CashFlowRE
Sign in Sign up
676 Dale Dr
C- Composite 51.85
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).

  • Cash flow +19.0/30.0
  • ARV discount +9.3/15.0
  • DSCR +6.0/10.0
  • 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
  • Appreciation +0.0/10.0

$199,900

676 Dale Dr · Slidell, LA 70458
4 bd · 2.0 ba · 1,748 sqft · SingleFamily public records · 9 Days on market
Built 1975 Est $208k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Step inside to this 4 bed/2 bath well maintained home situated on an oversized lot right in the heart of Slidell! It is within walking distance to Slidell High School and competitively priced to sell. Freshly painted and containing no carpet, this house is ready for its next owner(s)! This home features an oversized dining room, stainless steel appliances in the kitchen, updated vanities in the bathrooms, all new copper wiring, a large fenced in backyard and a two car garage. Vacant and ready to show, book your private showing today!

Key facts

  • Updated vanities
  • New copper wiring
  • Oversized lot

Tags

OVERSIZED LOTOVERSIZED DINING ROOMSTAINLESS STEEL APPLIANCESUPDATED VANITIESNEW COPPER WIRINGLARGE FENCED IN BACKYARD

Property features AI

Exterior

  • Parking: Garage with two parking spaces
  • Utilities: Public water; Public sewer
  • Home design: Single-story brick home; Shingle roof; Slab foundation; Very good condition
  • Construction: Brick construction; Built with a shingle roof; Slab foundation
  • Exterior features: Concrete patio/porch; City lot; Rectangular lot; Lot dimensions approximately 95 x 40 x 128 x 45 x 93

Interior

  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Stainless steel appliances

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 4-bed/2.0-bath single-family listed at $200k.

Deal economics

  • At list price, monthly cash flow is $208 ($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 $189k (5.4% below list).
  • Recommended offer: $189k (5.4% below list) — sets the bar for 1% rule.
  • Cap rate 7.5% 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.
  • Market conditions: Rents rising (+1.5%/yr); 489 active listings in the ZIP; 21 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).
  • This rent runs 31% of the median local income ($73k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k 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

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 18 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.

Risks & watch-outs

  • Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $189,120 (5.4% below list)

Questions for the listing agent

  1. Built in 1975 — 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
0.95%
Cap rate
7.54%
Cash-on-cash
4.46%
DSCR
1.20
GRM
8.8

CMA / ARV

ARV (on-the-fly)
$208,012
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
620 Dale Dr 0.20mi 3/2.0 (-1) 1,771 (+1%) 4mo $190,000 $107 80
1510 5th St 0.63mi 3/2.0 (-1) 1,753 (+0%) 1mo $230,000 $131 64
611 Dale Dr 0.25mi 4/2.0 1,573 (-10%) 10mo $170,000 $108 64
626 Florida Ave 0.52mi 3/2.0 (-1) 1,611 (-8%) 2mo $220,000 $137 56
1555 7th St 0.65mi 4/2.0 1,839 (+5%) 7mo $225,000 $122 56
132 Melody Ln 0.66mi 4/2.0 1,886 (+8%) 1mo $225,000 $119 55
110 Fountain Dr 0.60mi 4/2.5 1,898 (+9%) 1mo $185,000 $97 55
106 Matthews Dr 0.64mi 4/2.0 1,626 (-7%) 7mo $210,000 $129 52
450 N Magnolia St 0.60mi 4/2.0 1,509 (-14%) 1mo $140,000 $93 49
758 N Magnolia St 0.49mi 3/2.0 (-1) 1,500 (-14%) 0mo $45,000 $30 48
206 Canberra Ct 0.54mi 3/2.0 (-1) 1,500 (-14%) 1mo $130,000 $87 45
121 Matthews Dr 0.70mi 3/2.0 (-1) 1,581 (-10%) 12mo $245,000 $155 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
-11.0%
Equity multiple
0.61×
Total profit
$-22,052
Equity at exit
$29,806
10-year hold
IRR
-3.9%
Equity multiple
0.76×
Total profit
$-13,689
Equity at exit
$17,284

Cash invested: $55,972 (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
$1,891 high interval (Pro) →
Mortgage (P&I)
$1,048
Tax from tax record
$155 /mo · $1,855/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$397
Net cashflow
$208

