CashFlowRE
Sign in Sign up
107 Matthews Dr
D Composite 42.14
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 +14.1/30.0
  • ARV discount +7.6/15.0
  • DSCR +4.3/10.0
  • Schools +4.3/10.0
  • Livability +3.5/5.0
  • 1% rule +3.0/10.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$230,000

107 Matthews Dr · Slidell, LA 70458
3 bd · 3.5 ba · 1,939 sqft · SingleFamily public records · 71 Days on market
Built 1967 $119/sqft · at area comps Est $230k · at est.

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

Listing remarks MLS

Welcome back to this spacious and well-kept home with a flexible layout and thoughtful updates throughout. The main floor features a large primary bedroom with a full bath, along with three additional bedrooms and another full bath. Upstairs, the finished loft offers extra space with its own half bath, making it a great option for a home office, guest area, or second living space. The kitchen includes updated appliances such as a new refrigerator, microwave, and dishwasher, and opens to the dining area for easy everyday living. The living room features a fireplace and provides a comfortable place to relax. A utility room off the garage adds extra convenience. Situated on a corner lot with vinyl fencing, the property also includes a side-entry garage and an extended driveway with plenty of parking, including space for a boat or RV. The backyard features a covered patio, a fully fenced yard, and a separate fenced area for additional storage or parking. This home offers a great mix of space, comfort, and convenience. Schedule your showing today!

Key facts

  • Updated appliances
  • Finished loft
  • Flexible layout

Tags

FLEXIBLE LAYOUTFINISHED LOFTUPDATED APPLIANCESVINYL FENCINGSIDE-ENTRY GARAGEEXTENDED DRIVEWAY

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/3.5-bath single-family listed at $230k.

Deal economics

  • At list price, monthly cash flow is $34 ($408/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 $185k (19.7% below list).
  • Recommended offer: $185k (19.7% 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.
  • Market conditions: Rents rising (+1.5%/yr); 489 active listings in the ZIP; 21 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $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 71 days — a 6% lower offer ($216k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 12y 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 $134k; list at $230k implies a 72% gain — meaningful room to come down on a strong offer.
Recommended offer $184,603 (19.7% below list)

Questions for the listing agent

  1. It's been on market 71 days. Have you received any prior offers? Is the seller open to a 20% concession, seller financing, or rate buy-down credit?
  2. Built in 1967 — 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. 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
0.80%
Cap rate
6.47%
Cash-on-cash
0.63%
DSCR
1.03
GRM
10.4

CMA / ARV

ARV (median comp)
$230,293
List price
$230,000
Delta
-0.13%
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
110 Fountain Dr 0.17mi 4/2.5 (+1) 1,898 (-2%) 1mo $185,000 $97 79
132 Melody Ln 0.18mi 4/2.0 (+1) 1,886 (-3%) 1mo $225,000 $119 75
209 Driftwood Cir 0.51mi 3/2.0 1,822 (-6%) 3mo $244,900 $134 57
312 Driftwood Cir 0.45mi 4/2.0 (+1) 1,857 (-4%) 8mo $200,000 $108 54
128 Dijon Dr 0.26mi 4/2.0 (+1) 1,675 (-14%) 1mo $205,000 $122 53
302 Crescentwood Loop 0.53mi 3/2.0 1,781 (-8%) 5mo $208,000 $117 52
112 Driftwood Cir 0.63mi 4/2.0 (+1) 1,898 (-2%) 6mo $245,000 $129 51
1425 Constitution Dr 0.63mi 3/2.0 1,790 (-8%) 2mo $297,000 $166 50
800 Franklin Ct 0.57mi 4/2.0 (+1) 2,035 (+5%) 7mo $315,000 $155 48
117 Driftwood Cir 0.62mi 3/2.0 1,700 (-12%) 8mo $180,000 $106 38
1418 Independence Dr 0.66mi 4/3.0 (+1) 2,200 (+14%) 10mo $320,000 $145 32
1411 Patriot St 0.75mi 4/2.0 (+1) 2,162 (+12%) 8mo $225,000 $104 29

