CashFlowRE
Sign in Sign up
2215 Teal St
D Composite 43.84
Why this score? — see what drove the D 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 +18.1/30.0
  • DSCR +5.7/10.0
  • Schools +4.3/10.0
  • Rent growth +4.0/5.0
  • 1% rule +3.8/10.0
  • Livability +3.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +2.0/15.0
  • Appreciation +0.0/10.0

$199,000

2215 Teal St · Slidell, LA 70460
3 bd · 2.0 ba · 1,248 sqft · SingleFamily public records · 101 Days on market
Built 2003 7,466 sqft lot Est $177k · 12% over

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

Listing remarks MLS

Welcome home to easy living in this well-maintained 3-bedroom, 2-bath home located in Flood Zone C. Step inside to a comfortable layout featuring a new roof and no carpet throughout. The kitchen is the heart of the home and offers a center island with additional prep space and storage, awesome for quick meals, homework time, or entertaining guests. The living, dining, and kitchen areas flow effortlessly, creating a warm and functional space for everyday living. Out back, enjoy a covered patio great for morning coffee or evening beverages, with room for a hammock and swing chair. The fenced yard provides space for your fur family, while the storage shed is great for tools, bikes, or seasonal decor. Conveniently nearby to shopping, grocery stores, and restaurants. Qualifying for zero-down payment financing, this home is a great option for first-time buyers, downsizers, or investors. Move-in ready, let's schedule your showing today.

Key facts

  • Fenced yard
  • Covered patio
  • Storage shed

Tags

NEW ROOFCENTER ISLANDCOVERED PATIOFENCED YARDSTORAGE SHED

Property features AI

Exterior

  • Parking: Driveway; Off-street parking; Two parking spaces
  • Security: Smoke detectors
  • Utilities: Public water; Public sewer
  • Home design: Single-story; Very good condition; Has home warranty; Slab foundation
  • Construction: Vinyl siding; Shingle roof; Built on slab foundation
  • Exterior features: Fenced yard; Covered patio/porch; Shed(s)

Interior

  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning; Has cooling; Has heating
  • Interior features: Tray ceilings; Ceiling fans; Carbon monoxide detector; Pantry
  • Laundry & utility: Washer hookup; Dryer hookup

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 $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 $175k (12.2% below list).
  • Recommended offer: $175k (12.2% below list) — sets the bar for 1% rule.
  • Cap rate 7.4% 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; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 25d 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 34% 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 101 days — a 9% lower offer ($181k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 23y 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 $131k; list at $199k implies a 52% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $174,740 (12.2% below list)

Questions for the listing agent

  1. It's been on market 101 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.88%
Cap rate
7.35%
Cash-on-cash
3.79%
DSCR
1.17
GRM
9.5

CMA / ARV

ARV (on-the-fly)
$177,216
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2218 Teal St 0.03mi 3/2.0 1,262 (+1%) 3mo $142,000 $113 94
2110 Mallard St 0.19mi 2/2.0 (-1) 1,266 (+1%) 1mo $125,000 $99 83
2502 Mallard St 0.31mi 3/2.0 1,291 (+3%) 3mo $172,000 $133 77
2116 Jay St 0.26mi 3/2.0 1,170 (-6%) 3mo $202,500 $173 75
2406 Bluebird St 0.45mi 3/2.0 1,218 (-2%) 0mo $175,000 $144 75
2402 Mallard St 0.20mi 3/2.0 1,361 (+9%) 3mo $125,000 $92 73
2523 Bluebird St 0.55mi 3/2.0 1,222 (-2%) 2mo $155,000 $127 69
2120 Oriole St 0.19mi 2/1.0 (-1) 1,164 (-7%) 2mo $153,000 $131 69
2022 Mallard St 0.28mi 3/1.0 1,148 (-8%) 2mo $165,000 $144 68
2514 Robin St 0.45mi 3/2.0 1,334 (+7%) 2mo $190,000 $142 65
2517 Pelican St 0.49mi 3/2.0 1,367 (+10%) 1mo $240,000 $176 60
2515 Pelican St 0.48mi 3/2.0 1,405 (+13%) 3mo $235,000 $167 54