Break-even live

Break-even rent $1,628
Max offer price $199,900
Occupancy floor 84%

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
$49,975
Closing costs
$5,997
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 21 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
106 Kempsey Ct Slidell, LA 3.0 2.0 1650 $1,600 $0.97 21d 1 0.48mi
513 Michigan Ave Slidell, LA 3.0 2.0 1250 $1,575 $1.26 23d 1 0.57mi
129 Fountain Dr Slidell, LA 4.0 2.0 1879 $1,850 $0.98 14d 1 0.60mi
1030 Rue Corton Slidell, LA 4.0 2.0 1931 $2,150 $1.11 43d 1 0.63mi
1540 Queens Dr Slidell, LA 4.0 2.0 1900 $2,300 $1.21 17d 1 0.77mi
221 Martin Ln Slidell, LA 3.0 1.5 1353 $1,800 $1.33 23d 1 0.82mi
1466 Florida Ave Slidell, LA 3.0 2.0 1456 $2,200 $1.51 43d 1 0.90mi
2001 Tenth St Unit B Slidell, LA 3.0 2.0 1137 $1,550 $1.36 17d 1 0.95mi
517 Erlanger Ave Unit A Slidell, LA 3.0 2.0 1134 $1,400 $1.23 43d 1 0.97mi
517 Erlanger Ave Unit A Slidell, LA 3.0 2.0 1134 $1,375 $1.21 14d 1 0.97mi
1540 Wildwood Ln Slidell, LA 3.0 2.0 1525 $2,200 $1.44 23d 1 1.02mi
36409 Jackson Rd Slidell, LA 4.0 2.0 1670 $2,100 $1.26 43d 1 1.03mi
1111 Saint Scholastica St Slidell, LA 3.0 2.0 2037 $2,000 $0.98 23d 1 1.11mi
96 Chamale Cv Slidell, LA 3.0 2.5 1432 $1,500 $1.05 43d 1 1.19mi
542 Driftwood Cir Slidell, LA 4.0 2.0 1960 $2,100 $1.07 3d 1 1.30mi
1731 Mary Dr Slidell, LA 3.0 2.0 1200 $1,650 $1.38 3d 1 1.33mi
1733 Mary Dr Slidell, LA 3.0 2.0 1349 $1,650 $1.22 43d 1 1.34mi
347 Oriole Dr Slidell, LA 4.0 1.5 1560 $1,500 $0.96 43d 1 1.34mi
347 Oriole Dr Slidell, LA 4.0 1.5 1560 $1,500 $0.96 23d 1 1.34mi
120 Christian Ln Slidell, LA 3.0 2.0 1375 $1,875 $1.36 3d 1 1.44mi
120 Christian Ln Slidell, LA 3.0 2.0 1375 $1,875 $1.36 2d 1 1.44mi

Listing history 7 events

  1. 2026-06-18
    days on market $199,900 Active 9 DOM
  2. 2026-06-17
    days on market $199,900 Active 8 DOM
  3. 2026-06-16
    days on market $199,900 Active 7 DOM
  4. 2026-06-15
    days on market $199,900 Active 6 DOM
  5. 2026-06-13
    days on market $199,900 Active 4 DOM
  6. 2026-06-10
    remarks 539-char remark
  7. 2026-06-10
    listed $199,900 Active 1 DOM

ⓘ 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
$1,855 · $155/mo
Projected year-2 tax
$1,855 · $155/mo
Expected delta
$0/yr ($0/mo · 0.0%)

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

Climate risk First Street

  • 🌊 Flood 6/10 Major 58% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥108°F today · 21 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
$22,694
− Mortgage interest
−$11,198
− Property taxes
−$1,855
− Insurance
−$1,000
− Repairs & maintenance
−$1,816
− Management
−$1,816
− Depreciation
−$5,815
Taxable loss
−$804
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$193
After-tax cash flow
$2,687/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
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

+66.7% since first listed
27 events — show timeline
  • 2026-06-09 Listed $199,900 GSREIN
  • 2026-06-09 Listed $199,900 AcadianaMLS
  • 2024-11-10 Listed $225,000 AcadianaMLS
  • 2024-01-22 Price Changed $220,000 GSREIN
  • 2023-11-28 Listed $220,000 AcadianaMLS
  • 2023-04-05 Price Changed $249,000 GSREIN
  • 2023-03-17 Listed $249,000 AcadianaMLS
  • 2021-11-22 Sold (MLS) $215,000 GSREIN
  • 2021-10-08 Pending GSREIN
  • 2021-10-06 Relisted GSREIN
  • 2021-10-04 Pending GSREIN
  • 2021-10-01 Listed $199,900 GSREIN
  • 2021-10-01 Listed $199,900 AcadianaMLS
  • 2015-04-28 Sold (Public Records) $120,226 Public Records
  • 2014-05-01 Sold (MLS) $125,000 GSREIN
  • 2014-02-14 Listed $125,000 AcadianaMLS
  • 2014-02-14 Listed $125,000 GSREIN
  • 2013-07-02 Listed $123,900 GSREIN
  • 2013-07-02 Listed $123,900 AcadianaMLS
  • 2012-06-05 Listed $132,900 GSREIN
  • 2012-06-05 Listed $132,900 AcadianaMLS
  • 2009-04-02 Listed $159,900 GSREIN
  • 2009-04-02 Listed $159,900 AcadianaMLS
  • 2005-06-16 Sold (Public Records) $118,000 Public Records
  • 2005-06-13 Sold (MLS) $118,000 GSREIN
  • 2004-04-28 Listed $119,900 AcadianaMLS
  • 2004-04-28 Listed $119,900 GSREIN

Property tax history

+1.2%/yr

Latest (2025): $1,855 · -7.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…