CashFlowRE
Sign in Sign up
278 Oriole Dr
B Composite 70.67
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • 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

$85,000

278 Oriole Dr · Slidell, LA 70458
3 bd · 1.5 ba · 1,266 sqft · SingleFamily public records · 3 Days on market
Built 1966 7,666 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Investor Special in Audubon Place - Slidell, LA Opportunity awaits. Located in the established Audubon Place subdivision, this property offers tremendous potential for investors, flippers, or buyers looking to bring their vision to life. This brick home features a functional layout with room to reimagine the space. With solid bones and a desirable neighborhood location, this property presents a chance to create value. Whether you're looking to flip this home for a quick profit, or restore it for use as a long term rental. Property being sold as is. Bring your contractor and ideas to transform this home into something special.

Key facts

  • Brick home
  • Functional layout
  • 7,666 sq ft lot

Tags

BRICK HOMEFUNCTIONAL LAYOUT

Property features AI

Exterior

  • Parking: Driveway
  • Utilities: Public water; Public sewer
  • Home design: One-story property; Entry level on slab foundation
  • Construction: Brick and wood siding exterior; Asphalt roof; Slab foundation; Built with traditional construction materials
  • Exterior features: City lot; Rectangular lot

Interior

  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Window unit(s) for cooling
  • Interior features: Five total rooms; Property listed in 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 3-bed/1.5-bath single-family listed at $85k.

Deal economics

  • At list price, monthly cash flow is $726 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $85k).
  • Cap rate 16.5% 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; 26 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $588 of loan paydown is wiped out by about $3k 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 $24k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • Only 3 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 $85,000

Questions for the listing agent

  1. Built in 1966 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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
1.89%
Cap rate
16.54%
Cash-on-cash
36.60%
DSCR
2.63
GRM
4.4

CMA / ARV

ARV (on-the-fly)
$173,442
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
252 Oriole Dr 0.07mi 3/1.5 1,232 (-3%) 2mo $136,000 $110 90
108 Chantilly Ln 0.17mi 3/2.0 1,300 (+3%) 2mo $199,000 $153 84
218 Mockingbird Ln 0.08mi 3/1.5 1,200 (-5%) 8mo $122,500 $102 81
214 Cardinal Dr 0.11mi 3/1.0 1,160 (-8%) 1mo $68,000 $59 78
289 Audubon Dr 0.25mi 3/1.5 1,323 (+4%) 6mo $163,500 $124 76
249 Hummingbird Ln 0.15mi 3/2.0 1,382 (+9%) 6mo $213,500 $154 71
319 Cardinal Dr 0.37mi 3/2.0 1,316 (+4%) 7mo $171,906 $131 68
203 Oriole Dr 0.23mi 3/2.0 1,185 (-6%) 11mo $165,000 $139 68
109 Brittany Ln 0.26mi 4/2.0 (+1) 1,420 (+12%) 11mo $212,000 $149 51
218 William Dr 0.64mi 3/2.0 1,387 (+10%) 9mo $190,000 $137 45
210 Anthony Dr 0.54mi 4/2.0 (+1) 1,448 (+14%) 2mo $204,000 $141 42
213 William Dr 0.65mi 3/2.0 1,454 (+15%) 13mo $185,000 $127 32

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
30.7%
Equity multiple
2.26×
Total profit
$30,023
Equity at exit
$12,674
10-year hold
IRR
37.1%
Equity multiple
4.19×
Total profit
$75,974
Equity at exit
$7,349

Cash invested: $23,800 (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
4.4×

Monthly cashflow live

Estimated rent
$1,607 high interval (Pro) →
Mortgage (P&I)
$446
Tax from tax record
$62 /mo · $747/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$337
Net cashflow
$726

