CashFlowRE
Sign in Sign up
59 Birdie Dr #59
C Composite 55.99
Why this score? — see what drove the C 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).

  • ARV discount +15.0/15.0
  • Cash flow +14.0/30.0
  • 1% rule +8.4/10.0
  • DSCR +4.3/10.0
  • Schools +4.3/10.0
  • Rent growth +4.0/5.0
  • Livability +3.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$110,500

59 Birdie Dr #59 · Slidell, LA 70460
2 bd · 1.5 ba · 1,200 sqft · Condo · 80 Days on market
Built 2001 $92/sqft · 18% below area Est $134k · 18% under $395/mo HOA · 27% of rent

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

Listing remarks MLS

PRICED BELOW APPRAISAL! Enjoy truly low-maintenance, stress-free living! The HOA covers exterior insurance, water, sewer, trash, lawn care, pool access, and tennis courts, allowing you to focus on enjoying your home instead of maintaining it. Perfect for first-time home buyers, investors, or those looking to downsize, this move-in ready condo offers comfort, convenience, and easy living. Tucked away on a quiet dead-end street, this tastefully updated 2-bedroom, 2-bath home provides a peaceful retreat with a warm, welcoming feel. The spacious living area features a cozy fireplace and flows effortlessly into the dining area and kitchen--ideal for entertaining or relaxing at home. Enjoy your own private, fenced courtyard, perfect for morning coffee or unwinding in the evenings, along with convenient exterior storage. Two assigned parking spaces are located just steps from your door. With quick access to the Mississippi Gulf Coast, Baton Rouge, and New Orleans, this home offers the perfect balance of privacy and connectivity. Don't miss this opportunity--schedule your showing today!

Key facts

  • $395 HOA
  • Parking
  • Community pool

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 $110k.

Deal economics

  • At list price, monthly cash flow is $15 ($175/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Recommended offer: $104k (6.0% below list) — sets the bar for market timing.

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); 241 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 $764 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.

Negotiation context

  • It's been on market 80 days — a 6% lower offer ($104k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 22y 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.
  • Current owner paid $96k; 15% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: HOA is 27% of rent.
Recommended offer $103,870 (6.0% below list)

Questions for the listing agent

  1. It's been on market 80 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. 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?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.34%
Cap rate
6.45%
Cash-on-cash
0.56%
DSCR
1.03
GRM
6.2

CMA / ARV

ARV (median comp)
$134,029
List price
$110,500
Delta
-17.56%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-10.4%
Equity multiple
0.60×
Total profit
$-12,239
Equity at exit
$16,476
10-year hold
IRR
4.1%
Equity multiple
1.36×
Total profit
$11,106
Equity at exit
$9,554

Cash invested: $30,940 (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
241
Price-to-rent
6.2×

Monthly cashflow live

Estimated rent
$1,485 high interval (Pro) →
Mortgage (P&I)
$579
Tax est. 1.5%
$138 /mo · $1,658/yr
Insurance
$46
HOA
$395
Vacancy / Maint / Mgmt
$312
Net cashflow
$15

Break-even live

Break-even rent $1,467
Max offer price $110,500
Occupancy floor 94%

Sensitivity live

Price -10% $91 -5% $53 +0% $15 +5% $-24 +10% $-62
Rent -10% $-103 -5% $-44 +0% $15 +5% $73 +10% $132
Rate -1.0pp $70 -0.5pp $43 base $15 +0.5pp $-14 +1.0pp $-43

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
$27,625
Closing costs
$3,315
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 44d 1 0.04mi
112 Birdie Dr Slidell, LA 2.0 1.5 1200 $1,350 $1.12 24d 1 0.07mi
16 Birdie Dr Slidell, LA 2.0 1.5 1205 $1,500 $1.24 44d 1 0.13mi
62075 Airport Rd Unit 075 Slidell, LA 2.0 2.0 1254 $1,550 $1.24 44d 1 0.17mi
100 Greenbrier Way Slidell, LA 1.0–3.0 1.0–2.5 1160 $1,618 $1.40 2d 21 0.33mi
34649 Grantham College Dr Slidell, LA 2.0 1.5 1070 $900 $0.84 4d 1 1.47mi

HOA detail condo

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

Listing history 24 events

  1. 2026-06-18
    days on market $110,500 Active 80 DOM
  2. 2026-06-17
    days on market $110,500 Active 79 DOM
  3. 2026-06-16
    days on market $110,500 Active 78 DOM
  4. 2026-06-15
    days on market $110,500 Active 77 DOM
  5. 2026-06-13
    pricedays on market $110,500 Active 75 DOM
  6. 2026-06-10
    days on market $112,500 Active 72 DOM
  7. 2026-06-09
    days on market $112,500 Active 71 DOM
  8. 2026-06-08
    days on market $112,500 Active 70 DOM
  9. 2026-06-07
    days on market $112,500 Active 69 DOM
  10. 2026-06-03
    days on market $112,500 Active 65 DOM
  11. 2026-06-02
    days on market $112,500 Active 64 DOM
  12. 2026-06-01
    days on market $112,500 Active 63 DOM
  13. 2026-05-31
    days on market $112,500 Active 62 DOM
  14. 2026-04-14
    price $112,500 1095-char remark
    Show marketing remark (1111 chars)

    PRICED BELOW APPRAISAL! Enjoy truly low-maintenance, stress-free living! The HOA covers exterior insurance, water, sewer, trash, lawn care, pool access, and tennis courts, allowing you to focus on enjoying your home instead of maintaining it. Perfect for first-time home buyers, investors, or those looking to downsize, this move-in ready condo offers comfort, convenience, and easy living. Tucked away on a quiet dead-end street, this tastefully updated 2-bedroom, 2-bath home provides a peaceful retreat with a warm, welcoming feel. The spacious living area features a cozy fireplace and flows effortlessly into the dining area and kitchen—ideal for entertaining or relaxing at home. Enjoy your own private, fenced courtyard, perfect for morning coffee or unwinding in the evenings, along with convenient exterior storage. Two assigned parking spaces are located just steps from your door. With quick access to the Mississippi Gulf Coast, Baton Rouge, and New Orleans, this home offers the perfect balance of privacy and connectivity. Don’t miss this opportunity—schedule your showing today!

