CashFlowRE
Sign in Sign up
3144 Carey St
D Composite 43.03
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 +18.2/30.0
  • DSCR +5.7/10.0
  • 1% rule +4.5/10.0
  • Schools +4.3/10.0
  • Livability +3.5/5.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • ARV discount +1.5/15.0
  • Appreciation +0.0/10.0

$162,000

3144 Carey St · Slidell, LA 70458
2 bd · 1.0 ba · 1,311 sqft · SingleFamily public records · 17 Days on market
Built 1980 $124/sqft · 18% above area Est $143k · 13% over ↓ 5% since listing

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

Listing remarks MLS

Charming 2 bedroom, 1 bath home in a convenient Slidell centrally located to shopping, dining, schools, and everyday amenities. This property offers plenty of potential for a buyer with vision and creativity to transform it into something truly special. Inside, you'll find a fully enclosed sunroom that provides additional living space and endless possibilities for a home office, playroom, hobby room, or relaxing retreat. Outside, the home features a covered carport with an attached storage room, a spacious fenced backyard, and a detached workshop complete with its own covered patio and carport area. Whether you're looking for your next home, an investment opportunity, or a project to make your own, this property offers a solid foundation and room to bring your ideas to life. Don't miss the chance to unlock its full potential.

Key facts

  • 3 parking spots
  • Built 1980
  • Listed 17 days

Property features AI

Finance

  • Other: Workshop on the property; Lot dimensions approximately 60 x 120

Exterior

  • Parking: Covered carport; Carport; Driveway; Three or more parking spaces
  • Utilities: Public water; Public sewer
  • Home design: Single-story home
  • Construction: Brick construction; Shingle roof; Slab foundation; Built in a single story
  • Exterior features: Fenced yard; Permeable paving; Outside city limits; Rectangular lot

Interior

  • Kitchen: Oven; Range
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Total of 4 rooms; Very good condition
  • Laundry & utility: Washer; Dryer

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 2-bed/1.0-bath single-family listed at $162k.

Deal economics

  • At list price, monthly cash flow is $146 ($2k/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 $153k (5.4% below list).
  • Recommended offer: $153k (5.4% below list) — sets the bar for 1% rule.
  • Cap rate 7.4% vs local median 5.9% in Slidell — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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: Glynn H. Brock Elementary School (math 32% / reading 42%, grade F, #251 of 646 statewide, top 41%, 320 students, 79% 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 70% FRL vs 40% district-wide (30 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 29% 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; 20 comparable units currently listed for rent nearby; rentals at typical pace (median 26d 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 $5k 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 17 days — a 2% lower offer ($160k) is reasonable based on typical stale-listing flexibility.
  • 4 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 $153,248 (5.4% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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?
  4. 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.
  5. 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.
  6. 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
0.95%
Cap rate
7.37%
Cash-on-cash
3.85%
DSCR
1.17
GRM
8.8

CMA / ARV

ARV (median comp)
$142,875
List price
$162,000
Delta
11.99%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2725 College St 0.42mi 2/1.5 1,278 (-2%) 1mo $179,000 $140 74
241 Jacob Dr 0.19mi 2/2.0 1,208 (-8%) 2mo $89,000 $74 72
2872 Slidell Ave 0.47mi 3/1.0 (+1) 1,338 (+2%) 1mo $139,000 $104 69
328 Hickory Dr 0.45mi 3/1.0 (+1) 1,350 (+3%) 4mo $137,000 $101 65
3637 Riviera Dr 0.41mi 3/2.0 (+1) 1,200 (-8%) 2mo $138,000 $115 56
808 Pine Tree St 0.65mi 2/2.0 1,241 (-5%) 7mo $145,000 $117 51
176 Southpark Dr 0.38mi 3/2.0 (+1) 1,442 (+10%) 8mo $170,000 $118 50
2731 Harris Ave 0.70mi 2/1.0 1,172 (-11%) 2mo $100,000 $85 49
931 Hailey Ave 0.59mi 3/2.0 (+1) 1,445 (+10%) 2mo $141,000 $98 44
2651 2nd St 0.58mi 3/2.0 (+1) 1,184 (-10%) 4mo $175,000 $148 44
471 Olive Dr 0.72mi 3/2.0 (+1) 1,238 (-6%) 6mo $150,000 $121 43
3844 Riviera Dr 0.68mi 3/1.5 (+1) 1,466 (+12%) 6mo $150,000 $102 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
-11.9%
Equity multiple
0.57×
Total profit
$-19,309
Equity at exit
$24,155
10-year hold
IRR
-5.1%
Equity multiple
0.69×
Total profit
$-14,158
Equity at exit
$14,007

Cash invested: $45,360 (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
8.8×

Monthly cashflow live

Estimated rent
$1,532 high interval (Pro) →
Mortgage (P&I)
$850
Tax from tax record
$148 /mo · $1,776/yr
Insurance
$68
HOA
$0
Vacancy / Maint / Mgmt
$322
Net cashflow
$146