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
-7.5%
Equity multiple
0.72×
Total profit
$-15,861
Equity at exit
$29,672
10-year hold
IRR
5.1%
Equity multiple
1.42×
Total profit
$23,227
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
9.5×

Monthly cashflow live

Estimated rent
$1,747 medium interval (Pro) →
Mortgage (P&I)
$1,044
Tax from tax record
$78 /mo · $937/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$367
Net cashflow
$176

Break-even live

Break-even rent $1,525
Max offer price $199,000
Occupancy floor 85%

Sensitivity live

Price -10% $288 -5% $232 +0% $176 +5% $120 +10% $63
Rent -10% $38 -5% $107 +0% $176 +5% $245 +10% $314
Rate -1.0pp $276 -0.5pp $226 base $176 +0.5pp $124 +1.0pp $72

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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2322 Mallard St Slidell, LA 3.0 2.0 1400 $1,600 $1.14 44d 1 0.14mi
2402 Pelican St Slidell, LA 3.0 2.0 1400 $1,700 $1.21 24d 1 0.37mi
2519 Crane St Slidell, LA 3.0 2.0 1160 $1,600 $1.38 24d 1 0.56mi

Listing history 17 events

  1. 2026-06-18
    days on market $199,000 Active 101 DOM
  2. 2026-06-17
    days on market $199,000 Active 100 DOM
  3. 2026-06-16
    days on market $199,000 Active 99 DOM
  4. 2026-05-16
    status Active 943-char remark
    Show marketing remark (943 chars)

    Welcome home to easy living in this well-maintained 3-bedroom, 2-bath home located in Flood Zone C. Step inside to a comfortable layout featuring a new roof and no carpet throughout. The kitchen is the heart of the home and offers a center island with additional prep space and storage, awesome for quick meals, homework time, or entertaining guests. The living, dining, and kitchen areas flow effortlessly, creating a warm and functional space for everyday living. Out back, enjoy a covered patio great for morning coffee or evening beverages, with room for a hammock and swing chair. The fenced yard provides space for your fur family, while the storage shed is great for tools, bikes, or seasonal decor. Conveniently nearby to shopping, grocery stores, and restaurants. Qualifying for zero-down payment financing, this home is a great option for first-time buyers, downsizers, or investors. Move-in ready, let's schedule your showing today.

  5. 2026-05-16
    status Active
    Show marketing remark (943 chars)

    Welcome home to easy living in this well-maintained 3-bedroom, 2-bath home located in Flood Zone C. Step inside to a comfortable layout featuring a new roof and no carpet throughout. The kitchen is the heart of the home and offers a center island with additional prep space and storage, awesome for quick meals, homework time, or entertaining guests. The living, dining, and kitchen areas flow effortlessly, creating a warm and functional space for everyday living. Out back, enjoy a covered patio great for morning coffee or evening beverages, with room for a hammock and swing chair. The fenced yard provides space for your fur family, while the storage shed is great for tools, bikes, or seasonal decor. Conveniently nearby to shopping, grocery stores, and restaurants. Qualifying for zero-down payment financing, this home is a great option for first-time buyers, downsizers, or investors. Move-in ready, let's schedule your showing today.

  6. 2026-04-23
    historical
  7. 2026-04-21
    status Active 943-char remark
    Show marketing remark (943 chars)

    Welcome home to easy living in this well-maintained 3-bedroom, 2-bath home located in Flood Zone C. Step inside to a comfortable layout featuring a new roof and no carpet throughout. The kitchen is the heart of the home and offers a center island with additional prep space and storage, awesome for quick meals, homework time, or entertaining guests. The living, dining, and kitchen areas flow effortlessly, creating a warm and functional space for everyday living. Out back, enjoy a covered patio great for morning coffee or evening beverages, with room for a hammock and swing chair. The fenced yard provides space for your fur family, while the storage shed is great for tools, bikes, or seasonal decor. Conveniently nearby to shopping, grocery stores, and restaurants. Qualifying for zero-down payment financing, this home is a great option for first-time buyers, downsizers, or investors. Move-in ready, let's schedule your showing today.

