CashFlowRE
Sign in Sign up
19390 Slemmer Rd
B- Composite 65.03
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 +23.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.5/10.0
  • 1% rule +5.0/10.0
  • Schools +4.3/10.0
  • Livability +3.8/5.0
  • Rent growth +3.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$157,000

19390 Slemmer Rd · Covington, LA 70433
3 bd · 1.5 ba · 1,120 sqft · SingleFamily public records · 97 Days on market
Built 2009 $140/sqft · 26% below area Est $215k · 27% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Move in ready in Covington just 10 minutes from the Causeway Bridge. This 3 bedroom home is comfortable and move in ready. Freshly painted with throughout in 2026. New vinyl plank flooring and subflooring was installed in living room, hallway and 3 bedrooms. The color of the flooring has a beautiful tone that feels relaxing. There is a locking shed in the back yard where the water's well pump is located. There is plenty of storage space in shed. With your private well water, there is no water bill at this home. The house is all electric. This home is a raised home. The flood zone is X which means the highest zone where flood insurance is not a requirement to get a loan. This home has never flooded.

Key facts

  • Locking shed
  • Private well water
  • Flood zone x

Tags

MOVE IN READYLOCKING SHEDPRIVATE WELL WATERRAISED HOMEFLOOD ZONE X

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 $157k.

Deal economics

  • At list price, monthly cash flow is $290 ($3k/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 $157k (0.1% below list).
  • Recommended offer: $143k (9.0% below list) — sets the bar for market timing.
  • Cap rate 8.5% vs local median 3.9% in Covington — 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 75/100 on livability (#17 in LA, #3,876 nationally) — a middle-class / working-renter tenant base. Strengths: employment 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 (+4.3%/yr); 524 active listings in the ZIP; 16 comparable units currently listed for rent nearby; rentals at typical pace (median 17d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 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 97 days — a 9% lower offer ($143k) 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.
  • Current owner paid $63k; list at $157k implies a 149% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $142,870 (9.0% below list)

Questions for the listing agent

  1. It's been on market 97 days. Have you received any prior offers? Is the seller open to a 9% 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
1.00%
Cap rate
8.51%
Cash-on-cash
7.91%
DSCR
1.35
GRM
8.3

CMA / ARV

ARV (median comp)
$214,529
List price
$157,000
Delta
-26.82%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4 Hollycrest Blvd 0.34mi 2/2.0 (-1) 1,019 (-9%) 14mo $184,000 $181 51
350 Emerald Forest Blvd #6203 0.74mi 3/1.0 973 (-13%) 21mo $135,000 $139 24

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 · 4.31% rent growth · sell at horizon

5-year hold
IRR
-3.0%
Equity multiple
0.89×
Total profit
$-4,952
Equity at exit
$23,409
10-year hold
IRR
8.0%
Equity multiple
1.64×
Total profit
$28,038
Equity at exit
$13,574

Cash invested: $43,960 (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 70433

Rents YoY
4.3%
Active inventory
524
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$1,569 high interval (Pro) →
Mortgage (P&I)
$823
Tax from tax record
$61 /mo · $734/yr
Insurance
$65
HOA
$0
Vacancy / Maint / Mgmt
$330
Net cashflow
$290

