CashFlowRE
Sign in Sign up
1344 St. Theresa Pl
C Composite 56.12
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 +17.8/30.0
  • ARV discount +13.9/15.0
  • DSCR +5.6/10.0
  • 1% rule +4.6/10.0
  • 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

$199,000

1344 St. Theresa Pl · Slidell, LA 70460
3 bd · 2.0 ba · 1,886 sqft · SingleFamily public records · 133 Days on market
Built 1976 9,583 sqft lot $106/sqft · 5% below area Est $232k · 14% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This home features a functional layout with an enclosed bonus space providing flexible additional living area. Roof is approximately 4 years old, adding value for the next owner. The property is in average condition and allows room for updates or personalization. Located in an established neighborhood with convenient access to local amenities, schools, and commuter routes. A solid option for buyers seeking value in today's market. Listing agent is related to the Owner. THIS PROPERTY IS ELIGIBLE FOR GRANT FUNDING AND 100% FINANCING WITH FIRST HORIZON BANK (NO INCOME LIMITS). Ask for details!

Key facts

  • Enclosed garage
  • Spacious living area
  • 9,583 sq ft lot

Tags

FUNCTIONAL FLOOR PLANSPACIOUS LIVING AREASEPARATE DINING SPACEENCLOSED GARAGE

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/2.0-bath single-family listed at $199k.

Deal economics

  • At list price, monthly cash flow is $163 ($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 $190k (4.3% below list).
  • Recommended offer: $175k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.3% 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; 15 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 67% 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).
  • This rent runs 37% 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 $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

  • It's been on market 133 days — a 12% lower offer ($175k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 20y 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 $155k; 28% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $175,120 (12.0% below list)

Questions for the listing agent

  1. It's been on market 133 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1976 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
0.96%
Cap rate
7.27%
Cash-on-cash
3.51%
DSCR
1.16
GRM
8.7

CMA / ARV

ARV (median comp)
$232,206
List price
$199,000
Delta
-14.30%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1037 Saint Joseph St 0.17mi 4/2.0 (+1) 1,908 (+1%) 8mo $244,900 $128 78
1505 Saint Ann Pl 0.36mi 4/2.0 (+1) 1,840 (-2%) 5mo $87,800 $48 70
1433 Meadowlawn St 0.50mi 3/2.0 1,905 (+1%) 11mo $220,000 $115 66
1074 Maris Stella St 0.14mi 3/1.5 1,607 (-15%) 4mo $148,000 $92 64
1241 Saint Christopher St 0.26mi 3/2.0 1,710 (-9%) 12mo $210,000 $123 62
1334 Sunset Dr 0.43mi 4/2.0 (+1) 2,048 (+9%) 3mo $239,000 $117 58
1313 W Hall Ave 0.35mi 3/2.0 2,150 (+14%) 11mo $178,000 $83 51
1334 Westlawn Dr 0.58mi 4/2.0 (+1) 1,735 (-8%) 5mo $187,500 $108 50
201 Drury Ln 0.71mi 3/2.0 1,648 (-13%) 2mo $170,000 $103 45
1465 Sunset Dr 0.43mi 4/2.0 (+1) 1,632 (-14%) 12mo $150,000 $92 43
1339 Westlawn Dr 0.61mi 4/2.0 (+1) 1,679 (-11%) 11mo $145,500 $87 39
120 Westminster Dr 0.72mi 3/2.0 1,622 (-14%) 13mo $225,000 $139 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 · 5.91% rent growth · sell at horizon

5-year hold
IRR
-7.6%
Equity multiple
0.71×
Total profit
$-16,131
Equity at exit
$29,672
10-year hold
IRR
5.2%
Equity multiple
1.44×
Total profit
$24,333
Equity at exit
$17,206

Cash invested: $55,720 (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
8.7×

Monthly cashflow live

Estimated rent
$1,904 high interval (Pro) →
Mortgage (P&I)
$1,044
Tax from tax record
$215 /mo · $2,581/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$400
Net cashflow
$163

Break-even live

Break-even rent $1,698
Max offer price $199,000
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
$49,750
Closing costs
$5,970
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 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1111 Saint Scholastica St Slidell, LA 3.0 2.0 2037 $2,000 $0.98 23d 1 0.21mi
36409 Jackson Rd Slidell, LA 4.0 2.0 1670 $2,100 $1.26 43d 1 0.43mi
308 Raleigh Dr Slidell, LA 4.0 2.5 2292 $2,125 $0.93 43d 1 0.78mi
35567 Liberty Dr Slidell, LA 3.0 2.0 1232 $1,650 $1.34 44d 1 0.82mi
96 Chamale Cv Slidell, LA 3.0 2.5 1432 $1,500 $1.05 43d 1 1.02mi
96 Chamale Cv Slidell, LA 2.0 2.5 1432 $1,500 $1.05 23d 1 1.02mi
48 Chamale Cv E Slidell, LA 2.0 2.0 1432 $1,650 $1.15 43d 1 1.04mi
35621 Oak Ridge Ave Slidell, LA 3.0 2.0 1406 $1,800 $1.28 43d 1 1.06mi
58019 Carroll Rd Slidell, LA 4.0 2.0 1400 $1,695 $1.21 43d 1 1.16mi
110 Charles Dr Slidell, LA 4.0 2.0 2210 $2,175 $0.98 11d 1 1.18mi
513 Michigan Ave Slidell, LA 3.0 2.0 1250 $1,575 $1.26 23d 1 1.23mi
35363 Melody Ln Slidell, LA 3.0 2.0 1510 $1,800 $1.19 43d 1 1.27mi
444 Holmes Dr Slidell, LA 4.0 2.0 1594 $1,800 $1.13 44d 1 1.28mi
516 Erlanger Ave Slidell, LA 2.0 2.0 1250 $1,750 $1.40 43d 1 1.28mi
106 Kempsey Ct Slidell, LA 3.0 2.0 1650 $1,600 $0.97 21d 1 1.41mi

