1mo $234,900 $156 76
4664 Marais River Dr 0.25mi 4/2.0 (+1) 1,506 (-4%) 2mo $234,900 $156 76
4670 Marais River Dr 0.25mi 4/2.0 (+1) 1,506 (-4%) 3mo $234,900 $156 75
4679 Marais River Dr 0.27mi 4/2.0 (+1) 1,506 (-4%) 2mo $229,900 $153 75
4686 Marais River Dr 0.25mi 4/2.0 (+1) 1,506 (-4%) 6mo $225,750 $150 72
3381 Bellwick Bay Dr 0.41mi 4/2.0 (+1) 1,610 (+3%) 2mo $239,900 $149 70
4612 Marais River Dr 0.25mi 3/2.0 1,392 (-11%) 1mo $229,900 $165 69
5149 Clarkston Grove Dr 0.53mi 3/2.0 1,613 (+3%) 6mo $214,000 $133 65
949 Channel Bend Ct 0.58mi 3/2.5 1,644 (+5%) 2mo $262,181 $159 61
4778 Cotton Grass Dr 0.62mi 4/2.0 (+1) 1,425 (-9%) 1mo $216,900 $152 51
54293 Highway 433 0.57mi 2/2.5 (-1) 1,363 (-13%) 6mo $205,000 $150 40

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
-16.6%
Equity multiple
0.42×
Total profit
$-39,722
Equity at exit
$36,456
10-year hold
IRR
-10.8%
Equity multiple
0.38×
Total profit
$-42,213
Equity at exit
$21,140

Cash invested: $68,460 (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
589
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$2,205 high interval (Pro) →
Mortgage (P&I)
$1,282
Tax from tax record
$266 /mo · $3,189/yr
Insurance
$102
HOA
$50
Vacancy / Maint / Mgmt
$463
Net cashflow
$42

Break-even live

Break-even rent $2,152
Max offer price $244,500
Occupancy floor 93%

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
$61,125
Closing costs
$7,335
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 16 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
713 Lakeshore Vlg E Slidell, LA 3.0 2.0 1563 $2,100 $1.34 43d 1 0.08mi
3635 Trestle Crossing Ave Slidell, LA 4.0 3.0 2208 $2,600 $1.18 43d 1 0.18mi
7535 1st Lake Dr Slidell, LA 3.0 2.0 1564 $2,195 $1.40 17d 1 0.27mi
5579 Grand Springs Rd Slidell, LA 4.0 2.0 1867 $2,200 $1.18 43d 1 0.39mi
289 Grand Isle Ct Slidell, LA 4.0 2.0 1980 $2,300 $1.16 23d 1 0.44mi
289 Grand Isle Ct Slidell, LA 4.0 2.0 1980 $2,300 $1.16 43d 1 0.44mi
5169 Clarkston Grove Dr Slidell, LA 4.0 3.0 2107 $2,250 $1.07 17d 1 0.49mi
479 Lakeshore Vlg E Slidell, LA 4.0 2.0 1893 $2,400 $1.27 23d 1 0.58mi
109 Oak Landing Ln Slidell, LA 4.0 2.0 1884 $2,350 $1.25 17d 1 0.61mi
200 Long St Slidell, LA 2.0–4.0 2.0 1112 $1,373 $1.23 1d 1 0.62mi
408 Lakeshore Vlg E Slidell, LA 3.0 2.0 1785 $2,395 $1.34 11d 1 0.74mi
5225 Summer Pecan Rd Slidell, LA 4.0 2.0 2079 $2,300 $1.11 23d 1 1.07mi
3604 Spruce Key Ln Slidell, LA 3.0–4.0 2.0 1539 $2,150 $1.40 44d 1 1.14mi
3604 Spruce Key Ln Slidell, LA 3.0–4.0 2.0 1586 $2,195 $1.38 1d 14 1.14mi
5265 Summer Pecan Rd Slidell, LA 4.0 2.0 1647 $2,300 $1.40 2d 1 1.15mi
3616 Spruce Key Ln Slidell, LA 3.0 2.0 1635 $2,395 $1.46 1d 1 1.17mi

