CashFlowRE
Sign in Sign up
370 Cumberland Dr
C Composite 57.55
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 +21.8/30.0
  • ARV discount +11.1/15.0
  • DSCR +6.9/10.0
  • 1% rule +4.6/10.0
  • Schools +4.3/10.0
  • Livability +3.5/5.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$189,000

370 Cumberland Dr · Slidell, LA 70458
4 bd · 1.5 ba · 1,364 sqft · SingleFamily public records · 363 Days on market
Built 1996 7,405 sqft lot $139/sqft · 7% above area Est $205k · 8% under

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

Listing remarks MLS

This 4-bedroom 1.5 bath home with an open floor plan is sitting on a very well-manicured lot in the Westchester subdivision. You can enjoy your meals on the well built in bar area for comfortable dining. This home offers a brand-new hot water heater, and several of the rooms boast beautiful murals on the walls. The back of this lovely home offers a covered porch with French doors leading to the backyard that you will find not only one but two outdoor sheds and a huge deck that you can use for all your entertaining. Please don't wait and call today for your showing.

Key facts

  • Covered porch
  • Well manicured lot
  • French doors

Tags

WELL MANICURED LOTBRAND NEW HOT WATER HEATERCOVERED PORCHFRENCH DOORSHUGE DECK

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/1.5-bath single-family listed at $189k.

Deal economics

  • At list price, monthly cash flow is $292 ($4k/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 $181k (4.1% below list).
  • Recommended offer: $166k (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.
  • Zoned schools: W.L. Abney Elementary School (math 31% / reading 38%, grade F, #284 of 646 statewide, top 46%, 1,094 students, 70% FRL); St. Tammany Junior High School (math 19% / reading 41%, grade F, #114 of 218 statewide, top 53%, 793 students, 68% FRL); Salmen High School (math 15% / reading 27%, grade F, #179 of 265 statewide, top 68%, 1,216 students, 62% FRL) — zoned schools average 67% FRL vs 40% district-wide (27 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 28% at this address vs 49% district-wide (-20 pts) — the specific schools serving this property underperform the St. Tammany Parish average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising (+1.5%/yr); 489 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 40% 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).

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 363 days — a 12% lower offer ($166k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 29y 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 $38k; list at $189k implies a 404% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $166,320 (12.0% below list)

Questions for the listing agent

  1. It's been on market 363 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.96%
Cap rate
8.15%
Cash-on-cash
6.63%
DSCR
1.29
GRM
8.7

CMA / ARV

ARV (median comp)
$205,369
List price
$189,000
Delta
-7.97%
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
3858 Eton St 0.19mi 3/2.0 (-1) 1,367 (+0%) 1mo $188,000 $138 83
328 Hickory Dr 0.15mi 3/1.0 (-1) 1,350 (-1%) 4mo $137,000 $101 80
471 Olive Dr 0.19mi 3/2.0 (-1) 1,238 (-9%) 6mo $150,000 $121 63
2872 Slidell Ave 0.61mi 3/1.0 (-1) 1,338 (-2%) 1mo $139,000 $104 60
3844 Riviera Dr 0.40mi 3/1.5 (-1) 1,466 (+8%) 6mo $150,000 $102 59
156 Greencrest Dr 0.69mi 3/2.0 (-1) 1,350 (-1%) 0mo $130,000 $96 59
136 Palm Springs Dr 0.66mi 3/1.5 (-1) 1,348 (-1%) 5mo $170,000 $126 58
127 Whitehall Dr 0.51mi 4/2.0 1,475 (+8%) 5mo $145,000 $98 57
3046 Slidell Ave 0.54mi 4/1.0 1,253 (-8%) 4mo $85,000 $68 56
931 Hailey Ave 0.55mi 3/2.0 (-1) 1,445 (+6%) 2mo $141,000 $98 55
3637 Riviera Dr 0.37mi 3/2.0 (-1) 1,200 (-12%) 2mo $138,000 $115 54
140 Greencrest Dr 0.71mi 3/2.0 (-1) 1,480 (+8%) 1mo $176,000 $119 44

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
-7.7%
Equity multiple
0.72×
Total profit
$-14,832
Equity at exit
$28,181
10-year hold
IRR
-0.1%
Equity multiple
1.00×
Total profit
$-185
Equity at exit
$16,341

Cash invested: $52,920 (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
8.7×

Monthly cashflow live

Estimated rent
$1,813 high interval (Pro) →
Mortgage (P&I)
$991
Tax from tax record
$70 /mo · $840/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$381
Net cashflow
$292

