CashFlowRE
Sign in Sign up
1333 Constitution Dr
D+ Composite 49.78
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).

  • ARV discount +15.0/15.0
  • Cash flow +14.2/30.0
  • DSCR +4.3/10.0
  • Schools +4.3/10.0
  • Livability +3.5/5.0
  • 1% rule +3.1/10.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$245,000

1333 Constitution Dr · Slidell, LA 70458
4 bd · 2.0 ba · 1,935 sqft · SingleFamily public records · 125 Days on market
Built 1977 $127/sqft · 17% below area Est $302k · 19% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

FORTIFIED NEW ROOF. This spacious home has casual & formal dining areas, large covered patio, wonderful for entertaining or relaxing, & fenced in backyard. Also features granite counter tops & stainless-steel appliances in the kitchen with updated lighting fixtures & bathroom vanities. Spacious den with wood burning fireplace & bookcases on each side makes the den warm and inviting. Centrally located to shopping, restaurants, and entertainment with multiple access ways to the neighborhood.

Key facts

  • Fenced in backyard
  • Bathroom vanities
  • Covered patio

Tags

COVERED PATIOFENCED IN BACKYARDGRANITE COUNTER TOPSSTAINLESS STEEL APPLIANCESUPDATED LIGHTING FIXTURESBATHROOM VANITIES

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 4-bed/2.0-bath single-family listed at $245k.

Deal economics

  • At list price, monthly cash flow is $40 ($484/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 $198k (19.0% below list).
  • Recommended offer: $198k (19.0% 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; 23 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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 33% 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 125 days — a 12% lower offer ($216k) is reasonable based on typical stale-listing flexibility.
  • 13 sale attempts since 31y ago; this cycle's ask is 12150% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $146k; list at $245k implies a 67% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate 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 $198,391 (19.0% below list)

Questions for the listing agent

  1. It's been on market 125 days. Have you received any prior offers? Is the seller open to a 19% concession, seller financing, or rate buy-down credit?
  2. Built in 1977 — 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
0.81%
Cap rate
6.49%
Cash-on-cash
0.71%
DSCR
1.03
GRM
10.3

CMA / ARV

ARV (median comp)
$302,282
List price
$245,000
Delta
-18.95%
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
800 Franklin Ct 0.10mi 4/2.0 2,035 (+5%) 7mo $315,000 $155 81
110 Fountain Dr 0.32mi 4/2.5 1,898 (-2%) 1mo $185,000 $97 79
1425 Constitution Dr 0.19mi 3/2.0 (-1) 1,790 (-8%) 2mo $297,000 $166 72
1501 Rue Chartres St 0.41mi 4/2.0 2,037 (+5%) 4mo $290,000 $142 68
1513 Rue Lemans Dr 0.56mi 4/2.0 1,888 (-2%) 5mo $245,000 $130 65
132 Melody Ln 0.66mi 4/2.0 1,886 (-2%) 1mo $225,000 $119 64
1408 Fernwood Dr 0.65mi 4/2.0 1,893 (-2%) 4mo $229,000 $121 63
1411 Patriot St 0.27mi 4/2.0 2,162 (+12%) 8mo $225,000 $104 62
1414 Englewood Dr 0.64mi 4/2.0 1,865 (-4%) 8mo $260,000 $139 58
128 Dijon Dr 0.50mi 4/2.0 1,675 (-13%) 1mo $205,000 $122 54
1608 Rue Lemans 0.59mi 4/2.0 2,195 (+13%) 3mo $263,500 $120 47
412 Briargrove Dr 0.70mi 4/2.0 1,739 (-10%) 4mo $245,000 $141 47

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
-16.8%
Equity multiple
0.41×
Total profit
$-40,211
Equity at exit
$36,530
10-year hold
IRR
-11.4%
Equity multiple
0.36×
Total profit
$-43,969
Equity at exit
$21,183

Cash invested: $68,600 (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
10.3×

Monthly cashflow live

Estimated rent
$1,984 high interval (Pro) →
Mortgage (P&I)
$1,285
Tax from tax record
$140 /mo · $1,681/yr
Insurance
$102
HOA
$0
Vacancy / Maint / Mgmt
$417
Net cashflow
$40

