CashFlowRE
Sign in Sign up
244 Putters Ln Unit 43-C
D Composite 41.34
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 +8.6/30.0
  • ARV discount +8.3/15.0
  • 1% rule +6.5/10.0
  • Schools +4.3/10.0
  • Rent growth +4.0/5.0
  • Condition / age +3.8/5.0
  • Livability +3.5/5.0
  • DSCR +2.4/10.0
  • Appreciation +0.0/10.0

$129,900

244 Putters Ln Unit 43-C · Slidell, LA 70460
2 bd · 1.5 ba · 1,196 sqft · Condo · 131 Days on market
Built 1981 Good condition $109/sqft · at area comps Est $132k · at est. $395/mo HOA · 26% of rent

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

Listing remarks MLS

his well-maintained 2 bed, 1.5 bath condo offers easy, comfortable living with an updated HVAC system (2021), refreshed cabinetry, new carpeting, and fresh paint throughout. The kitchen features a brand-new range oven with built-in air fryer functionality, plenty of counter space, and opens right into the dining area and living room — complete with a cozy wood-burning fireplace and a convenient half bath downstairs. Upstairs, you’ll find two bedrooms and a full bath. The primary bedroom includes an extra vanity area and its own private balcony, a great spot to enjoy your morning coffee. Outside, there’s a fenced courtyard and exterior storage for added convenience. The roof was replaced in 2022. Owner may consider financing through a Bond for Deed with acceptable terms. Located in Flood Zone C.

Key facts

  • Fresh paint
  • Updated hvac system
  • New carpeting

Tags

UPDATED HVAC SYSTEMREFRESHED CABINETRYNEW CARPETINGFRESH PAINTBRAND-NEW RANGE OVENPLENTY OF COUNTER SPACE

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/1.5-bath condo listed at $130k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-111 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $114k (12.4% below list).
  • Meets the 1% rule at list price ($1k rent vs $130k).
  • Recommended offer: $114k (12.4% below list) — sets the bar for cash-flow.

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); 246 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% 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 $898 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.

Negotiation context

  • It's been on market 131 days — a 12% lower offer ($114k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 3y 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.

Risks & watch-outs

  • Watch-outs: HOA is 26% of rent.
Recommended offer $113,852 (12.4% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 131 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.15%
Cap rate
5.27%
Cash-on-cash
-3.66%
DSCR
0.84
GRM
7.2

CMA / ARV

ARV (median comp)
$132,209
List price
$129,900
Delta
-1.75%
Verdict
FAIR
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 5.91% rent growth · sell at horizon

5-year hold
IRR
-17.5%
Equity multiple
0.36×
Total profit
$-23,340
Equity at exit
$19,369
10-year hold
IRR
-3.0%
Equity multiple
0.76×
Total profit
$-8,706
Equity at exit
$11,231

Cash invested: $36,372 (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
246
Price-to-rent
7.2×

Monthly cashflow live

Estimated rent
$1,496 high interval (Pro) →
Mortgage (P&I)
$681
Tax est. 1.5%
$162 /mo · $1,948/yr
Insurance
$54
HOA
$395
Vacancy / Maint / Mgmt
$314
Net cashflow
$-111

Break-even live

Break-even rent $1,636
Max offer price $113,852
Occupancy floor

Sensitivity live

Price -10% $-21 -5% $-66 +0% $-111 +5% $-156 +10% $-201
Rent -10% $-229 -5% $-170 +0% $-111 +5% $-52 +10% $7
Rate -1.0pp $-45 -0.5pp $-78 base $-111 +0.5pp $-145 +1.0pp $-179

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
$32,475
Closing costs
$3,897
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
47 Birdie Dr Slidell, LA 2.0 1.5 1200 $1,400 $1.17 45d 1 0.02mi
16 Birdie Dr Slidell, LA 2.0 1.5 1205 $1,500 $1.24 45d 1 0.07mi
62075 Airport Rd Unit 075 Slidell, LA 2.0 2.0 1254 $1,550 $1.24 45d 1 0.11mi
112 Birdie Dr Slidell, LA 2.0 1.5 1200 $1,350 $1.12 25d 1 0.11mi
100 Greenbrier Way Slidell, LA 1.0–3.0 1.0–2.5 1160 $1,618 $1.40 3d 21 0.28mi
34649 Grantham College Dr Slidell, LA 2.0 1.5 1070 $900 $0.84 4d 1 1.45mi

