CashFlowRE
Sign in Sign up
1130 Rue Bordeaux Dr
B+ Composite 76.65
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 +30.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.5/10.0
  • 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

$150,000

1130 Rue Bordeaux Dr · Slidell, LA 70458
4 bd · 2.0 ba · 1,800 sqft · SingleFamily public records · 2 Days on market
Built 1973 Est $256k · 41% under $8/mo HOA

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Looking for investment property? This home is for you. Location, Location, Location. Conveniently located in a desire neighborhood in Slidell. 4-bedroom 2 bath with 2 car garage. All measurements, including living area and total square footage, are approximate and not guaranteed. Buyers are encouraged to independently verify all home measurements, property measurements and information to their satisfaction.

Key facts

  • Garage
  • Pool
  • Built 1973

Property features AI

Finance

  • HOA & community: Annual association fee of $100

Exterior

  • Parking: Garage with two spaces
  • Utilities: Public water; Public sewer
  • Home design: Single-story; Brick and vinyl siding exterior
  • Construction: Shingle roof; Slab foundation
  • Exterior features: In-ground pool; City lot; Rectangular lot (approx. 70 x 138)

Interior

  • Kitchen: Dishwasher; Oven; Range
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central air conditioning; Heating present
  • Interior features: 7 total rooms; Poor condition

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 $150k.

Deal economics

  • At list price, monthly cash flow is $601 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Cap rate 11.1% 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; 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 $1k 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 + 1.5% rent growth), your $42k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 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 $150,000

Questions for the listing agent

  1. Built in 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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
1.35%
Cap rate
11.10%
Cash-on-cash
17.16%
DSCR
1.76
GRM
6.2

CMA / ARV

ARV (on-the-fly)
$255,600
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1425 Constitution Dr 0.36mi 3/2.0 (-1) 1,790 (-1%) 2mo $297,000 $166 76
1408 Fernwood Dr 0.27mi 4/2.0 1,893 (+5%) 4mo $229,000 $121 76
1414 Englewood Dr 0.26mi 4/2.0 1,865 (+4%) 8mo $260,000 $139 75
1513 Rue Lemans Dr 0.30mi 4/2.0 1,888 (+5%) 5mo $245,000 $130 74
1501 Rue Chartres St 0.25mi 4/2.0 2,037 (+13%) 4mo $290,000 $142 63
1502 Fernwood Dr 0.39mi 4/2.0 1,958 (+9%) 6mo $229,500 $117 62
1558 Maplewood Dr 0.50mi 3/2.0 (-1) 1,700 (-6%) 1mo $267,000 $157 62
1569 Maplewood Dr 0.55mi 4/2.0 1,948 (+8%) 2mo $304,000 $156 59
110 Fountain Dr 0.67mi 4/2.5 1,898 (+5%) 1mo $185,000 $97 57
800 Franklin Ct 0.34mi 4/2.0 2,035 (+13%) 7mo $315,000 $155 57
1749 Beth Dr 0.72mi 4/2.0 1,604 (-11%) 7mo $75,000 $47 43
422 Kensington Blvd 0.58mi 3/2.0 (-1) 2,055 (+14%) 8mo $315,000 $153 37

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
6.8%
Equity multiple
1.26×
Total profit
$10,887
Equity at exit
$22,365
10-year hold
IRR
14.7%
Equity multiple
2.11×
Total profit
$46,562
Equity at exit
$12,969

Cash invested: $42,000 (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
6.2×

Monthly cashflow live

Estimated rent
$2,022 high interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$140 /mo · $1,679/yr
Insurance
$62
HOA
$8
Vacancy / Maint / Mgmt
$425
Net cashflow
$601

Break-even live

Break-even rent $1,262
Max offer price $150,000
Occupancy floor 65%

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
$37,500
Closing costs
$4,500
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
1011 Rue Bordeaux Slidell, LA 4.0 2.0 2268 $2,000 $0.88 3d 1 0.16mi
1011 Rue Bordeaux Slidell, LA 4.0 2.0 2268 $2,000 $0.88 3d 1 0.16mi
1466 Florida Ave Slidell, LA 3.0 2.0 1456 $2,200 $1.51 44d 1 0.25mi
1030 Rue Corton Slidell, LA 4.0 2.0 1931 $2,150 $1.11 44d 1 0.31mi
1540 Wildwood Ln Slidell, LA 3.0 2.0 1525 $2,200 $1.44 24d 1 0.43mi
221 Martin Ln Slidell, LA 3.0 1.5 1353 $1,800 $1.33 24d 1 0.45mi
1540 Queens Dr Slidell, LA 4.0 2.0 1900 $2,300 $1.21 17d 1 0.62mi
1733 Mary Dr Slidell, LA 3.0 2.0 1349 $1,650 $1.22 44d 1 0.69mi
129 Fountain Dr Slidell, LA 4.0 2.0 1879 $1,850 $0.98 14d 1 0.80mi
433 Grafton Dr Slidell, LA 3.0 2.0 1625 $1,900 $1.17 44d 1 0.83mi
106 Kempsey Ct Slidell, LA 3.0 2.0 1650 $1,600 $0.97 21d 1 0.92mi
347 Oriole Dr Slidell, LA 4.0 1.5 1560 $1,500 $0.96 44d 1 0.93mi
347 Oriole Dr Slidell, LA 4.0 1.5 1560 $1,500 $0.96 24d 1 0.93mi
513 Michigan Ave Slidell, LA 3.0 2.0 1250 $1,575 $1.26 24d 1 0.93mi
2009 Beth Dr Slidell, LA 3.0 2.0 1500 $1,750 $1.17 3d 1 1.02mi
39344 Rosalind Dr Slidell, LA 3.0 2.0 1500 $2,400 $1.60 44d 1 1.06mi
120 Christian Ln Slidell, LA 3.0 2.0 1375 $1,875 $1.36 3d 1 1.12mi
120 Christian Ln Slidell, LA 3.0 2.0 1375 $1,875 $1.36 3d 1 1.12mi
3517 Meadow Lake Dr W Slidell, LA 3.0 2.0 1931 $2,200 $1.14 44d 1 1.21mi
57479 Cedar Ave Slidell, LA 4.0 2.0 1950 $1,800 $0.92 24d 1 1.26mi
542 Driftwood Cir Slidell, LA 4.0 2.0 1960 $2,100 $1.07 3d 1 1.43mi
221 Lake Tahoe Dr Slidell, LA 3.0 2.0 1671 $1,850 $1.11 44d 1 1.47mi
102 N Dabney Dr Slidell, LA 3.0 2.0 2432 $2,800 $1.15 16d 1 1.50mi

HOA detail

Monthly dues
$8 · $96/yr

Listing history 3 events

  1. 2026-06-18
    days on market $150,000 Active 2 DOM
  2. 2026-06-17
    remarks 410-char remark
  3. 2026-06-17
    listed $150,000 Active 1 DOM

ⓘ 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
$1,679 · $140/mo
Projected year-2 tax
$1,679 · $140/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
$24,269
− Mortgage interest
−$8,402
− Property taxes
−$1,679
− Insurance
−$750
− Repairs & maintenance
−$1,941
− Management
−$1,941
− HOA
−$96
− Depreciation
−$4,364
Taxable income
$5,094
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,223
After-tax cash flow
$5,985/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

+0.0% since first listed
2 events — show timeline
  • 2026-06-16 Listed $150,000 AcadianaMLS
  • 2026-06-16 Listed $150,000 GSREIN

Property tax history

-2.7%/yr

Latest (2025): $1,679 · -7.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…