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
-16.9%
Equity multiple
0.41×
Total profit
$-37,976
Equity at exit
$34,294
10-year hold
IRR
-11.6%
Equity multiple
0.35×
Total profit
$-41,717
Equity at exit
$19,886

Cash invested: $64,400 (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
10.4×

Monthly cashflow live

Estimated rent
$1,846 high interval (Pro) →
Mortgage (P&I)
$1,206
Tax from tax record
$122 /mo · $1,468/yr
Insurance
$96
HOA
$0
Vacancy / Maint / Mgmt
$388
Net cashflow
$34

Break-even live

Break-even rent $1,803
Max offer price $230,000
Occupancy floor 93%

Sensitivity live

Price -10% $164 -5% $99 +0% $34 +5% $-31 +10% $-96
Rent -10% $-112 -5% $-39 +0% $34 +5% $107 +10% $180
Rate -1.0pp $150 -0.5pp $93 base $34 +0.5pp $-26 +1.0pp $-86

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
$57,500
Closing costs
$6,900
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 21 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
129 Fountain Dr Slidell, LA 4.0 2.0 1879 $1,850 $0.98 15d 1 0.10mi
106 Kempsey Ct Slidell, LA 3.0 2.0 1650 $1,600 $0.97 22d 1 0.17mi
221 Martin Ln Slidell, LA 3.0 1.5 1353 $1,800 $1.33 24d 1 0.50mi
1030 Rue Corton Slidell, LA 4.0 2.0 1931 $2,150 $1.11 44d 1 0.66mi
542 Driftwood Cir Slidell, LA 4.0 2.0 1960 $2,100 $1.07 4d 1 0.69mi
1011 Rue Bordeaux Slidell, LA 4.0 2.0 2268 $2,000 $0.88 4d 1 0.74mi
1011 Rue Bordeaux Slidell, LA 4.0 2.0 2268 $2,000 $0.88 4d 1 0.74mi
816 Rue Rochelle Slidell, LA 2.0 1.5 1500 $1,200 $0.80 44d 1 0.76mi
347 Oriole Dr Slidell, LA 4.0 1.5 1560 $1,500 $0.96 44d 1 0.79mi
347 Oriole Dr Slidell, LA 4.0 1.5 1560 $1,500 $0.96 24d 1 0.79mi
120 Christian Ln Slidell, LA 3.0 2.0 1375 $1,875 $1.36 4d 1 0.83mi
120 Christian Ln Slidell, LA 3.0 2.0 1375 $1,875 $1.36 4d 1 0.83mi
1466 Florida Ave Slidell, LA 3.0 2.0 1456 $2,200 $1.51 44d 1 1.02mi
102 N Dabney Dr Slidell, LA 3.0 2.0 2432 $2,800 $1.15 17d 1 1.08mi
117 S Queens Dr Slidell, LA 4.0 2.0 1476 $1,800 $1.22 4d 1 1.09mi
513 Michigan Ave Slidell, LA 3.0 2.0 1250 $1,575 $1.26 24d 1 1.13mi
1540 Queens Dr Slidell, LA 4.0 2.0 1900 $2,300 $1.21 18d 1 1.14mi
433 Grafton Dr Slidell, LA 3.0 2.0 1625 $1,900 $1.17 44d 1 1.15mi
1540 Wildwood Ln Slidell, LA 3.0 2.0 1525 $2,200 $1.44 24d 1 1.22mi
36409 Jackson Rd Slidell, LA 4.0 2.0 1670 $2,100 $1.26 44d 1 1.36mi
100 Firwood Dr Slidell, LA 4.0 2.0 1649 $1,900 $1.15 44d 1 1.41mi