Break-even live

Break-even rent $1,443
Max offer price $189,000
Occupancy floor 79%

Sensitivity live

Price -10% $399 -5% $346 +0% $292 +5% $239 +10% $185
Rent -10% $149 -5% $221 +0% $292 +5% $364 +10% $436
Rate -1.0pp $387 -0.5pp $340 base $292 +0.5pp $243 +1.0pp $194

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
$47,250
Closing costs
$5,670
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3839 Oxford St Slidell, LA 3.0 2.0 1660 $1,700 $1.02 45d 1 0.19mi
3304 Bridge Dr Slidell, LA 3.0 2.0 1250 $1,700 $1.36 45d 1 0.37mi
3046 Slidell Ave Slidell, LA 4.0 1.0 1253 $1,850 $1.48 5d 1 0.51mi
172 South St Slidell, LA 4.0 2.0 1486 $1,800 $1.21 23d 1 0.52mi
2864 Slidell Ave Slidell, LA 3.0 1.0 963 $1,395 $1.45 5d 1 0.59mi
3159 Dee St Slidell, LA 3.0 1.0 898 $1,400 $1.56 45d 1 0.63mi
3152 College St Slidell, LA 3.0 1.0 1373 $1,750 $1.27 45d 1 0.63mi
102 Spartan Trace Blvd Slidell, LA 3.0 2.0 1516 $2,000 $1.32 25d 1 0.64mi
1640 Town Center Pkwy Slidell, LA 3.0 1.0–2.0 959 $1,895 $1.98 3d 46 1.40mi
1303 Town Center Pkwy Slidell, LA 3.0 1.0–2.0 990 $1,825 $1.84 3d 31 1.42mi

Listing history 30 events

  1. 2026-06-16
    days on market $189,000 Active 363 DOM
  2. 2026-06-15
    days on market $189,000 Active 362 DOM
  3. 2026-06-13
    days on market $189,000 Active 360 DOM
  4. 2026-06-10
    days on market $189,000 Active 357 DOM
  5. 2026-06-09
    days on market $189,000 Active 356 DOM
  6. 2026-06-08
    days on market $189,000 Active 355 DOM
  7. 2026-06-07
    days on market $189,000 Active 354 DOM
  8. 2026-06-03
    days on market $189,000 Active 350 DOM
  9. 2026-06-02
    days on market $189,000 Active 349 DOM
  10. 2026-06-01
    days on market $189,000 Active 348 DOM
  11. 2026-05-31
    days on market $189,000 Active 347 DOM
  12. 2026-01-09
    price $189,000 571-char remark
    Show marketing remark (571 chars)

    This 4-bedroom 1.5 bath home with an open floor plan is sitting on a very well-manicured lot in the Westchester subdivision. You can enjoy your meals on the well built in bar area for comfortable dining. This home offers a brand-new hot water heater, and several of the rooms boast beautiful murals on the walls. The back of this lovely home offers a covered porch with French doors leading to the backyard that you will find not only one but two outdoor sheds and a huge deck that you can use for all your entertaining. Please don't wait and call today for your showing.

  13. 2026-01-09
    price $189,000 571-char remark
    Show marketing remark (571 chars)

    This 4-bedroom 1.5 bath home with an open floor plan is sitting on a very well-manicured lot in the Westchester subdivision. You can enjoy your meals on the well built in bar area for comfortable dining. This home offers a brand-new hot water heater, and several of the rooms boast beautiful murals on the walls. The back of this lovely home offers a covered porch with French doors leading to the backyard that you will find not only one but two outdoor sheds and a huge deck that you can use for all your entertaining. Please don't wait and call today for your showing.

  14. 2025-09-26
    price $192,000 571-char remark
    Show marketing remark (571 chars)

    This 4-bedroom 1.5 bath home with an open floor plan is sitting on a very well-manicured lot in the Westchester subdivision. You can enjoy your meals on the well built in bar area for comfortable dining. This home offers a brand-new hot water heater, and several of the rooms boast beautiful murals on the walls. The back of this lovely home offers a covered porch with French doors leading to the backyard that you will find not only one but two outdoor sheds and a huge deck that you can use for all your entertaining. Please don't wait and call today for your showing.

  15. 2025-09-25
    price $192,000 571-char remark
    Show marketing remark (571 chars)

    This 4-bedroom 1.5 bath home with an open floor plan is sitting on a very well-manicured lot in the Westchester subdivision. You can enjoy your meals on the well built in bar area for comfortable dining. This home offers a brand-new hot water heater, and several of the rooms boast beautiful murals on the walls. The back of this lovely home offers a covered porch with French doors leading to the backyard that you will find not only one but two outdoor sheds and a huge deck that you can use for all your entertaining. Please don't wait and call today for your showing.

