CashFlowRE
Sign in Sign up
2216 Jay St
B- Composite 69.69
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 +25.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.5/10.0
  • 1% rule +6.4/10.0
  • Schools +4.3/10.0
  • Rent growth +4.0/5.0
  • Livability +3.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$143,500

2216 Jay St · Slidell, LA 70460
3 bd · 1.5 ba · 900 sqft · SingleFamily public records · 198 Days on market
Built 1974 $159/sqft · 21% below area Est $204k · 30% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming Slidell Home - 3 Bedrooms, 1.5 Baths: This well-maintained 1,100 sq. ft. home offers 3 bedrooms and 1.5 baths on a spacious 100 x 135 lot. Features include off-street parking, a fully fenced yard, and convenient access to schools, shopping, and local amenities. A great opportunity for buyers seeking comfort and value in St. Tammany.

Key facts

  • Off-street parking
  • Fully fenced yard
  • Parking

Tags

OFF-STREET PARKINGFULLY FENCED YARDCONVENIENT ACCESS TO SCHOOLSCONVENIENT ACCESS TO SHOPPING

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/1.5-bath single-family listed at $144k.

Deal economics

  • At list price, monthly cash flow is $336 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $144k).
  • Recommended offer: $126k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.1% 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 fast (+5.9%/yr); 241 active listings in the ZIP; 1,064 units permitted in St. Tammany Parish in 2024 (0 in 5+ unit buildings).
  • This rent runs 31% 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 $992 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.
  • At projected returns (-3.0% appreciation + 5.9% rent growth), your $40k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 198 days — a 12% lower offer ($126k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 23y ago; this cycle's ask has dropped $16k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $94k; list at $144k implies a 53% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major flood risk; 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 $126,280 (12.0% below list)

Questions for the listing agent

  1. It's been on market 198 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 1974 — 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
1.14%
Cap rate
9.10%
Cash-on-cash
10.04%
DSCR
1.45
GRM
7.3

CMA / ARV

ARV (median comp)
$203,608
List price
$143,500
Delta
-29.52%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2109 Jay St 0.16mi 2/1.5 (-1) 900 (0%) 14mo $159,000 $177 76
2102 Oriole St 0.20mi 2/1.0 (-1) 950 (+6%) 2mo $144,000 $152 72
2124 Pelican St 0.16mi 2/1.5 (-1) 950 (+6%) 15mo $154,500 $163 66
2104 Oriole St 0.20mi 2/1.0 (-1) 848 (-6%) 13mo $155,000 $183 64
205 Timber Ridge Dr 0.38mi 2/1.0 (-1) 871 (-3%) 11mo $155,000 $178 61
2107 Jay St 0.17mi 3/2.0 1,008 (+12%) 16mo $186,000 $185 57
2103 Bluebird St 0.24mi 3/1.0 1,020 (+13%) 13mo $175,000 $172 54
104 Maple Ridge Dr 0.50mi 2/1.0 (-1) 951 (+6%) 12mo $147,500 $155 50
2028 Jay St 0.23mi 2/1.0 (-1) 1,000 (+11%) 23mo $170,000 $170 45

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
1.9%
Equity multiple
1.08×
Total profit
$3,088
Equity at exit
$21,396
10-year hold
IRR
14.2%
Equity multiple
2.29×
Total profit
$51,761
Equity at exit
$12,407

Cash invested: $40,180 (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
241
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$1,638 medium interval (Pro) →
Mortgage (P&I)
$753
Tax from tax record
$146 /mo · $1,746/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$344
Net cashflow
$336

Break-even live

Break-even rent $1,212
Max offer price $143,500
Occupancy floor 74%

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
$35,875
Closing costs
$4,305
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.

