3735 Myrtle St · Slidell, LA 70458

$184,500

4 bd · 1.5 ba · 1,302 sqft · SingleFamily public records · 140 Days on market

Built 1960 6,534 sqft lot $142/sqft · at area comps Est $171k · 8% over

---

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 +21.4/30.0
• DSCR +6.8/10.0
• 1% rule +5.0/10.0
• Schools +4.3/10.0
• ARV discount +4.1/15.0
• Livability +3.5/5.0
• Rent growth +2.9/5.0
• Condition / age +2.5/5.0
• Appreciation +0.0/10.0

Listing remarks MLS

Fully renovated and move-in ready, this 4-bedroom, 1.5-bath home at 3735 Myrtle St. offers modern updates and a functional open floorplan. The interior features wood-look tile flooring throughout—no carpet—creating a cohesive, low-maintenance living space. The updated kitchen is equipped with brand-new stainless steel appliances, including a refrigerator, along with new cabinetry and a stackable washer and dryer. Major systems have all been recently replaced, including a new roof, HVAC system, windows, and water heater, providing peace of mind for years to come. Situated on a spacious lot with a carport and generous yard, this turnkey property is an excellent option for a starter home, downsizing, or an investment opportunity.

Key facts

• Fully renovated
• Open floorplan
• Updated kitchen

Tags

• FULLY RENOVATED
• MOVE IN READY
• OPEN FLOORPLAN
• WOOD LOOK TILE FLOORING
• UPDATED KITCHEN
• NEW CABINETRY

What this means for you Summary

Snapshot

• This is a 4-bed/1.5-bath single-family listed at $184k.

Deal economics

• At list price, monthly cash flow is $273 ($3k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $184k).
• Recommended offer: $162k (12.0% below list) — sets the bar for market timing.
• Cap rate 8.1% 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; 9 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 56% 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 $1k of loan paydown is wiped out by about $6k 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 140 days — a 12% lower offer ($162k) is reasonable based on typical stale-listing flexibility.
• 2 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.

Recommended offer $162,360 (12.0% below list)

Questions for the listing agent

1. It's been on market 140 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
2. Built in 1960 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
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: 1.00% ✓
• Cap rate: 8.07%
• Cash-on-cash: 6.35%
• DSCR: 1.28
• GRM: 8.3

CMA / ARV

• ARV (median comp): $171,464
• List price: $184,500
• Delta: 7.60%
• 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
328 Hickory Dr	0.18mi	3/1.0 (-1)	1,350 (+4%)	4mo	$137,000	$101	75
3637 Riviera Dr	0.16mi	3/2.0 (-1)	1,200 (-8%)	2mo	$138,000	$115	71
3858 Eton St	0.29mi	3/2.0 (-1)	1,367 (+5%)	1mo	$188,000	$138	70
136 Palm Springs Dr	0.50mi	3/1.5 (-1)	1,348 (+4%)	5mo	$170,000	$126	62
471 Olive Dr	0.40mi	3/2.0 (-1)	1,238 (-5%)	6mo	$150,000	$121	61
3046 Slidell Ave	0.60mi	4/1.0	1,253 (-4%)	4mo	$85,000	$68	60
156 Greencrest Dr	0.57mi	3/2.0 (-1)	1,350 (+4%)	0mo	$130,000	$96	60
127 Whitehall Dr	0.30mi	4/2.0	1,475 (+13%)	5mo	$145,000	$98	58
3844 Riviera Dr	0.26mi	3/1.5 (-1)	1,466 (+13%)	6mo	$150,000	$102	57
2872 Slidell Ave	0.66mi	3/1.0 (-1)	1,338 (+3%)	1mo	$139,000	$104	57
931 Hailey Ave	0.65mi	3/2.0 (-1)	1,445 (+11%)	2mo	$141,000	$98	42
140 Greencrest Dr	0.59mi	3/2.0 (-1)	1,480 (+14%)	1mo	$176,000	$119	42

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: -8.2%
• Equity multiple: 0.70×
• Total profit: $-15,307
• Equity at exit: $27,510

10-year hold

• IRR: -0.6%
• Equity multiple: 0.96×
• Total profit: $-2,159
• Equity at exit: $15,952

Cash invested: $51,660 (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.

