CashFlowRE
Sign in Sign up
229 S Queens Dr
C Composite 56.19
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 +25.0/30.0
  • DSCR +8.1/10.0
  • 1% rule +5.4/10.0
  • ARV discount +4.5/15.0
  • 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

$185,000

229 S Queens Dr · Slidell, LA 70458
4 bd · 2.0 ba · 1,434 sqft · SingleFamily public records · 30 Days on market
Built 1978 Est $174k · 7% over

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

Listing remarks MLS

This newly renovated 4-bedroom, 2-bath home is located on a cul-de-sac in North Forest Subdivision and offers a functional floor plan with spacious bedrooms and no carpet throughout. The living room features a cathedral ceiling, cozy wood-burning fireplace, and plenty of natural light from the large windows in the den area. The kitchen offers great workspace along with a separate breakfast area. A versatile flex space provides the option for a 4th bedroom, office, sitting room, or dressing area. Enjoy the covered back patio overlooking the large backyard with a new privacy fence only 2 yrs old. Side yard access allows space for a small RV, boat, or trailer. Additionally, this home features a 3-year-old roof and low assumable flood insurance($781 a yr), offering added value and peace of mind to this beautifully updated home.

Key facts

  • No carpet
  • Natural light
  • Cathedral ceiling

Tags

CUL-DE-SACFUNCTIONAL FLOOR PLANNO CARPETCATHEDRAL CEILINGWOOD-BURNING FIREPLACENATURAL LIGHT

Property features AI

Exterior

  • Parking: Driveway; Garage; Three or more parking spaces; Boat parking; RV access/parking
  • Utilities: Public water; Public sewer
  • Home design: Single-story; Brick construction; Shingle roof; Built on a slab foundation; Property in very good condition; Lot on a cul-de-sac; Outside city limits; Rectangular lot (approx. dimensions 70x119x78x97)
  • Construction: Brick construction; Shingle roof; Slab foundation
  • Exterior features: Fenced yard; Porch; Concrete covered porch

Interior

  • Kitchen: Dishwasher; Oven; Range
  • Bedrooms: Total rooms: 11
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Ceiling fans; Cathedral ceilings; High ceilings; Vaulted ceilings; Wood-burning fireplace

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 $185k.

Deal economics

  • At list price, monthly cash flow is $-25 ($-304/yr) — negative.
  • To cash-flow at today's rent, offer at most $181k (2.4% below list).
  • Meets the 1% rule at list price ($2k rent vs $185k).
  • Recommended offer: $181k (2.4% below list) — sets the bar for cash-flow.
  • Cap rate 8.9% vs local median 5.9% in Slidell — 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 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.
  • Zoned schools: Whispering Forest Elementary School (math 67% / reading 57%, grade B, #50 of 646 statewide, top 9%, 560 students, 50% FRL); Clearwood Junior High School (math 30% / reading 42%, grade F, #84 of 218 statewide, top 41%, 699 students, 53% FRL); Northshore High School (math 53% / reading 61%, grade C, #25 of 265 statewide, top 9%, 1,681 students, 32% FRL).
  • Market conditions: Rents rising (+1.5%/yr); 489 active listings in the ZIP; 14 comparable units currently listed for rent nearby; rentals lingering (median 46d 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).
  • This rent runs 32% 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

  • It's been on market 30 days — a 2% lower offer ($182k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 24y ago; this cycle's ask has dropped $10k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $78k; list at $185k implies a 138% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); 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 $180,525 (2.4% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1978 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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
1.04%
Cap rate
8.90%
Cash-on-cash
9.29%
DSCR
1.41
GRM
8.0

CMA / ARV

ARV (on-the-fly)
$173,514
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
108 W Queens Dr 0.06mi 4/2.0 1,476 (+3%) 6mo $99,000 $67 87
122 W Queens Dr 0.14mi 4/2.0 1,498 (+4%) 12mo $167,500 $112 76
214 S Queens Dr 0.09mi 3/2.0 (-1) 1,380 (-4%) 12mo $167,500 $121 74
113 Rooks Dr 0.16mi 3/2.0 (-1) 1,564 (+9%) 1mo $161,700 $103 72
105 Chess Dr 0.24mi 4/2.0 1,550 (+8%) 10mo $188,000 $121 67
507 Driftwood Cir 0.44mi 3/2.0 (-1) 1,540 (+7%) 3mo $95,000 $62 60
208 N Queens Dr 0.39mi 3/2.0 (-1) 1,570 (+10%) 2mo $199,900 $127 59
112 Castle Dr 0.36mi 3/2.0 (-1) 1,323 (-8%) 10mo $195,000 $147 57
344 Huntington Dr 0.59mi 3/2.0 (-1) 1,603 (+12%) 3mo $200,000 $125 45
130 North Blvd 0.72mi 4/2.0 1,614 (+13%) 1mo $239,900 $149 45
206 Brian Dr 0.74mi 3/2.0 (-1) 1,561 (+9%) 2mo $170,000 $109 44
120 North Blvd 0.73mi 3/2.0 (-1) 1,600 (+12%) 11mo $240,000 $150 33