Listing history 26 events

  1. 2026-06-18
    days on market $199,000 Active 133 DOM
  2. 2026-06-17
    days on market $199,000 Active 132 DOM
  3. 2026-06-16
    days on market $199,000 Active 131 DOM
  4. 2026-06-15
    days on market $199,000 Active 130 DOM
  5. 2026-06-13
    days on market $199,000 Active 128 DOM
  6. 2026-06-10
    days on market $199,000 Active 125 DOM
  7. 2026-06-09
    days on market $199,000 Active 124 DOM
  8. 2026-06-08
    days on market $199,000 Active 123 DOM
  9. 2026-06-07
    days on market $199,000 Active 122 DOM
  10. 2026-06-03
    days on market $199,000 Active 118 DOM
  11. 2026-06-02
    days on market $199,000 Active 117 DOM
  12. 2026-06-01
    days on market $199,000 Active 116 DOM
  13. 2026-05-31
    days on market $199,000 Active 115 DOM
  14. 2026-02-06
    listed $199,000 Active 597-char remark
    Show marketing remark (603 chars)

    This home features a functional layout with an enclosed bonus space providing flexible additional living area. Roof is approximately 4 years old, adding value for the next owner. The property is in average condition and allows room for updates or personalization. Located in an established neighborhood with convenient access to local amenities, schools, and commuter routes. A solid option for buyers seeking value in today’s market. Listing agent is related to the Owner. THIS PROPERTY IS ELIGIBLE FOR GRANT FUNDING AND 100% FINANCING WITH FIRST HORIZON BANK (NO INCOME LIMITS). Ask for details!

  15. 2026-02-06
    listed $199,000 Active 603-char remark
    Show marketing remark (603 chars)

    This home features a functional layout with an enclosed bonus space providing flexible additional living area. Roof is approximately 4 years old, adding value for the next owner. The property is in average condition and allows room for updates or personalization. Located in an established neighborhood with convenient access to local amenities, schools, and commuter routes. A solid option for buyers seeking value in today’s market. Listing agent is related to the Owner. THIS PROPERTY IS ELIGIBLE FOR GRANT FUNDING AND 100% FINANCING WITH FIRST HORIZON BANK (NO INCOME LIMITS). Ask for details!

  16. 2025-08-29
    price $199,000
  17. 2025-08-29
    price $199,000
  18. 2025-08-05
    listed $205,000 Active
  19. 2019-12-03
    soldstatus $155,000 Closed
  20. 2019-12-03
    soldstatus $155,000
  21. 2019-11-01
    status Pending
  22. 2019-10-15
    price $163,000
  23. 2019-09-13
    listed $167,000 Active
  24. 2006-05-12
    soldstatus $163,500
  25. 2006-04-28
    soldstatus $163,500
  26. 2006-03-24
    listed $163,500

ⓘ 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
$2,581 · $215/mo
Projected year-2 tax
$2,581 · $215/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
$22,851
− Mortgage interest
−$11,147
− Property taxes
−$2,581
− Insurance
−$995
− Repairs & maintenance
−$1,828
− Management
−$1,828
− Depreciation
−$5,789
Taxable loss
−$1,317
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$316
After-tax cash flow
$2,270/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)
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

+21.7% since first listed
13 events — show timeline
  • 2026-02-06 Listed $199,000 GSREIN
  • 2026-02-06 Listed $199,000 AcadianaMLS
  • 2025-08-29 Price Changed $199,000 AcadianaMLS
  • 2025-08-29 Price Changed $199,000 GSREIN
  • 2025-08-05 Listed $205,000 AcadianaMLS
  • 2019-12-03 Sold (Public Records) $155,000 Public Records
  • 2019-12-03 Sold (MLS) $155,000 GSREIN
  • 2019-11-01 Pending GSREIN
  • 2019-10-15 Price Changed $163,000 GSREIN
  • 2019-09-13 Listed $167,000 GSREIN
  • 2006-05-12 Sold (Public Records) $163,500 Public Records
  • 2006-04-28 Sold (MLS) $163,500 GSREIN
  • 2006-03-24 Listed $163,500 GSREIN

Property tax history

+0.6%/yr

Latest (2025): $2,581 · -6.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…