HOA detail condo

Monthly dues
$395 · $4,740/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 20 events

  1. 2026-06-21
    days on market $129,900 Active 131 DOM
  2. 2026-06-18
    days on market $129,900 Active 128 DOM
  3. 2026-06-17
    days on market $129,900 Active 127 DOM
  4. 2026-06-16
    days on market $129,900 Active 126 DOM
  5. 2026-06-15
    days on market $129,900 Active 125 DOM
  6. 2026-06-13
    days on market $129,900 Active 123 DOM
  7. 2026-06-10
    days on market $129,900 Active 120 DOM
  8. 2026-06-09
    days on market $129,900 Active 119 DOM
  9. 2026-06-08
    days on market $129,900 Active 118 DOM
  10. 2026-06-07
    days on market $129,900 Active 117 DOM
  11. 2026-06-03
    days on market $129,900 Active 113 DOM
  12. 2026-06-02
    days on market $129,900 Active 112 DOM
  13. 2026-06-01
    days on market $129,900 Active 111 DOM
  14. 2026-05-31
    days on market $129,900 Active 110 DOM
  15. 2026-02-10
    listed $129,900 Active 823-char remark
    Show marketing remark (806 chars)

    his well-maintained 2 bed, 1.5 bath condo offers easy, comfortable living with an updated HVAC system (2021), refreshed cabinetry, new carpeting, and fresh paint throughout. The kitchen features a brand-new range oven with built-in air fryer functionality, plenty of counter space, and opens right into the dining area and living room -- complete with a cozy wood-burning fireplace and a convenient half bath downstairs. Upstairs, you'll find two bedrooms and a full bath. The primary bedroom includes an extra vanity area and its own private balcony, a great spot to enjoy your morning coffee. Outside, there's a fenced courtyard and exterior storage for added convenience. The roof was replaced in 2022. Owner may consider financing through a Bond for Deed with acceptable terms. Located in Flood Zone C.

  16. 2026-02-10
    listed $129,900 Active 806-char remark
    Show marketing remark (806 chars)

    his well-maintained 2 bed, 1.5 bath condo offers easy, comfortable living with an updated HVAC system (2021), refreshed cabinetry, new carpeting, and fresh paint throughout. The kitchen features a brand-new range oven with built-in air fryer functionality, plenty of counter space, and opens right into the dining area and living room -- complete with a cozy wood-burning fireplace and a convenient half bath downstairs. Upstairs, you'll find two bedrooms and a full bath. The primary bedroom includes an extra vanity area and its own private balcony, a great spot to enjoy your morning coffee. Outside, there's a fenced courtyard and exterior storage for added convenience. The roof was replaced in 2022. Owner may consider financing through a Bond for Deed with acceptable terms. Located in Flood Zone C.

  17. 2023-08-15
    soldstatus $130,000 Closed
  18. 2023-08-03
    historical Active Under Contract
  19. 2023-07-06
    listed $130,900 Active
  20. 2023-07-06
    listed $130,900

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$17,952
− Mortgage interest
−$7,276
− Property taxes
−$1,948
− Insurance
−$650
− Repairs & maintenance
−$1,436
− Management
−$1,436
− HOA
−$4,740
− Depreciation
−$3,779
Taxable loss
−$3,314
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$795
After-tax cash flow
$-535/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.

Condition & rehab AI · 13 photos

Good 75/100 Cosmetic rehab

This well-maintained 2-bedroom, 1.5-bath condo offers easy, comfortable living with updated systems and fresh paint throughout. Minor updates to carpet and paint would further enhance its value.

Value-add opportunities

  • Both Paint interior walls — Fresh paint enhances curb appeal and interior aesthetics
  • Both Replace worn-out carpet — New carpet improves comfort and adds value

Renovation cost estimate screening

Value-add ROI direction

  • Both Paint interior walls — Fresh paint enhances curb appeal and interior aesthetics
  • Both Replace worn-out carpet — New carpet improves comfort and adds value

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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

-0.8% since first listed
6 events — show timeline
  • 2026-02-10 Listed $129,900 AcadianaMLS
  • 2026-02-10 Listed $129,900 GSREIN
  • 2023-08-15 Sold (MLS) $130,000 GSREIN
  • 2023-08-03 Contingent GSREIN
  • 2023-07-06 Listed $130,900 AcadianaMLS
  • 2023-07-06 Listed $130,900 GSREIN

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…