Break-even live

Break-even rent $688
Max offer price $85,000
Occupancy floor 50%

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
$21,250
Closing costs
$2,550
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 26 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
221 Martin Ln Slidell, LA 3.0 1.5 1353 $1,800 $1.33 23d 1 0.26mi
347 Oriole Dr Slidell, LA 4.0 1.5 1560 $1,500 $0.96 43d 1 0.36mi
347 Oriole Dr Slidell, LA 4.0 1.5 1560 $1,500 $0.96 23d 1 0.36mi
816 Rue Rochelle Slidell, LA 2.0 1.5 1500 $1,200 $0.80 43d 1 0.36mi
1513 Savannah Dr Slidell, LA 2.0 1.5 1000 $1,150 $1.15 2d 1 0.41mi
1500 Richmond Dr Slidell, LA 2.0 2.0 1137 $1,250 $1.10 2d 1 0.44mi
120 Christian Ln Slidell, LA 3.0 2.0 1375 $1,875 $1.36 2d 1 0.49mi
120 Christian Ln Slidell, LA 3.0 2.0 1375 $1,875 $1.36 3d 1 0.49mi
1536 Richmond Dr Slidell, LA 2.0 1.5 958 $1,150 $1.20 23d 1 0.49mi
932 Asheville Dr Slidell, LA 2.0 1.5 1220 $1,225 $1.00 3d 1 0.53mi
908 Asheville Dr Slidell, LA 2.0 1.0 1000 $1,350 $1.35 10d 1 0.59mi
106 Kempsey Ct Slidell, LA 3.0 2.0 1650 $1,600 $0.97 21d 1 0.62mi
433 Grafton Dr Slidell, LA 3.0 2.0 1625 $1,900 $1.17 43d 1 0.67mi
1466 Florida Ave Slidell, LA 3.0 2.0 1456 $2,200 $1.51 43d 1 0.91mi
250 Brownswitch Rd Apt 193 Slidell, LA 2.0 1.5 1025 $1,195 $1.17 10d 1 1.06mi
1540 Wildwood Ln Slidell, LA 3.0 2.0 1525 $2,200 $1.44 23d 1 1.11mi
117 S Queens Dr Slidell, LA 4.0 2.0 1476 $1,800 $1.22 3d 1 1.15mi
100 Firwood Dr Slidell, LA 4.0 2.0 1649 $1,900 $1.15 43d 1 1.27mi
221 Lake Tahoe Dr Slidell, LA 3.0 2.0 1671 $1,850 $1.11 43d 1 1.30mi
513 Michigan Ave Slidell, LA 3.0 2.0 1250 $1,575 $1.26 23d 1 1.32mi
39344 Rosalind Dr Slidell, LA 3.0 2.0 1500 $2,400 $1.60 43d 1 1.35mi
1731 Mary Dr Slidell, LA 3.0 2.0 1200 $1,650 $1.38 3d 1 1.37mi
1733 Mary Dr Slidell, LA 3.0 2.0 1349 $1,650 $1.22 43d 1 1.38mi
943 N Magnolia St Slidell, LA 2.0 2.0 900 $1,000 $1.11 3d 1 1.43mi
59278 Rebel Dr Unit A Slidell, LA 2.0 1.0 900 $1,185 $1.32 43d 1 1.44mi
59278 Rebel Dr Slidell, LA 2.0 1.0 900 $1,175 $1.31 43d 1 1.44mi

Listing history 4 events

  1. 2026-05-21
    status Pending 633-char remark
    Show marketing remark (633 chars)

    Investor Special in Audubon Place - Slidell, LA Opportunity awaits. Located in the established Audubon Place subdivision, this property offers tremendous potential for investors, flippers, or buyers looking to bring their vision to life. This brick home features a functional layout with room to reimagine the space. With solid bones and a desirable neighborhood location, this property presents a chance to create value. Whether you're looking to flip this home for a quick profit, or restore it for use as a long term rental. Property being sold as is. Bring your contractor and ideas to transform this home into something special.

  2. 2026-05-21
    status Pending
    Show marketing remark (633 chars)

    Investor Special in Audubon Place - Slidell, LA Opportunity awaits. Located in the established Audubon Place subdivision, this property offers tremendous potential for investors, flippers, or buyers looking to bring their vision to life. This brick home features a functional layout with room to reimagine the space. With solid bones and a desirable neighborhood location, this property presents a chance to create value. Whether you're looking to flip this home for a quick profit, or restore it for use as a long term rental. Property being sold as is. Bring your contractor and ideas to transform this home into something special.

  3. 2026-05-18
    listed $85,000 Active 633-char remark
    Show marketing remark (633 chars)

    Investor Special in Audubon Place - Slidell, LA Opportunity awaits. Located in the established Audubon Place subdivision, this property offers tremendous potential for investors, flippers, or buyers looking to bring their vision to life. This brick home features a functional layout with room to reimagine the space. With solid bones and a desirable neighborhood location, this property presents a chance to create value. Whether you're looking to flip this home for a quick profit, or restore it for use as a long term rental. Property being sold as is. Bring your contractor and ideas to transform this home into something special.

  4. 2026-05-18
    listed $85,000 Active
    Show marketing remark (633 chars)

    Investor Special in Audubon Place - Slidell, LA Opportunity awaits. Located in the established Audubon Place subdivision, this property offers tremendous potential for investors, flippers, or buyers looking to bring their vision to life. This brick home features a functional layout with room to reimagine the space. With solid bones and a desirable neighborhood location, this property presents a chance to create value. Whether you're looking to flip this home for a quick profit, or restore it for use as a long term rental. Property being sold as is. Bring your contractor and ideas to transform this home into something special.

ⓘ 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
$747 · $62/mo
Projected year-2 tax
$747 · $62/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
$19,282
− Mortgage interest
−$4,761
− Property taxes
−$747
− Insurance
−$425
− Repairs & maintenance
−$1,543
− Management
−$1,543
− Depreciation
−$2,473
Taxable income
$7,790
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,870
After-tax cash flow
$6,842/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
4 events — show timeline
  • 2026-05-21 Pending AcadianaMLS
  • 2026-05-21 Pending GSREIN
  • 2026-05-18 Listed $85,000 GSREIN
  • 2026-05-18 Listed $85,000 AcadianaMLS

Property tax history

-6.5%/yr

Latest (2025): $747 · -8.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…