  16. 2025-06-16
    listed $193,700 Active 571-char remark
    Show marketing remark (571 chars)

    This 4-bedroom 1.5 bath home with an open floor plan is sitting on a very well-manicured lot in the Westchester subdivision. You can enjoy your meals on the well built in bar area for comfortable dining. This home offers a brand-new hot water heater, and several of the rooms boast beautiful murals on the walls. The back of this lovely home offers a covered porch with French doors leading to the backyard that you will find not only one but two outdoor sheds and a huge deck that you can use for all your entertaining. Please don't wait and call today for your showing.

  17. 2025-06-16
    listed $193,700 Active 571-char remark
    Show marketing remark (571 chars)

    This 4-bedroom 1.5 bath home with an open floor plan is sitting on a very well-manicured lot in the Westchester subdivision. You can enjoy your meals on the well built in bar area for comfortable dining. This home offers a brand-new hot water heater, and several of the rooms boast beautiful murals on the walls. The back of this lovely home offers a covered porch with French doors leading to the backyard that you will find not only one but two outdoor sheds and a huge deck that you can use for all your entertaining. Please don't wait and call today for your showing.

  18. 2025-06-16
    listed $193,700 Active
    Show marketing remark (571 chars)

    This 4-bedroom 1.5 bath home with an open floor plan is sitting on a very well-manicured lot in the Westchester subdivision. You can enjoy your meals on the well built in bar area for comfortable dining. This home offers a brand-new hot water heater, and several of the rooms boast beautiful murals on the walls. The back of this lovely home offers a covered porch with French doors leading to the backyard that you will find not only one but two outdoor sheds and a huge deck that you can use for all your entertaining. Please don't wait and call today for your showing.

  19. 2016-06-07
    historical
  20. 2016-06-07
    soldstatus $37,511 Sold
  21. 2016-05-19
    status Under Contract
  22. 2016-04-21
    listed $40,000 Active
  23. 2016-04-21
    listed $40,000
  24. 2003-03-25
    soldstatus $79,000
  25. 2003-03-18
    soldstatus $79,000
  26. 2003-01-27
    listed $79,000
  27. 2003-01-27
    listed $79,000
  28. 1997-07-02
    soldstatus $67,000
  29. 1997-07-01
    listed $69,900
  30. 1997-07-01
    listed $69,900

ⓘ 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
$840 · $70/mo
Projected year-2 tax
$1,040 · $87/mo
Expected delta
+$200/yr (+$17/mo · 23.8%)

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

Climate risk First Street

  • 🌊 Flood 9/10 Extreme 99% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥108°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 10/10 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
$21,754
− Mortgage interest
−$10,587
− Property taxes
−$840
− Insurance
−$945
− Repairs & maintenance
−$1,740
− Management
−$1,740
− Depreciation
−$5,498
Taxable income
$404
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$97
After-tax cash flow
$3,411/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

+170.4% since first listed
19 events — show timeline
  • 2026-01-09 Price Changed $189,000 AcadianaMLS
  • 2026-01-09 Price Changed $189,000 GSREIN
  • 2025-09-26 Price Changed $192,000 AcadianaMLS
  • 2025-09-25 Price Changed $192,000 GSREIN
  • 2025-06-16 Listed $193,700 AcadianaMLS
  • 2025-06-16 Listed $193,700 GSREIN
  • 2025-06-16 Listed $193,700 AcadianaMLS
  • 2016-06-07 Listing Removed GSREIN
  • 2016-06-07 Sold (MLS) $37,511 GSREIN
  • 2016-05-19 Pending GSREIN
  • 2016-04-21 Listed $40,000 GSREIN
  • 2016-04-21 Listed $40,000 AcadianaMLS
  • 2003-03-25 Sold (Public Records) $79,000 Public Records
  • 2003-03-18 Sold (MLS) $79,000 GSREIN
  • 2003-01-27 Listed $79,000 GSREIN
  • 2003-01-27 Listed $79,000 AcadianaMLS
  • 1997-07-02 Sold (MLS) $67,000 GSREIN
  • 1997-07-01 Listed $69,900 GSREIN
  • 1997-07-01 Listed $69,900 AcadianaMLS

Property tax history

-5.4%/yr

Latest (2025): $840 · -8.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…