Listing history 27 events

  1. 2026-06-21
    days on market $230,000 Active 71 DOM
  2. 2026-06-18
    days on market $230,000 Active 68 DOM
  3. 2026-06-17
    days on market $230,000 Active 67 DOM
  4. 2026-06-16
    days on market $230,000 Active 66 DOM
  5. 2026-06-15
    days on market $230,000 Active 65 DOM
  6. 2026-06-13
    days on market $230,000 Active 63 DOM
  7. 2026-06-10
    days on market $230,000 Active 60 DOM
  8. 2026-06-09
    days on market $230,000 Active 59 DOM
  9. 2026-06-08
    days on market $230,000 Active 58 DOM
  10. 2026-06-07
    days on market $230,000 Active 57 DOM
  11. 2026-06-03
    days on market $230,000 Active 53 DOM
  12. 2026-06-02
    days on market $230,000 Active 52 DOM
  13. 2026-06-01
    days on market $230,000 Active 51 DOM
  14. 2026-05-31
    days on market $230,000 Active 50 DOM
  15. 2026-05-14
    price $230,000 1058-char remark
    Show marketing remark (1058 chars)

    Welcome back to this spacious and well-kept home with a flexible layout and thoughtful updates throughout. The main floor features a large primary bedroom with a full bath, along with three additional bedrooms and another full bath. Upstairs, the finished loft offers extra space with its own half bath, making it a great option for a home office, guest area, or second living space. The kitchen includes updated appliances such as a new refrigerator, microwave, and dishwasher, and opens to the dining area for easy everyday living. The living room features a fireplace and provides a comfortable place to relax. A utility room off the garage adds extra convenience. Situated on a corner lot with vinyl fencing, the property also includes a side-entry garage and an extended driveway with plenty of parking, including space for a boat or RV. The backyard features a covered patio, a fully fenced yard, and a separate fenced area for additional storage or parking. This home offers a great mix of space, comfort, and convenience. Schedule your showing today!

  16. 2026-05-14
    price $230,000 1058-char remark
    Show marketing remark (1058 chars)

    Welcome back to this spacious and well-kept home with a flexible layout and thoughtful updates throughout. The main floor features a large primary bedroom with a full bath, along with three additional bedrooms and another full bath. Upstairs, the finished loft offers extra space with its own half bath, making it a great option for a home office, guest area, or second living space. The kitchen includes updated appliances such as a new refrigerator, microwave, and dishwasher, and opens to the dining area for easy everyday living. The living room features a fireplace and provides a comfortable place to relax. A utility room off the garage adds extra convenience. Situated on a corner lot with vinyl fencing, the property also includes a side-entry garage and an extended driveway with plenty of parking, including space for a boat or RV. The backyard features a covered patio, a fully fenced yard, and a separate fenced area for additional storage or parking. This home offers a great mix of space, comfort, and convenience. Schedule your showing today!

  17. 2026-04-23
    price $235,000 1058-char remark
    Show marketing remark (1058 chars)

    Welcome back to this spacious and well-kept home with a flexible layout and thoughtful updates throughout. The main floor features a large primary bedroom with a full bath, along with three additional bedrooms and another full bath. Upstairs, the finished loft offers extra space with its own half bath, making it a great option for a home office, guest area, or second living space. The kitchen includes updated appliances such as a new refrigerator, microwave, and dishwasher, and opens to the dining area for easy everyday living. The living room features a fireplace and provides a comfortable place to relax. A utility room off the garage adds extra convenience. Situated on a corner lot with vinyl fencing, the property also includes a side-entry garage and an extended driveway with plenty of parking, including space for a boat or RV. The backyard features a covered patio, a fully fenced yard, and a separate fenced area for additional storage or parking. This home offers a great mix of space, comfort, and convenience. Schedule your showing today!

  18. 2026-04-23
    price $235,000 1058-char remark
    Show marketing remark (1058 chars)

    Welcome back to this spacious and well-kept home with a flexible layout and thoughtful updates throughout. The main floor features a large primary bedroom with a full bath, along with three additional bedrooms and another full bath. Upstairs, the finished loft offers extra space with its own half bath, making it a great option for a home office, guest area, or second living space. The kitchen includes updated appliances such as a new refrigerator, microwave, and dishwasher, and opens to the dining area for easy everyday living. The living room features a fireplace and provides a comfortable place to relax. A utility room off the garage adds extra convenience. Situated on a corner lot with vinyl fencing, the property also includes a side-entry garage and an extended driveway with plenty of parking, including space for a boat or RV. The backyard features a covered patio, a fully fenced yard, and a separate fenced area for additional storage or parking. This home offers a great mix of space, comfort, and convenience. Schedule your showing today!