Listing history 25 events

  1. 2026-06-18
    days on market $143,500 Active 198 DOM
  2. 2026-06-17
    days on market $143,500 Active 197 DOM
  3. 2026-06-16
    days on market $143,500 Active 196 DOM
  4. 2026-06-15
    days on market $143,500 Active 195 DOM
  5. 2026-06-13
    days on market $143,500 Active 193 DOM
  6. 2026-06-10
    days on market $143,500 Active 190 DOM
  7. 2026-06-09
    days on market $143,500 Active 189 DOM
  8. 2026-06-08
    days on market $143,500 Active 188 DOM
  9. 2026-06-07
    days on market $143,500 Active 187 DOM
  10. 2026-06-03
    days on market $143,500 Active 183 DOM
  11. 2026-06-02
    pricedays on market $143,500 Active 182 DOM
  12. 2026-05-31
    days on market $149,500 Active 181 DOM
  13. 2026-03-18
    price $149,500 343-char remark
    Show marketing remark (350 chars)

    Charming Slidell Home – 3 Bedrooms, 1.5 Baths: This well-maintained 1,100 sq. ft. home offers 3 bedrooms and 1.5 baths on a spacious 100 x 135 lot. Features include off-street parking, a fully fenced yard, and convenient access to schools, shopping, and local amenities. A great opportunity for buyers seeking comfort and value in St. Tammany.

  14. 2026-03-18
    price $149,500 350-char remark
    Show marketing remark (350 chars)

    Charming Slidell Home – 3 Bedrooms, 1.5 Baths: This well-maintained 1,100 sq. ft. home offers 3 bedrooms and 1.5 baths on a spacious 100 x 135 lot. Features include off-street parking, a fully fenced yard, and convenient access to schools, shopping, and local amenities. A great opportunity for buyers seeking comfort and value in St. Tammany.

  15. 2025-12-01
    listed $159,000 Active 343-char remark
    Show marketing remark (350 chars)

    Charming Slidell Home – 3 Bedrooms, 1.5 Baths: This well-maintained 1,100 sq. ft. home offers 3 bedrooms and 1.5 baths on a spacious 100 x 135 lot. Features include off-street parking, a fully fenced yard, and convenient access to schools, shopping, and local amenities. A great opportunity for buyers seeking comfort and value in St. Tammany.

  16. 2025-12-01
    listed $159,000 Active 350-char remark
    Show marketing remark (350 chars)

    Charming Slidell Home – 3 Bedrooms, 1.5 Baths: This well-maintained 1,100 sq. ft. home offers 3 bedrooms and 1.5 baths on a spacious 100 x 135 lot. Features include off-street parking, a fully fenced yard, and convenient access to schools, shopping, and local amenities. A great opportunity for buyers seeking comfort and value in St. Tammany.

  17. 2006-10-06
    soldstatus $93,900
  18. 2005-06-20
    soldstatus $93,900
  19. 2005-06-17
    soldstatus $93,900
  20. 2005-05-12
    listed $97,900
  21. 2005-05-12
    listed $97,900
  22. 2004-04-22
    soldstatus $87,900
  23. 2004-04-16
    soldstatus $87,900
  24. 2003-10-08
    listed $89,500
  25. 2003-10-08
    listed $89,500

ⓘ 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
$1,746 · $146/mo
Projected year-2 tax
$1,746 · $146/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 6/10 Major FEMA zone X · 55% 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
$19,654
− Mortgage interest
−$8,038
− Property taxes
−$1,746
− Insurance
−$718
− Repairs & maintenance
−$1,572
− Management
−$1,572
− Depreciation
−$4,175
Taxable income
$1,833
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$440
After-tax cash flow
$3,593/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

+67.0% since first listed
13 events — show timeline
  • 2026-03-18 Price Changed $149,500 AcadianaMLS
  • 2026-03-18 Price Changed $149,500 GSREIN
  • 2025-12-01 Listed $159,000 GSREIN
  • 2025-12-01 Listed $159,000 AcadianaMLS
  • 2006-10-06 Sold (Public Records) $93,900 Public Records
  • 2005-06-20 Sold (Public Records) $93,900 Public Records
  • 2005-06-17 Sold (MLS) $93,900 GSREIN
  • 2005-05-12 Listed $97,900 GSREIN
  • 2005-05-12 Listed $97,900 AcadianaMLS
  • 2004-04-22 Sold (Public Records) $87,900 Public Records
  • 2004-04-16 Sold (MLS) $87,900 GSREIN
  • 2003-10-08 Listed $89,500 AcadianaMLS
  • 2003-10-08 Listed $89,500 GSREIN

Property tax history

+2.6%/yr

Latest (2025): $1,746 · -3.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…