Methodology + full state rankings →

ZIP-level market 70458

• Rents YoY: 1.5%
• Active inventory: 489
• Price-to-rent: 8.3×

Monthly cashflow live

• Estimated rent: $1,848 high
• Mortgage (P&I): −$968
• Tax from tax record: −$142 /mo · $1,707/yr
• Insurance: −$77
• HOA: −$0
• Vacancy / Maint / Mgmt: −$388
• Net cashflow: $273

Break-even live

Break-even rent $1,502

Max offer price $184,500

Occupancy floor 80%

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: $46,125
• Closing costs: $5,535
• Reserves months: —
• Total cash needed: —

Rent comps 9 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
3839 Oxford St Slidell, LA	3.0	2.0	1660	$1,700	$1.02	44d	1	0.27mi
172 South St Slidell, LA	4.0	2.0	1486	$1,800	$1.21	21d	1	0.34mi
3152 College St Slidell, LA	3.0	1.0	1373	$1,750	$1.27	44d	1	0.52mi
3304 Bridge Dr Slidell, LA	3.0	2.0	1250	$1,700	$1.36	44d	1	0.55mi
3046 Slidell Ave Slidell, LA	4.0	1.0	1253	$1,850	$1.48	3d	1	0.58mi
2864 Slidell Ave Slidell, LA	3.0	1.0	963	$1,395	$1.45	3d	1	0.65mi
102 Spartan Trace Blvd Slidell, LA	3.0	2.0	1516	$2,000	$1.32	24d	1	0.70mi
3159 Dee St Slidell, LA	3.0	1.0	898	$1,400	$1.56	44d	1	0.76mi
96 Chamale Cv Slidell, LA	3.0	2.5	1432	$1,500	$1.05	44d	1	1.46mi

Listing history 15 events

1. 2026-06-18
   days on market $184,500 Active 140 DOM
2. 2026-06-17
   days on market $184,500 Active 139 DOM
3. 2026-06-16
   days on market $184,500 Active 138 DOM
4. 2026-06-15
   days on market $184,500 Active 137 DOM
5. 2026-06-13
   days on market $184,500 Active 135 DOM
6. 2026-06-10
   days on market $184,500 Active 132 DOM
7. 2026-06-09
   days on market $184,500 Active 131 DOM
8. 2026-06-08
   days on market $184,500 Active 130 DOM
9. 2026-06-07
   days on market $184,500 Active 129 DOM
10. 2026-06-03
    days on market $184,500 Active 125 DOM
11. 2026-06-02
    days on market $184,500 Active 124 DOM
12. 2026-06-01
    days on market $184,500 Active 123 DOM
13. 2026-05-31
    days on market $184,500 Active 122 DOM
14. 2026-01-29
    listed $184,500 Active 748-char remark

    Show marketing remark (738 chars)

    Fully renovated and move-in ready, this 4-bedroom, 1.5-bath home at 3735 Myrtle St. offers modern updates and a functional open floorplan. The interior features wood-look tile flooring throughout--no carpet--creating a cohesive, low-maintenance living space. The updated kitchen is equipped with brand-new stainless steel appliances, including a refrigerator, along with new cabinetry and a stackable washer and dryer. Major systems have all been recently replaced, including a new roof, HVAC system, windows, and water heater, providing peace of mind for years to come. Situated on a spacious lot with a carport and generous yard, this turnkey property is an excellent option for a starter home, downsizing, or an investment opportunity.

15. 2026-01-29
    listed $184,500 Active 738-char remark

    Show marketing remark (738 chars)

    Fully renovated and move-in ready, this 4-bedroom, 1.5-bath home at 3735 Myrtle St. offers modern updates and a functional open floorplan. The interior features wood-look tile flooring throughout--no carpet--creating a cohesive, low-maintenance living space. The updated kitchen is equipped with brand-new stainless steel appliances, including a refrigerator, along with new cabinetry and a stackable washer and dryer. Major systems have all been recently replaced, including a new roof, HVAC system, windows, and water heater, providing peace of mind for years to come. Situated on a spacious lot with a carport and generous yard, this turnkey property is an excellent option for a starter home, downsizing, or an investment opportunity.

ⓘ 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: $1,707 · $142/mo
• Projected year-2 tax: $1,707 · $142/mo
• Expected delta: $0/yr ($0/mo · 0.0%)

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

Taxation est. · year 1

• Rental income: $22,180
• − Mortgage interest: −$10,335
• − Property taxes: −$1,707
• − Insurance: −$922
• − Repairs & maintenance: −$1,774
• − Management: −$1,774
• − Depreciation: −$5,367
• Taxable income: $299
• Est. tax owed @ 24.0%: −$72
• After-tax cash flow: $3,210/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
▸Telecommunications	2	$23B
▸Utilities	1	$12B
▸Wholesale / Distribution	1	$5B
▸Advertising	1	$2B

Price history

+0.0% since first listed

2 events — show timeline

• 2026-01-29 Listed $184,500 AcadianaMLS
• 2026-01-29 Listed $184,500 GSREIN

Property tax history

-1.3%/yr

Latest (2025): $1,707 · -7.2% YoY. Source: county tax records.