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
-19.2%
Equity multiple
0.34×
Total profit
$-34,315
Equity at exit
$27,584
10-year hold
IRR
-16.0%
Equity multiple
0.17×
Total profit
$-42,780
Equity at exit
$15,995

Cash invested: $51,800 (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 70458

Rents YoY
1.5%
Active inventory
489
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$1,923 high interval (Pro) →
Mortgage (P&I)
$970
Tax from tax record
$71 /mo · $851/yr
Insurance
$77
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$404
Net cashflow
$-25

Break-even live

Break-even rent $1,955
Max offer price $180,525
Occupancy floor 96%

Sensitivity live

Price -10% $79 -5% $27 +0% $-25 +5% $-78 +10% $-130
Rent -10% $-177 -5% $-101 +0% $-25 +5% $51 +10% $127
Rate -1.0pp $68 -0.5pp $22 base $-25 +0.5pp $-73 +1.0pp $-122

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
$46,250
Closing costs
$5,550
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 14 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
117 S Queens Dr Slidell, LA 4.0 2.0 1476 $1,800 $1.22 5d 1 0.20mi
100 Firwood Dr Slidell, LA 4.0 2.0 1649 $1,900 $1.15 45d 1 0.76mi
557 Claiborne Trails Dr Slidell, LA 3.0 2.0 1690 $2,300 $1.36 45d 1 0.81mi
641 Haaswood Ln Slidell, LA 3.0 2.0 1721 $2,400 $1.39 45d 1 0.83mi
120 Christian Ln Slidell, LA 3.0 2.0 1375 $1,875 $1.36 5d 1 1.00mi
120 Christian Ln Slidell, LA 3.0 2.0 1375 $1,875 $1.36 5d 1 1.00mi
107 Dixie Cir Slidell, LA 3.0 2.0 1609 $1,900 $1.18 45d 1 1.02mi
108 Ellwood Cir Slidell, LA 4.0 2.0 1517 $1,800 $1.19 5d 1 1.09mi
106 Kempsey Ct Slidell, LA 3.0 2.0 1650 $1,600 $0.97 23d 1 1.14mi
114 Meredith Dr Slidell, LA 3.0 2.0 1531 $1,650 $1.08 45d 1 1.14mi
347 Oriole Dr Slidell, LA 4.0 1.5 1560 $1,500 $0.96 25d 1 1.17mi
347 Oriole Dr Slidell, LA 4.0 1.5 1560 $1,500 $0.96 45d 1 1.17mi
357 Mansfield Dr Slidell, LA 3.0 2.0 1400 $2,200 $1.57 45d 1 1.18mi
221 Martin Ln Slidell, LA 3.0 1.5 1353 $1,800 $1.33 25d 1 1.39mi

Listing history 30 events

  1. 2026-06-21
    pricedays on market $185,000 Active 30 DOM
  2. 2026-06-18
    days on market $189,000 Active 27 DOM
  3. 2026-06-17
    days on market $189,000 Active 26 DOM
  4. 2026-06-16
    days on market $189,000 Active 25 DOM
  5. 2026-06-15
    days on market $189,000 Active 24 DOM
  6. 2026-06-13
    days on market $189,000 Active 22 DOM
  7. 2026-06-10
    days on market $189,000 Active 19 DOM
  8. 2026-06-09
    days on market $189,000 Active 18 DOM
  9. 2026-06-08
    days on market $189,000 Active 17 DOM
  10. 2026-06-07
    pricedays on market $189,000 Active 16 DOM
  11. 2026-06-03
    days on market $195,000 Active 12 DOM
  12. 2026-06-02
    days on market $195,000 Active 11 DOM
  13. 2026-06-01
    days on market $195,000 Active 10 DOM
  14. 2026-05-31
    days on market $195,000 Active 9 DOM
  15. 2026-05-22
    listed $195,000 Active 823-char remark
    Show marketing remark (835 chars)

    This newly renovated 4-bedroom, 2-bath home is located on a cul-de-sac in North Forest Subdivision and offers a functional floor plan with spacious bedrooms and no carpet throughout. The living room features a cathedral ceiling, cozy wood-burning fireplace, and plenty of natural light from the large windows in the den area. The kitchen offers great workspace along with a separate breakfast area. A versatile flex space provides the option for a 4th bedroom, office, sitting room, or dressing area. Enjoy the covered back patio overlooking the large backyard with a new privacy fence only 2 yrs old. Side yard access allows space for a small RV, boat, or trailer. Additionally, this home features a 3-year-old roof and low assumable flood insurance($781 a yr), offering added value and peace of mind to this beautifully updated home.