Break-even live

Break-even rent $1,202
Max offer price $157,000
Occupancy floor 77%

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
$39,250
Closing costs
$4,710
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 16 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
19425 Slemmer Rd Unit 2 Covington, LA 3.0 2.0 1100 $1,100 $1.00 21d 1 0.07mi
100 Covington Meadow Cir Unit D Covington, LA 3.0 2.5 1356 $1,600 $1.18 16d 1 0.26mi
104 Covington Meadow Cir Unit I Covington, LA 3.0 2.5 1476 $1,600 $1.08 23d 1 0.27mi
103 Covington Meadow Cir Unit F Covington, LA 3.0 2.5 1476 $1,700 $1.15 43d 1 0.31mi
103 Covington Meadow Cir Unit E Covington, LA 3.0 2.5 1476 $1,700 $1.15 23d 1 0.31mi
3 Hollycrest Blvd Covington, LA 2.0 2.0 1413 $1,495 $1.06 2d 1 0.37mi
28 Park Place Dr Covington, LA 1.0–3.0 1.0–2.0 963 $1,407 $1.46 1d 9 0.58mi
140 Holiday Blvd Covington, LA 2.0 1.0–2.0 652 $1,525 $2.34 1d 12 0.58mi
350 Emerald Forest Blvd Covington, LA 1.0–2.0 1.0–2.0 845 $1,600 $1.89 11d 2 0.73mi
126 Pear St Unit A Covington, LA 3.0 2.0 1383 $1,600 $1.16 23d 1 0.98mi
219 Beech St Covington, LA 3.0 2.0 1250 $1,500 $1.20 43d 1 1.00mi
1612 Versailles Business Pkwy Covington, LA 1.0–2.0 1.0–2.0 1009 $2,089 $2.07 2d 31 1.01mi
70040 2nd St Covington, LA 3.0 2.0 1416 $2,000 $1.41 3d 1 1.24mi
2021 Sullivan Ln Covington, LA 1.0–2.0 1.0–2.0 860 $1,856 $2.16 1d 18 1.26mi
70045 3rd St Covington, LA 3.0 2.0 1430 $1,750 $1.22 3d 1 1.26mi
70076 6th St Covington, LA 3.0 2.0 1151 $1,600 $1.39 23d 1 1.44mi

Listing history 21 events

  1. 2026-06-18
    days on market $157,000 Active 97 DOM
  2. 2026-06-17
    days on market $157,000 Active 96 DOM
  3. 2026-06-16
    days on market $157,000 Active 95 DOM
  4. 2026-06-15
    days on market $157,000 Active 94 DOM
  5. 2026-06-13
    days on market $157,000 Active 92 DOM
  6. 2026-06-10
    days on market $157,000 Active 89 DOM
  7. 2026-06-09
    days on market $157,000 Active 88 DOM
  8. 2026-06-08
    days on market $157,000 Active 87 DOM
  9. 2026-06-07
    days on market $157,000 Active 86 DOM
  10. 2026-06-03
    days on market $157,000 Active 82 DOM
  11. 2026-06-02
    days on market $157,000 Active 81 DOM
  12. 2026-06-01
    days on market $157,000 Active 80 DOM
  13. 2026-05-31
    days on market $157,000 Active 79 DOM
  14. 2026-05-08
    status Active 707-char remark
    Show marketing remark (707 chars)

    Move in ready in Covington just 10 minutes from the Causeway Bridge. This 3 bedroom home is comfortable and move in ready. Freshly painted with throughout in 2026. New vinyl plank flooring and subflooring was installed in living room, hallway and 3 bedrooms. The color of the flooring has a beautiful tone that feels relaxing. There is a locking shed in the back yard where the water's well pump is located. There is plenty of storage space in shed. With your private well water, there is no water bill at this home. The house is all electric. This home is a raised home. The flood zone is X which means the highest zone where flood insurance is not a requirement to get a loan. This home has never flooded.

  15. 2026-05-08
    status Active 707-char remark
    Show marketing remark (707 chars)

    Move in ready in Covington just 10 minutes from the Causeway Bridge. This 3 bedroom home is comfortable and move in ready. Freshly painted with throughout in 2026. New vinyl plank flooring and subflooring was installed in living room, hallway and 3 bedrooms. The color of the flooring has a beautiful tone that feels relaxing. There is a locking shed in the back yard where the water's well pump is located. There is plenty of storage space in shed. With your private well water, there is no water bill at this home. The house is all electric. This home is a raised home. The flood zone is X which means the highest zone where flood insurance is not a requirement to get a loan. This home has never flooded.

  16. 2026-04-29
    status Pending 707-char remark
    Show marketing remark (707 chars)

    Move in ready in Covington just 10 minutes from the Causeway Bridge. This 3 bedroom home is comfortable and move in ready. Freshly painted with throughout in 2026. New vinyl plank flooring and subflooring was installed in living room, hallway and 3 bedrooms. The color of the flooring has a beautiful tone that feels relaxing. There is a locking shed in the back yard where the water's well pump is located. There is plenty of storage space in shed. With your private well water, there is no water bill at this home. The house is all electric. This home is a raised home. The flood zone is X which means the highest zone where flood insurance is not a requirement to get a loan. This home has never flooded.

