CashFlowRE
Sign in Sign up
5436 Clearpoint Dr
C- Composite 52.47
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 +17.4/30.0
  • ARV discount +11.8/15.0
  • DSCR +5.4/10.0
  • Schools +4.3/10.0
  • Rent growth +4.0/5.0
  • 1% rule +3.6/10.0
  • Livability +3.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$235,000

5436 Clearpoint Dr · Slidell, LA 70460
4 bd · 2.0 ba · 1,521 sqft · SingleFamily public records · 130 Days on market
Built 1997 $155/sqft · 10% below area Est $260k · 10% under $17/mo HOA · 1% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

THIS HOME TRULY HAS IT ALL! STEP INTO A LARGE, OPEN DEN FEATURING A COZY GAS-BURNING FIREPLACE--PERFECT FOR RELAXING OR ENTERTAINING. THE KITCHEN OFFERS A BREAKFAST AREA AND FLOWS SEAMLESSLY INTO THE LAUNDRY ROOM, GARAGE, AND OUT TO THE REAR YARD, WHERE YOU'LL FIND AN AMAZING, COVERED PATIO IDEAL FOR OUTDOOR ENJOYMENT. THE PRIMARY BEDROOM IS SPACIOUS AND INVITING, WITH A PRIMARY BATH DESIGNED FOR RELAXATION, COMPLETE WITH A WHIRLPOOL TUB. THE ADDITIONAL BEDROOMS ARE GENEROUSLY SIZED AS WELL--DEFINITELY NOTHING TO OVERLOOK! COME SEE FOR YOURSELF WHAT YOU'VE BEEN MISSING--THIS ONE WON'T DISAPPOINT!

Key facts

  • Covered patio
  • Whirlpool tub
  • Breakfast area

Tags

GAS-BURNING FIREPLACEBREAKFAST AREACOVERED PATIOWHIRLPOOL TUB

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 $235k.

Deal economics

  • At list price, monthly cash flow is $176 ($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 $202k (14.0% below list).
  • Recommended offer: $202k (14.0% below list) — sets the bar for 1% rule.
  • Cap rate 7.2% 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 fast (+5.9%/yr); 241 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 1,064 units permitted in St. Tammany Parish in 2024 (0 in 5+ unit buildings).
  • This rent runs 39% of the median local income ($63k/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 $2k of loan paydown is wiped out by about $7k 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 130 days — a 12% lower offer ($207k) is reasonable based on typical stale-listing flexibility.
  • 12 sale attempts since 29y 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 $170k; 38% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $202,072 (14.0% below list)

Questions for the listing agent

  1. It's been on market 130 days. Have you received any prior offers? Is the seller open to a 14% 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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.86%
Cap rate
7.19%
Cash-on-cash
3.20%
DSCR
1.14
GRM
9.7

CMA / ARV

ARV (median comp)
$259,743
List price
$235,000
Delta
-9.53%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2206 Summertree Dr 0.37mi 3/2.0 (-1) 1,535 (+1%) 9mo $235,000 $153 69
2116 Summertree Dr 0.43mi 3/2.0 (-1) 1,510 (-1%) 9mo $233,000 $154 67
5439 Clearpoint Dr 0.03mi 3/2.0 (-1) 1,675 (+10%) 20mo $230,000 $137 60
1029 William Dr 0.47mi 3/2.0 (-1) 1,568 (+3%) 14mo $210,000 $134 56
102 Royal Dr 0.53mi 3/2.0 (-1) 1,697 (+12%) 6mo $240,000 $141 46

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 · 5.91% rent growth · sell at horizon

5-year hold
IRR
-8.4%
Equity multiple
0.68×
Total profit
$-20,908
Equity at exit
$35,039
10-year hold
IRR
4.2%
Equity multiple
1.34×
Total profit
$22,327
Equity at exit
$20,319

Cash invested: $65,800 (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 70460

Rents YoY
5.9%
Active inventory
241
Price-to-rent
9.7×

Monthly cashflow live

Estimated rent
$2,021 medium interval (Pro) →
Mortgage (P&I)
$1,232
Tax from tax record
$74 /mo · $883/yr
Insurance
$98
HOA
$17
Vacancy / Maint / Mgmt
$424
Net cashflow
$176

Break-even live

Break-even rent $1,799
Max offer price $235,000
Occupancy floor 86%

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
$58,750
Closing costs
$7,050
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
100 Greenbrier Way Slidell, LA 1.0–3.0 1.0–2.5 1160 $1,945 $1.68 1d 21 0.69mi

HOA detail

Monthly dues
$17 · $204/yr
Likely covers
gaspool

Listing history 31 events

  1. 2026-06-10
    status $235,000 Pending 130 DOM
  2. 2026-06-09
    days on market $235,000 Active 130 DOM
  3. 2026-06-08
    days on market $235,000 Active 129 DOM
  4. 2026-06-07
    days on market $235,000 Active 128 DOM
  5. 2026-06-03
    days on market $235,000 Active 124 DOM
  6. 2026-06-02
    days on market $235,000 Active 123 DOM
  7. 2026-06-01
    days on market $235,000 Active 122 DOM
  8. 2026-05-31
    days on market $235,000 Active 121 DOM
  9. 2026-03-17
    price $235,000 603-char remark
    Show marketing remark (636 chars)

    This home truly has it all! Step into a large, open den featuring a cozy gas-burning fireplace—perfect for relaxing or entertaining. The kitchen offers a breakfast area and flows seamlessly into the laundry room, garage, and out to the rear yard, where you’ll find an amazing, covered patio ideal for outdoor enjoyment. The primary bedroom is spacious and inviting, with a primary bath designed for relaxation, complete with a whirlpool tub. The additional bedrooms are generously sized as well—definitely nothing to overlook! Come see for yourself what you’ve been missing—this one won’t disappoint!