  19. 2026-04-11
    listed $240,000 Active 1058-char remark
    Show marketing remark (1058 chars)

    Welcome back to this spacious and well-kept home with a flexible layout and thoughtful updates throughout. The main floor features a large primary bedroom with a full bath, along with three additional bedrooms and another full bath. Upstairs, the finished loft offers extra space with its own half bath, making it a great option for a home office, guest area, or second living space. The kitchen includes updated appliances such as a new refrigerator, microwave, and dishwasher, and opens to the dining area for easy everyday living. The living room features a fireplace and provides a comfortable place to relax. A utility room off the garage adds extra convenience. Situated on a corner lot with vinyl fencing, the property also includes a side-entry garage and an extended driveway with plenty of parking, including space for a boat or RV. The backyard features a covered patio, a fully fenced yard, and a separate fenced area for additional storage or parking. This home offers a great mix of space, comfort, and convenience. Schedule your showing today!

  20. 2026-04-11
    listed $240,000 Active 1058-char remark
    Show marketing remark (1058 chars)

    Welcome back to this spacious and well-kept home with a flexible layout and thoughtful updates throughout. The main floor features a large primary bedroom with a full bath, along with three additional bedrooms and another full bath. Upstairs, the finished loft offers extra space with its own half bath, making it a great option for a home office, guest area, or second living space. The kitchen includes updated appliances such as a new refrigerator, microwave, and dishwasher, and opens to the dining area for easy everyday living. The living room features a fireplace and provides a comfortable place to relax. A utility room off the garage adds extra convenience. Situated on a corner lot with vinyl fencing, the property also includes a side-entry garage and an extended driveway with plenty of parking, including space for a boat or RV. The backyard features a covered patio, a fully fenced yard, and a separate fenced area for additional storage or parking. This home offers a great mix of space, comfort, and convenience. Schedule your showing today!

  21. 2024-06-22
    price $240,000
  22. 2024-04-18
    price $249,000
  23. 2024-02-21
    listed $240,000 Active
  24. 2014-05-20
    soldstatus $134,000
  25. 2014-05-15
    soldstatus $134,000
  26. 2014-03-24
    listed $134,900
  27. 2014-03-24
    listed $134,900

ⓘ 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
$1,468 · $122/mo
Projected year-2 tax
$1,468 · $122/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
$22,152
− Mortgage interest
−$12,884
− Property taxes
−$1,468
− Insurance
−$1,150
− Repairs & maintenance
−$1,772
− Management
−$1,772
− Depreciation
−$6,691
Taxable loss
−$3,585
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$860
After-tax cash flow
$1,269/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

+70.5% since first listed
13 events — show timeline
  • 2026-05-14 Price Changed $230,000 AcadianaMLS
  • 2026-05-14 Price Changed $230,000 GSREIN
  • 2026-04-23 Price Changed $235,000 AcadianaMLS
  • 2026-04-23 Price Changed $235,000 GSREIN
  • 2026-04-11 Listed $240,000 GSREIN
  • 2026-04-11 Listed $240,000 AcadianaMLS
  • 2024-06-22 Price Changed $240,000 GSREIN
  • 2024-04-18 Price Changed $249,000 GSREIN
  • 2024-02-21 Listed $240,000 AcadianaMLS
  • 2014-05-20 Sold (Public Records) $134,000 Public Records
  • 2014-05-15 Sold (MLS) $134,000 GSREIN
  • 2014-03-24 Listed $134,900 AcadianaMLS
  • 2014-03-24 Listed $134,900 GSREIN

Property tax history

+0.3%/yr

Latest (2025): $1,468 · -7.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…