Break-even live

Break-even rent $1,933
Max offer price $245,000
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
$61,250
Closing costs
$7,350
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 23 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
221 Martin Ln Slidell, LA 3.0 1.5 1353 $1,800 $1.33 23d 1 0.10mi
1011 Rue Bordeaux Slidell, LA 4.0 2.0 2268 $2,000 $0.88 3d 1 0.20mi
1011 Rue Bordeaux Slidell, LA 4.0 2.0 2268 $2,000 $0.88 2d 1 0.20mi
1030 Rue Corton Slidell, LA 4.0 2.0 1931 $2,150 $1.11 43d 1 0.28mi
129 Fountain Dr Slidell, LA 4.0 2.0 1879 $1,850 $0.98 14d 1 0.45mi
1466 Florida Ave Slidell, LA 3.0 2.0 1456 $2,200 $1.51 43d 1 0.55mi
106 Kempsey Ct Slidell, LA 3.0 2.0 1650 $1,600 $0.97 21d 1 0.60mi
347 Oriole Dr Slidell, LA 4.0 1.5 1560 $1,500 $0.96 43d 1 0.68mi
347 Oriole Dr Slidell, LA 4.0 1.5 1560 $1,500 $0.96 23d 1 0.68mi
1540 Wildwood Ln Slidell, LA 3.0 2.0 1525 $2,200 $1.44 23d 1 0.76mi
433 Grafton Dr Slidell, LA 3.0 2.0 1625 $1,900 $1.17 43d 1 0.79mi
1540 Queens Dr Slidell, LA 4.0 2.0 1900 $2,300 $1.21 16d 1 0.81mi
120 Christian Ln Slidell, LA 3.0 2.0 1375 $1,875 $1.36 2d 1 0.85mi
120 Christian Ln Slidell, LA 3.0 2.0 1375 $1,875 $1.36 3d 1 0.85mi
513 Michigan Ave Slidell, LA 3.0 2.0 1250 $1,575 $1.26 23d 1 1.00mi
1733 Mary Dr Slidell, LA 3.0 2.0 1349 $1,650 $1.22 43d 1 1.05mi
542 Driftwood Cir Slidell, LA 4.0 2.0 1960 $2,100 $1.07 3d 1 1.07mi
102 N Dabney Dr Slidell, LA 3.0 2.0 2432 $2,800 $1.15 15d 1 1.21mi
39344 Rosalind Dr Slidell, LA 3.0 2.0 1500 $2,400 $1.60 43d 1 1.27mi
2009 Beth Dr Slidell, LA 3.0 2.0 1500 $1,750 $1.17 3d 1 1.36mi
3517 Meadow Lake Dr W Slidell, LA 3.0 2.0 1931 $2,200 $1.14 43d 1 1.40mi
221 Lake Tahoe Dr Slidell, LA 3.0 2.0 1671 $1,850 $1.11 43d 1 1.46mi
117 S Queens Dr Slidell, LA 4.0 2.0 1476 $1,800 $1.22 3d 1 1.47mi

Listing history 37 events

  1. 2026-06-18
    days on market $245,000 Active 125 DOM
  2. 2026-06-17
    days on market $245,000 Active 124 DOM
  3. 2026-06-16
    days on market $245,000 Active 123 DOM
  4. 2026-06-15
    days on market $245,000 Active 122 DOM
  5. 2026-06-13
    days on market $245,000 Active 120 DOM
  6. 2026-06-10
    days on market $245,000 Active 117 DOM
  7. 2026-06-09
    days on market $245,000 Active 116 DOM
  8. 2026-06-08
    days on market $245,000 Active 115 DOM
  9. 2026-06-07
    days on market $245,000 Active 114 DOM
  10. 2026-06-03
    days on market $245,000 Active 110 DOM
  11. 2026-06-02
    days on market $245,000 Active 109 DOM
  12. 2026-06-01
    days on market $245,000 Active 108 DOM
  13. 2026-05-31
    days on market $245,000 Active 107 DOM
  14. 2026-04-30
    price $255,000 514-char remark
    Show marketing remark (523 chars)

    FORTIFIED NEW ROOF. This spacious home has casual & formal dining areas, large covered patio, wonderful for entertaining or relaxing, & fenced in backyard. Also features granite counter tops & stainless-steel appliances in the kitchen with updated lighting fixtures & bathroom vanities. Spacious den with wood burning fireplace & bookcases on each side makes the den warm and inviting. Centrally located to shopping, restaurants, and entertainment with multiple access ways to the neighborhood.

  15. 2026-04-30
    price $255,000 523-char remark
    Show marketing remark (523 chars)

    FORTIFIED NEW ROOF. This spacious home has casual & formal dining areas, large covered patio, wonderful for entertaining or relaxing, & fenced in backyard. Also features granite counter tops & stainless-steel appliances in the kitchen with updated lighting fixtures & bathroom vanities. Spacious den with wood burning fireplace & bookcases on each side makes the den warm and inviting. Centrally located to shopping, restaurants, and entertainment with multiple access ways to the neighborhood.