  10. 2026-03-17
    price $235,000 636-char remark
    Show marketing remark (636 chars)

    This home truly has it all! Step into a large, open den featuring a cozy gas-burning fireplace—perfect for relaxing or entertaining. The kitchen offers a breakfast area and flows seamlessly into the laundry room, garage, and out to the rear yard, where you’ll find an amazing, covered patio ideal for outdoor enjoyment. The primary bedroom is spacious and inviting, with a primary bath designed for relaxation, complete with a whirlpool tub. The additional bedrooms are generously sized as well—definitely nothing to overlook! Come see for yourself what you’ve been missing—this one won’t disappoint!

  11. 2026-01-30
    listed $240,000 Active 603-char remark
    Show marketing remark (636 chars)

    This home truly has it all! Step into a large, open den featuring a cozy gas-burning fireplace—perfect for relaxing or entertaining. The kitchen offers a breakfast area and flows seamlessly into the laundry room, garage, and out to the rear yard, where you’ll find an amazing, covered patio ideal for outdoor enjoyment. The primary bedroom is spacious and inviting, with a primary bath designed for relaxation, complete with a whirlpool tub. The additional bedrooms are generously sized as well—definitely nothing to overlook! Come see for yourself what you’ve been missing—this one won’t disappoint!

  12. 2026-01-30
    listed $240,000 Active 636-char remark
    Show marketing remark (636 chars)

    This home truly has it all! Step into a large, open den featuring a cozy gas-burning fireplace—perfect for relaxing or entertaining. The kitchen offers a breakfast area and flows seamlessly into the laundry room, garage, and out to the rear yard, where you’ll find an amazing, covered patio ideal for outdoor enjoyment. The primary bedroom is spacious and inviting, with a primary bath designed for relaxation, complete with a whirlpool tub. The additional bedrooms are generously sized as well—definitely nothing to overlook! Come see for yourself what you’ve been missing—this one won’t disappoint!

  13. 2017-10-31
    soldstatus $170,000
  14. 2017-10-30
    soldstatus $170,000 Sold
  15. 2017-10-09
    historical Open Predication
  16. 2017-10-04
    price $174,700
  17. 2017-08-03
    listed $179,000 Active
  18. 2017-08-01
    listed $174,700
  19. 2014-05-23
    soldstatus $130,000
  20. 2014-01-29
    listed $134,900
  21. 2014-01-29
    listed $134,900
  22. 2004-04-12
    soldstatus $128,000
  23. 2004-03-30
    soldstatus $128,000
  24. 2004-01-22
    listed $129,900
  25. 2004-01-22
    listed $129,900
  26. 2002-08-16
    soldstatus $118,500
  27. 2002-04-19
    listed $115,000
  28. 2002-04-19
    listed $115,000
  29. 1997-10-10
    soldstatus $94,082
  30. 1997-09-15
    listed
  31. 1997-09-15
    listed

ⓘ 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
$883 · $74/mo
Projected year-2 tax
$1,292 · $108/mo
Expected delta
+$410/yr (+$34/mo · 46.4%)

ⓘ 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 6/10 Major
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥108°F today · 23 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
$24,249
− Mortgage interest
−$13,164
− Property taxes
−$883
− Insurance
−$1,175
− Repairs & maintenance
−$1,940
− Management
−$1,940
− HOA
−$204
− Depreciation
−$6,836
Taxable loss
−$1,893
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$454
After-tax cash flow
$2,560/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

+149.8% since first listed
23 events — show timeline
  • 2026-03-17 Price Changed $235,000 AcadianaMLS
  • 2026-03-17 Price Changed $235,000 GSREIN
  • 2026-01-30 Listed $240,000 GSREIN
  • 2026-01-30 Listed $240,000 AcadianaMLS
  • 2017-10-31 Sold (Public Records) $170,000 Public Records
  • 2017-10-30 Sold (MLS) $170,000 GSREIN
  • 2017-10-09 Contingent GSREIN
  • 2017-10-04 Price Changed $174,700 GSREIN
  • 2017-08-03 Listed $179,000 GSREIN
  • 2017-08-01 Listed $174,700 AcadianaMLS
  • 2014-05-23 Sold (MLS) $130,000 GSREIN
  • 2014-01-29 Listed $134,900 AcadianaMLS
  • 2014-01-29 Listed $134,900 GSREIN
  • 2004-04-12 Sold (Public Records) $128,000 Public Records
  • 2004-03-30 Sold (MLS) $128,000 GSREIN
  • 2004-01-22 Listed $129,900 AcadianaMLS
  • 2004-01-22 Listed $129,900 GSREIN
  • 2002-08-16 Sold (MLS) $118,500 GSREIN
  • 2002-04-19 Listed $115,000 AcadianaMLS
  • 2002-04-19 Listed $115,000 GSREIN
  • 1997-10-10 Sold (MLS) $94,082 GSREIN
  • 1997-09-15 Listed AcadianaMLS
  • 1997-09-15 Listed GSREIN

Property tax history

-6.7%/yr

Latest (2025): $883 · -3.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…