  17. 2026-04-28
    historical Active Under Contract 707-char remark
    Show marketing remark (707 chars)

    Move in ready in Covington just 10 minutes from the Causeway Bridge. This 3 bedroom home is comfortable and move in ready. Freshly painted with throughout in 2026. New vinyl plank flooring and subflooring was installed in living room, hallway and 3 bedrooms. The color of the flooring has a beautiful tone that feels relaxing. There is a locking shed in the back yard where the water's well pump is located. There is plenty of storage space in shed. With your private well water, there is no water bill at this home. The house is all electric. This home is a raised home. The flood zone is X which means the highest zone where flood insurance is not a requirement to get a loan. This home has never flooded.

  18. 2026-03-12
    listed $157,000 Active 707-char remark
    Show marketing remark (707 chars)

    Move in ready in Covington just 10 minutes from the Causeway Bridge. This 3 bedroom home is comfortable and move in ready. Freshly painted with throughout in 2026. New vinyl plank flooring and subflooring was installed in living room, hallway and 3 bedrooms. The color of the flooring has a beautiful tone that feels relaxing. There is a locking shed in the back yard where the water's well pump is located. There is plenty of storage space in shed. With your private well water, there is no water bill at this home. The house is all electric. This home is a raised home. The flood zone is X which means the highest zone where flood insurance is not a requirement to get a loan. This home has never flooded.

  19. 2026-03-12
    listed $157,000 Active 707-char remark
    Show marketing remark (707 chars)

    Move in ready in Covington just 10 minutes from the Causeway Bridge. This 3 bedroom home is comfortable and move in ready. Freshly painted with throughout in 2026. New vinyl plank flooring and subflooring was installed in living room, hallway and 3 bedrooms. The color of the flooring has a beautiful tone that feels relaxing. There is a locking shed in the back yard where the water's well pump is located. There is plenty of storage space in shed. With your private well water, there is no water bill at this home. The house is all electric. This home is a raised home. The flood zone is X which means the highest zone where flood insurance is not a requirement to get a loan. This home has never flooded.

  20. 2008-07-02
    soldstatus $63,000
  21. 2004-09-22
    soldstatus $18,000

ⓘ 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
$734 · $61/mo
Projected year-2 tax
$864 · $72/mo
Expected delta
+$129/yr (+$11/mo · 17.6%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥109°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 9/10 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
$18,830
− Mortgage interest
−$8,794
− Property taxes
−$734
− Insurance
−$785
− Repairs & maintenance
−$1,506
− Management
−$1,506
− Depreciation
−$4,567
Taxable income
$936
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$225
After-tax cash flow
$3,252/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 — Covington

Score
75/100
State rank
#17
US rank
#3876

Category grades

Amenities F Commute F Cost of living B+ Crime A- Employment A+ Housing A+ Health & safety A+ User ratings A+

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Saint Tammany Parish · 228,296 people
City population
64,351
Metro
New Orleans-Metairie, LA
Population (ZIP)
41,876
Household income
$81,241
Rent vs Own
29.6% rent · 70.4% own
Severe rent burden
1287.0

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 (78%)
Race & ethnicity
White 78% Black 9% Hispanic / Latino 7% Two or more races 7% Native American 1% Asian 1%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Lithuanian 17% Italian 2% Slovak 2%
Foreign-born
5% · Canada, Vietnam
Languages at home
92% English-only · Spanish 5% French/Haitian/Cajun 1% 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
▼ -112.14%
Current HPI
181.8348
Rent YoY
▲ 4.31%
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

+772.2% since first listed
8 events — show timeline
  • 2026-05-08 Relisted AcadianaMLS
  • 2026-05-08 Relisted GSREIN
  • 2026-04-29 Pending AcadianaMLS
  • 2026-04-28 Contingent GSREIN
  • 2026-03-12 Listed $157,000 GSREIN
  • 2026-03-12 Listed $157,000 AcadianaMLS
  • 2008-07-02 Sold (Public Records) $63,000 Public Records
  • 2004-09-22 Sold (Public Records) $18,000 Public Records

Property tax history

-2.5%/yr

Latest (2025): $734 · -3.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…