HOA detail

Monthly dues
$50 · $600/yr

Listing history 21 events

  1. 2026-06-18
    days on market $244,500 Active 128 DOM
  2. 2026-06-17
    price $244,500 Active 127 DOM
  3. 2026-06-17
    days on market $250,000 Active 127 DOM
  4. 2026-06-16
    days on market $250,000 Active 126 DOM
  5. 2026-06-15
    days on market $250,000 Active 125 DOM
  6. 2026-06-13
    days on market $250,000 Active 123 DOM
  7. 2026-06-10
    days on market $250,000 Active 120 DOM
  8. 2026-06-09
    days on market $250,000 Active 119 DOM
  9. 2026-06-08
    days on market $250,000 Active 118 DOM
  10. 2026-06-07
    days on market $250,000 Active 117 DOM
  11. 2026-06-03
    days on market $250,000 Active 113 DOM
  12. 2026-06-02
    days on market $250,000 Active 112 DOM
  13. 2026-06-01
    days on market $250,000 Active 111 DOM
  14. 2026-05-31
    days on market $250,000 Active 110 DOM
  15. 2026-02-10
    listed $250,000 Active 384-char remark
    Show marketing remark (384 chars)

    Home is nestled in a quiet Slidell neighborhood. The property offers a functional layout with comfortable living spaces, generous lighting, and flow ideal for everyday living. The kitchen opens to the main living area and the bedrooms provide flexibility for family and guests. Home is located near shopping, dining, and easy access to I-10 for commuting. Schedule your showing today.

  16. 2026-02-10
    listed $250,000 Active 384-char remark
    Show marketing remark (384 chars)

    Home is nestled in a quiet Slidell neighborhood. The property offers a functional layout with comfortable living spaces, generous lighting, and flow ideal for everyday living. The kitchen opens to the main living area and the bedrooms provide flexibility for family and guests. Home is located near shopping, dining, and easy access to I-10 for commuting. Schedule your showing today.

  17. 2025-09-03
    listed $240,000 Active
  18. 2025-01-27
    listed $245,000 Active
  19. 2024-11-20
    price $247,000
  20. 2024-11-20
    price $247,000
  21. 2024-07-25
    listed $252,000 Active

ⓘ 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
$3,189 · $266/mo
Projected year-2 tax
$3,189 · $266/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
$26,455
− Mortgage interest
−$13,696
− Property taxes
−$3,189
− Insurance
−$1,222
− Repairs & maintenance
−$2,116
− Management
−$2,116
− HOA
−$600
− Depreciation
−$7,113
Taxable loss
−$3,598
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$864
After-tax cash flow
$1,365/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 · 9 photos

Good 80/100 Cosmetic rehab

This home is in good condition with a good condition score of 80. It has a modern kitchen and bathrooms, and is located in a quiet neighborhood. The home is move-in ready with minimal repairs and maintenance needed. The highest-ROI updates would be to improve the landscaping and curb appeal, paint the interior walls, replace the flooring in the bathrooms, and update the kitchen backsplash and countertops.

Value-add opportunities

  • Both Landscaping and curb appeal improvements — Enhanced landscaping can improve the home's curb appeal and attract more potential buyers or renters.
  • Both Painting interior walls — Fresh paint can make the interior look more inviting and modern, appealing to both buyers and renters.
  • Both Flooring replacement in bathrooms — Replacing dated flooring in bathrooms can significantly improve the home's appearance and functionality.
  • Both Kitchen backsplash and countertop replacement — Updating the backsplash and countertops can modernize the kitchen and add value to the home.

Renovation cost estimate screening

Value-add ROI direction

  • Both Landscaping and curb appeal improvements — Enhanced landscaping can improve the home's curb appeal and attract more potential buyers or renters.
  • Both Painting interior walls — Fresh paint can make the interior look more inviting and modern, appealing to both buyers and renters.
  • Both Flooring replacement in bathrooms — Replacing dated flooring in bathrooms can significantly improve the home's appearance and functionality.
  • Both Kitchen backsplash and countertop replacement — Updating the backsplash and countertops can modernize the kitchen and add value to the home.

ⓘ 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

-0.8% since first listed
7 events — show timeline
  • 2026-02-10 Listed $250,000 GSREIN
  • 2026-02-10 Listed $250,000 AcadianaMLS
  • 2025-09-03 Listed $240,000 AcadianaMLS
  • 2025-01-27 Listed $245,000 AcadianaMLS
  • 2024-11-20 Price Changed $247,000 AcadianaMLS
  • 2024-11-20 Price Changed $247,000 GSREIN
  • 2024-07-25 Listed $252,000 AcadianaMLS

Property tax history

+7.2%/yr

Latest (2025): $3,189 · -0.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…