  15. 2026-04-14
    price $112,500 1111-char remark
    Show marketing remark (1111 chars)

    PRICED BELOW APPRAISAL! Enjoy truly low-maintenance, stress-free living! The HOA covers exterior insurance, water, sewer, trash, lawn care, pool access, and tennis courts, allowing you to focus on enjoying your home instead of maintaining it. Perfect for first-time home buyers, investors, or those looking to downsize, this move-in ready condo offers comfort, convenience, and easy living. Tucked away on a quiet dead-end street, this tastefully updated 2-bedroom, 2-bath home provides a peaceful retreat with a warm, welcoming feel. The spacious living area features a cozy fireplace and flows effortlessly into the dining area and kitchen—ideal for entertaining or relaxing at home. Enjoy your own private, fenced courtyard, perfect for morning coffee or unwinding in the evenings, along with convenient exterior storage. Two assigned parking spaces are located just steps from your door. With quick access to the Mississippi Gulf Coast, Baton Rouge, and New Orleans, this home offers the perfect balance of privacy and connectivity. Don’t miss this opportunity—schedule your showing today!

  16. 2026-03-30
    listed $114,500 Active 1095-char remark
    Show marketing remark (1111 chars)

    PRICED BELOW APPRAISAL! Enjoy truly low-maintenance, stress-free living! The HOA covers exterior insurance, water, sewer, trash, lawn care, pool access, and tennis courts, allowing you to focus on enjoying your home instead of maintaining it. Perfect for first-time home buyers, investors, or those looking to downsize, this move-in ready condo offers comfort, convenience, and easy living. Tucked away on a quiet dead-end street, this tastefully updated 2-bedroom, 2-bath home provides a peaceful retreat with a warm, welcoming feel. The spacious living area features a cozy fireplace and flows effortlessly into the dining area and kitchen—ideal for entertaining or relaxing at home. Enjoy your own private, fenced courtyard, perfect for morning coffee or unwinding in the evenings, along with convenient exterior storage. Two assigned parking spaces are located just steps from your door. With quick access to the Mississippi Gulf Coast, Baton Rouge, and New Orleans, this home offers the perfect balance of privacy and connectivity. Don’t miss this opportunity—schedule your showing today!

  17. 2026-03-30
    listed $114,500 Active 1111-char remark
    Show marketing remark (1111 chars)

    PRICED BELOW APPRAISAL! Enjoy truly low-maintenance, stress-free living! The HOA covers exterior insurance, water, sewer, trash, lawn care, pool access, and tennis courts, allowing you to focus on enjoying your home instead of maintaining it. Perfect for first-time home buyers, investors, or those looking to downsize, this move-in ready condo offers comfort, convenience, and easy living. Tucked away on a quiet dead-end street, this tastefully updated 2-bedroom, 2-bath home provides a peaceful retreat with a warm, welcoming feel. The spacious living area features a cozy fireplace and flows effortlessly into the dining area and kitchen—ideal for entertaining or relaxing at home. Enjoy your own private, fenced courtyard, perfect for morning coffee or unwinding in the evenings, along with convenient exterior storage. Two assigned parking spaces are located just steps from your door. With quick access to the Mississippi Gulf Coast, Baton Rouge, and New Orleans, this home offers the perfect balance of privacy and connectivity. Don’t miss this opportunity—schedule your showing today!

  18. 2019-08-19
    soldstatus $96,000 Closed
  19. 2019-07-09
    status Pending
  20. 2019-06-21
    listed $98,500 Active
  21. 2019-06-21
    listed $98,500
  22. 2018-11-07
    listed $104,500
  23. 2006-02-09
    listed $98,000
  24. 2004-06-21
    listed $86,900

ⓘ 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
$17,821
− Mortgage interest
−$6,190
− Property taxes
−$1,658
− Insurance
−$552
− Repairs & maintenance
−$1,426
− Management
−$1,426
− HOA
−$4,740
− Depreciation
−$3,215
Taxable loss
−$1,385
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$332
After-tax cash flow
$507/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

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

+29.5% since first listed
11 events — show timeline
  • 2026-04-14 Price Changed $112,500 AcadianaMLS
  • 2026-04-14 Price Changed $112,500 GSREIN
  • 2026-03-30 Listed $114,500 GSREIN
  • 2026-03-30 Listed $114,500 AcadianaMLS
  • 2019-08-19 Sold (MLS) $96,000 GSREIN
  • 2019-07-09 Pending GSREIN
  • 2019-06-21 Listed $98,500 AcadianaMLS
  • 2019-06-21 Listed $98,500 GSREIN
  • 2018-11-07 Listed $104,500 AcadianaMLS
  • 2006-02-09 Listed $98,000 AcadianaMLS
  • 2004-06-21 Listed $86,900 AcadianaMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…