  16. 2026-03-13
    historical $2,000
  17. 2026-02-15
    listed $2,000
  18. 2026-02-13
    listed $250,000 Active 514-char remark
    Show marketing remark (523 chars)

    FORTIFIED NEW ROOF. This spacious home has casual & formal dining areas, large covered patio, wonderful for entertaining or relaxing, & fenced in backyard. Also features granite counter tops & stainless-steel appliances in the kitchen with updated lighting fixtures & bathroom vanities. Spacious den with wood burning fireplace & bookcases on each side makes the den warm and inviting. Centrally located to shopping, restaurants, and entertainment with multiple access ways to the neighborhood.

  19. 2026-02-13
    listed $250,000 Active 523-char remark
    Show marketing remark (523 chars)

    FORTIFIED NEW ROOF. This spacious home has casual & formal dining areas, large covered patio, wonderful for entertaining or relaxing, & fenced in backyard. Also features granite counter tops & stainless-steel appliances in the kitchen with updated lighting fixtures & bathroom vanities. Spacious den with wood burning fireplace & bookcases on each side makes the den warm and inviting. Centrally located to shopping, restaurants, and entertainment with multiple access ways to the neighborhood.

  20. 2024-03-14
    historical $1,950
  21. 2024-01-19
    listed $1,950
  22. 2023-04-07
    listed $275,000
  23. 2019-04-27
    listed $205,000
  24. 2018-09-12
    soldstatus $146,500 Sold
  25. 2018-07-06
    status Under Contract
  26. 2018-07-03
    price $146,500
  27. 2018-07-02
    status Active
  28. 2018-06-22
    historical
  29. 2018-05-30
    listed $156,500 Active
  30. 2018-05-30
    listed $146,500
  31. 2011-04-19
    soldstatus $161,500
  32. 2011-04-14
    soldstatus $161,500
  33. 2010-09-09
    listed $159,000
  34. 2010-09-09
    listed $159,000
  35. 1996-06-27
    soldstatus $108,000
  36. 1995-09-11
    listed $108,000
  37. 1995-09-11
    listed $108,000

ⓘ 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
$1,681 · $140/mo
Projected year-2 tax
$1,681 · $140/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 5/10 Major 23% chance over 30 yrs
  • 🔥 Wildfire 3/10 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
$23,807
− Mortgage interest
−$13,724
− Property taxes
−$1,681
− Insurance
−$1,225
− Repairs & maintenance
−$1,905
− Management
−$1,905
− Depreciation
−$7,127
Taxable loss
−$3,759
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$902
After-tax cash flow
$1,386/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

+136.1% since first listed
24 events — show timeline
  • 2026-04-30 Price Changed $255,000 AcadianaMLS
  • 2026-04-30 Price Changed $255,000 GSREIN
  • 2026-03-13 Rental Removed $2,000 GSREIN
  • 2026-02-15 Listed for Rent $2,000 GSREIN
  • 2026-02-13 Listed $250,000 GSREIN
  • 2026-02-13 Listed $250,000 AcadianaMLS
  • 2024-03-14 Rental Removed $1,950 GSREIN
  • 2024-01-19 Listed for Rent $1,950 GSREIN
  • 2023-04-07 Listed $275,000 AcadianaMLS
  • 2019-04-27 Listed $205,000 AcadianaMLS
  • 2018-09-12 Sold (MLS) $146,500 GSREIN
  • 2018-07-06 Pending GSREIN
  • 2018-07-03 Price Changed $146,500 GSREIN
  • 2018-07-02 Relisted GSREIN
  • 2018-06-22 Listing Removed GSREIN
  • 2018-05-30 Listed $146,500 AcadianaMLS
  • 2018-05-30 Listed $156,500 GSREIN
  • 2011-04-19 Sold (Public Records) $161,500 Public Records
  • 2011-04-14 Sold (MLS) $161,500 GSREIN
  • 2010-09-09 Listed $159,000 AcadianaMLS
  • 2010-09-09 Listed $159,000 GSREIN
  • 1996-06-27 Sold (MLS) $108,000 GSREIN
  • 1995-09-11 Listed $108,000 GSREIN
  • 1995-09-11 Listed $108,000 AcadianaMLS

Property tax history

-3.7%/yr

Latest (2025): $1,681 · -7.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…