  8. 2026-01-27
    listed $199,000 Active 943-char remark
    Show marketing remark (943 chars)

    Welcome home to easy living in this well-maintained 3-bedroom, 2-bath home located in Flood Zone C. Step inside to a comfortable layout featuring a new roof and no carpet throughout. The kitchen is the heart of the home and offers a center island with additional prep space and storage, awesome for quick meals, homework time, or entertaining guests. The living, dining, and kitchen areas flow effortlessly, creating a warm and functional space for everyday living. Out back, enjoy a covered patio great for morning coffee or evening beverages, with room for a hammock and swing chair. The fenced yard provides space for your fur family, while the storage shed is great for tools, bikes, or seasonal decor. Conveniently nearby to shopping, grocery stores, and restaurants. Qualifying for zero-down payment financing, this home is a great option for first-time buyers, downsizers, or investors. Move-in ready, let's schedule your showing today.

  9. 2026-01-24
    listed $199,000 Active
  10. 2008-01-04
    soldstatus $131,000
  11. 2007-12-28
    soldstatus $131,000 410-char remark
    Show marketing remark (410 chars)

    Great newer house - only 4 years old - with open floor plan. Vaulted ceiling in living room. Kitchen has island and lots of cabinets & counter space. Tray ceiling in master suite. Large private backyard - no neighbors directly behind. Back patio is 23' X 12' and has a pitched shingle roof. Wood burning fireplace in living room with fluted molding and very attractive mantle. NO FLOODING from KATRINA!!!

  12. 2007-10-15
    listed $136,500 410-char remark
    Show marketing remark (410 chars)

    Great newer house - only 4 years old - with open floor plan. Vaulted ceiling in living room. Kitchen has island and lots of cabinets & counter space. Tray ceiling in master suite. Large private backyard - no neighbors directly behind. Back patio is 23' X 12' and has a pitched shingle roof. Wood burning fireplace in living room with fluted molding and very attractive mantle. NO FLOODING from KATRINA!!!

  13. 2007-10-15
    listed $136,500
    Show marketing remark (410 chars)

    Great newer house - only 4 years old - with open floor plan. Vaulted ceiling in living room. Kitchen has island and lots of cabinets & counter space. Tray ceiling in master suite. Large private backyard - no neighbors directly behind. Back patio is 23' X 12' and has a pitched shingle roof. Wood burning fireplace in living room with fluted molding and very attractive mantle. NO FLOODING from KATRINA!!!

  14. 2003-06-03
    soldstatus $89,250
  15. 2003-05-28
    soldstatus $89,250
  16. 2003-03-19
    listed $86,900
  17. 2003-03-19
    listed $86,900

ⓘ 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
$937 · $78/mo
Projected year-2 tax
$1,094 · $91/mo
Expected delta
+$157/yr (+$13/mo · 16.8%)

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

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X · 66% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 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
$20,969
− Mortgage interest
−$11,147
− Property taxes
−$937
− Insurance
−$995
− Repairs & maintenance
−$1,678
− Management
−$1,678
− Depreciation
−$5,789
Taxable loss
−$1,255
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$301
After-tax cash flow
$2,411/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

+129.0% since first listed
14 events — show timeline
  • 2026-05-16 Relisted AcadianaMLS
  • 2026-05-16 Relisted GSREIN
  • 2026-04-23 Listing Removed GSREIN
  • 2026-04-21 Relisted AcadianaMLS
  • 2026-01-27 Listed $199,000 AcadianaMLS
  • 2026-01-24 Listed $199,000 GSREIN
  • 2008-01-04 Sold (Public Records) $131,000 Public Records
  • 2007-12-28 Sold (MLS) $131,000 GSREIN
  • 2007-10-15 Listed $136,500 AcadianaMLS
  • 2007-10-15 Listed $136,500 GSREIN
  • 2003-06-03 Sold (Public Records) $89,250 Public Records
  • 2003-05-28 Sold (MLS) $89,250 GSREIN
  • 2003-03-19 Listed $86,900 AcadianaMLS
  • 2003-03-19 Listed $86,900 GSREIN

Property tax history

-5.2%/yr

Latest (2025): $937 · -3.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…