Break-even live

Break-even rent $1,348
Max offer price $162,000
Occupancy floor 86%

Sensitivity live

Price -10% $237 -5% $192 +0% $146 +5% $100 +10% $54
Rent -10% $25 -5% $85 +0% $146 +5% $206 +10% $267
Rate -1.0pp $227 -0.5pp $187 base $146 +0.5pp $104 +1.0pp $61

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
$40,500
Closing costs
$4,860
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 20 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3152 College St Slidell, LA 3.0 1.0 1373 $1,750 $1.27 45d 1 0.06mi
2864 Slidell Ave Slidell, LA 3.0 1.0 963 $1,395 $1.45 5d 1 0.47mi
2594 Front St Unit 2 Slidell, LA 1.0 1.0 1200 $1,450 $1.21 16d 1 0.58mi
110 Canulette Rd #12 Slidell, LA 1.0 1.0 1300 $1,000 $0.77 23d 1 0.62mi
901 Old Spanish Trl Slidell, LA 2.0 1.5 1070 $1,120 $1.05 13d 1 0.72mi
3839 Oxford St Slidell, LA 3.0 2.0 1660 $1,700 $1.02 45d 1 0.74mi
3304 Bridge Dr Slidell, LA 3.0 2.0 1250 $1,700 $1.36 45d 1 0.76mi
3159 Dee St Slidell, LA 3.0 1.0 898 $1,400 $1.56 45d 1 0.76mi
96 Chamale Cv Slidell, LA 2.0 2.5 1432 $1,500 $1.05 25d 1 0.98mi
96 Chamale Cv Slidell, LA 3.0 2.5 1432 $1,500 $1.05 45d 1 0.98mi
48 Chamale Cv E Slidell, LA 2.0 2.0 1432 $1,650 $1.15 45d 1 1.01mi
517 Erlanger Ave Unit A Slidell, LA 3.0 2.0 1134 $1,400 $1.23 45d 1 1.11mi
517 Erlanger Ave Unit A Slidell, LA 3.0 2.0 1134 $1,375 $1.21 16d 1 1.11mi
2004 5th St Unit A Slidell, LA 2.0 1.0 900 $1,250 $1.39 25d 1 1.13mi
516 Erlanger Ave Slidell, LA 2.0 2.0 1250 $1,750 $1.40 45d 1 1.14mi
301 Spartan Dr Slidell, LA 1.0–2.0 1.0–2.0 880 $1,502 $1.71 5d 8 1.18mi
102 Spartan Trace Blvd Slidell, LA 3.0 2.0 1516 $2,000 $1.32 25d 1 1.18mi
519 Spartan Dr #9101 Slidell, LA 2.0 2.0 1304 $1,400 $1.07 25d 1 1.28mi
2001 Tenth St Unit B Slidell, LA 3.0 2.0 1137 $1,550 $1.36 19d 1 1.31mi
1303 Town Center Pkwy Slidell, LA 3.0 1.0–2.0 990 $1,588 $1.60 3d 31 1.45mi

Listing history 15 events

  1. 2026-06-21
    days on market $162,000 Active 17 DOM
  2. 2026-06-18
    days on market $162,000 Active 14 DOM
  3. 2026-06-17
    days on market $162,000 Active 13 DOM
  4. 2026-06-16
    days on market $162,000 Active 12 DOM
  5. 2026-06-15
    days on market $162,000 Active 11 DOM
  6. 2026-06-13
    days on market $162,000 Active 9 DOM
  7. 2026-06-10
    days on market $162,000 Active 6 DOM
  8. 2026-06-09
    days on market $162,000 Active 5 DOM
  9. 2026-06-08
    days on market $162,000 Active 4 DOM
  10. 2026-06-07
    pricedays on marketlisting id $162,000 Active 3 DOM
  11. 2026-06-01
    days on market $160,000 Active 45 DOM
  12. 2026-05-31
    days on market $160,000 Active 44 DOM
  13. 2026-04-17
    listed $160,000 Active 1188-char remark
  14. 2026-04-17
    listed $160,000 Active 1182-char remark
  15. 2025-08-29
    listed $170,000 Active

ⓘ 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
$1,776 · $148/mo
Projected year-2 tax
$1,776 · $148/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
$18,390
− Mortgage interest
−$9,075
− Property taxes
−$1,776
− Insurance
−$810
− Repairs & maintenance
−$1,471
− Management
−$1,471
− Depreciation
−$4,713
Taxable loss
−$925
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$222
After-tax cash flow
$1,970/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

-4.7% since first listed
4 events — show timeline
  • 2026-06-04 Listed $162,000 AcadianaMLS
  • 2026-06-04 Listed $162,000 GSREIN
  • 2026-04-17 Listed $160,000 AcadianaMLS
  • 2025-08-29 Listed $170,000 AcadianaMLS

Property tax history

+12.8%/yr

Latest (2025): $1,776 · -6.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…