  16. 2026-05-22
    listed $195,000 Active
    Show marketing remark (835 chars)

    This newly renovated 4-bedroom, 2-bath home is located on a cul-de-sac in North Forest Subdivision and offers a functional floor plan with spacious bedrooms and no carpet throughout. The living room features a cathedral ceiling, cozy wood-burning fireplace, and plenty of natural light from the large windows in the den area. The kitchen offers great workspace along with a separate breakfast area. A versatile flex space provides the option for a 4th bedroom, office, sitting room, or dressing area. Enjoy the covered back patio overlooking the large backyard with a new privacy fence only 2 yrs old. Side yard access allows space for a small RV, boat, or trailer. Additionally, this home features a 3-year-old roof and low assumable flood insurance($781 a yr), offering added value and peace of mind to this beautifully updated home.

  17. 2026-03-27
    historical $1,850
  18. 2026-02-19
    listed $1,850
  19. 2025-02-28
    historical $1,850
  20. 2025-02-15
    price $1,850
  21. 2025-01-23
    price $1,900
  22. 2025-01-11
    listed $2,100
  23. 2014-08-06
    soldstatus $77,659
  24. 2014-08-05
    soldstatus $77,659 397-char remark
    Show marketing remark (397 chars)

    Best Space Efficient Floor plan in the area! Spacious with Lots of Natural light. All brick, double garage, carport, rear yard access, fire place, Dinning room, Foyer with coat closet, Large back yard. OUCH Needs Flooring through out. Needs dishwasher. NEEDS YOU! Some of that a little of this & presto your Home! Come dream & MAKE a OFFER. Easy Come by & call for a appointment.

  25. 2014-02-15
    listed $75,000 397-char remark
    Show marketing remark (397 chars)

    Best Space Efficient Floor plan in the area! Spacious with Lots of Natural light. All brick, double garage, carport, rear yard access, fire place, Dinning room, Foyer with coat closet, Large back yard. OUCH Needs Flooring through out. Needs dishwasher. NEEDS YOU! Some of that a little of this & presto your Home! Come dream & MAKE a OFFER. Easy Come by & call for a appointment.

  26. 2014-02-15
    listed $75,000
    Show marketing remark (397 chars)

    Best Space Efficient Floor plan in the area! Spacious with Lots of Natural light. All brick, double garage, carport, rear yard access, fire place, Dinning room, Foyer with coat closet, Large back yard. OUCH Needs Flooring through out. Needs dishwasher. NEEDS YOU! Some of that a little of this & presto your Home! Come dream & MAKE a OFFER. Easy Come by & call for a appointment.

  27. 2003-02-24
    soldstatus $79,500
  28. 2003-02-19
    soldstatus $79,500
  29. 2002-09-07
    listed $84,900
  30. 2002-09-07
    listed $84,900

ⓘ 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
$851 · $71/mo
Projected year-2 tax
$1,017 · $85/mo
Expected delta
+$167/yr (+$14/mo · 19.6%)

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

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone AE · 73% 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
$23,079
− Mortgage interest
−$10,363
− Property taxes
−$851
− Insurance
−$6,044
− Repairs & maintenance
−$1,846
− Management
−$1,846
− Depreciation
−$5,382
Taxable loss
−$3,253
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$781
After-tax cash flow
$477/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)
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

+117.9% since first listed
20 events — show timeline
  • 2026-06-19 Price Changed $185,000 AcadianaMLS
  • 2026-06-19 Price Changed $185,000 GSREIN
  • 2026-06-04 Price Changed $189,000 AcadianaMLS
  • 2026-06-04 Price Changed $189,000 GSREIN
  • 2026-05-22 Listed $195,000 GSREIN
  • 2026-05-22 Listed $195,000 AcadianaMLS
  • 2026-03-27 Rental Removed $1,850 GSREIN
  • 2026-02-19 Listed for Rent $1,850 GSREIN
  • 2025-02-28 Rental Removed $1,850 GSREIN
  • 2025-02-15 Price Changed $1,850 GSREIN
  • 2025-01-23 Price Changed $1,900 GSREIN
  • 2025-01-11 Listed for Rent $2,100 GSREIN
  • 2014-08-06 Sold (Public Records) $77,659 Public Records
  • 2014-08-05 Sold (MLS) $77,659 GSREIN
  • 2014-02-15 Listed $75,000 AcadianaMLS
  • 2014-02-15 Listed $75,000 GSREIN
  • 2003-02-24 Sold (Public Records) $79,500 Public Records
  • 2003-02-19 Sold (MLS) $79,500 GSREIN
  • 2002-09-07 Listed $84,900 GSREIN
  • 2002-09-07 Listed $84,900 AcadianaMLS

Property tax history

-3.4%/yr

Latest (2025): $851 · -3.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…