CashFlowRE
Sign in Sign up
3638 Peachtree St
C- Composite 51.47
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 +16.8/30.0
  • ARV discount +12.5/15.0
  • DSCR +5.2/10.0
  • Schools +4.3/10.0
  • 1% rule +3.7/10.0
  • Livability +3.5/5.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$222,900

3638 Peachtree St · Slidell, LA 70458
4 bd · 2.0 ba · 1,879 sqft · SingleFamily public records · 66 Days on market
Built 1972 $119/sqft · 10% below area Est $251k · 11% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

New Fortified Roof! Spacious 4 bed, 2 bath brick beauty featuring a functional, open floor plan with generous living areas and plenty of room to spread out. The kitchen offers updated appliances and stone countertops, perfect for everyday living and entertaining. Conveniently located just minutes from Fremaux Town Center and the interstate for an easy commute. Tucked away on a quiet dead-end street. Step outside to a large, fully fenced backyard ideal for gatherings or relaxing evenings.

Key facts

  • Updated appliances
  • Open floor plan
  • Stone countertops

Tags

FORTIFIED ROOFOPEN FLOOR PLANUPDATED APPLIANCESSTONE COUNTERTOPSFULLY FENCED BACKYARDQUIET DEAD-END STREET

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 $223k.

Deal economics

  • At list price, monthly cash flow is $144 ($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 $195k (12.7% below list).
  • Recommended offer: $195k (12.7% below list) — sets the bar for 1% rule.

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; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 21d 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 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 $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 66 days — a 6% lower offer ($210k) is reasonable based on typical stale-listing flexibility.
  • 6 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 $135k; list at $223k implies a 65% gain — meaningful room to come down on a strong offer.
Recommended offer $194,595 (12.7% below list)

Questions for the listing agent

  1. It's been on market 66 days. Have you received any prior offers? Is the seller open to a 13% concession, seller financing, or rate buy-down credit?
  2. Built in 1972 — 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
0.87%
Cap rate
7.07%
Cash-on-cash
2.77%
DSCR
1.12
GRM
9.5

CMA / ARV

ARV (median comp)
$250,794
List price
$222,900
Delta
-11.12%
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
119 Kasey St 0.16mi 3/2.0 (-1) 1,852 (-1%) 9mo $253,000 $137 78
3625 Peachtree St 0.06mi 4/2.5 2,050 (+9%) 4mo $215,000 $105 77
202 Megan Ln 0.30mi 3/2.0 (-1) 1,770 (-6%) 3mo $289,900 $164 69
204 Annette Dr 0.25mi 4/2.0 2,110 (+12%) 2mo $299,500 $142 67
3837 Coventry St 0.23mi 3/2.0 (-1) 1,750 (-7%) 9mo $190,000 $109 65
416 Spartan Loop 0.50mi 3/2.0 (-1) 1,890 (+1%) 7mo $235,000 $124 65
365 Dorset Dr 0.52mi 3/2.0 (-1) 1,774 (-6%) 6mo $207,500 $117 56
3902 Croydon St 0.35mi 3/2.0 (-1) 2,156 (+15%) 1mo $230,000 $107 53
314 Spartan Loop 0.71mi 3/2.0 (-1) 1,902 (+1%) 10mo $247,536 $130 52
3852 Oxford St 0.43mi 3/2.0 (-1) 1,658 (-12%) 6mo $167,000 $101 50
3444 Miller Ave 0.55mi 3/2.0 (-1) 2,053 (+9%) 6mo $185,000 $90 49
760 Abney Dr 0.51mi 3/2.0 (-1) 1,691 (-10%) 7mo $220,000 $130 49

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
-13.5%
Equity multiple
0.52×
Total profit
$-29,960
Equity at exit
$33,235
10-year hold
IRR
-7.1%
Equity multiple
0.58×
Total profit
$-26,270
Equity at exit
$19,272

Cash invested: $62,412 (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
9.5×

Monthly cashflow live

Estimated rent
$1,946 high interval (Pro) →
Mortgage (P&I)
$1,169
Tax from tax record
$132 /mo · $1,578/yr
Insurance
$93
HOA
$0
Vacancy / Maint / Mgmt
$409
Net cashflow
$144

Break-even live

Break-even rent $1,764
Max offer price $222,900
Occupancy floor 88%

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
$55,725
Closing costs
$6,687
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3304 Bridge Dr Slidell, LA 3.0 2.0 1250 $1,700 $1.36 43d 1 0.30mi
3839 Oxford St Slidell, LA 3.0 2.0 1660 $1,700 $1.02 43d 1 0.44mi
102 Spartan Trace Blvd Slidell, LA 3.0 2.0 1516 $2,000 $1.32 23d 1 0.57mi
3046 Slidell Ave Slidell, LA 4.0 1.0 1253 $1,850 $1.48 3d 1 0.70mi
172 South St Slidell, LA 4.0 2.0 1486 $1,800 $1.21 21d 1 0.97mi
3152 College St Slidell, LA 3.0 1.0 1373 $1,750 $1.27 43d 1 1.04mi
1640 Town Center Pkwy Slidell, LA 3.0 1.0–2.0 959 $1,895 $1.98 1d 46 1.14mi
1303 Town Center Pkwy Slidell, LA 3.0 1.0–2.0 990 $1,825 $1.84 1d 31 1.29mi
25 Oak Tree Dr Slidell, LA 4.0 2.5 2530 $2,900 $1.15 1d 1 1.38mi

Listing history 28 events

  1. 2026-06-18
    days on market $222,900 Active 66 DOM
  2. 2026-06-17
    days on market $222,900 Active 65 DOM
  3. 2026-06-16
    days on market $222,900 Active 64 DOM
  4. 2026-06-15
    days on market $222,900 Active 63 DOM
  5. 2026-06-13
    days on market $222,900 Active 61 DOM
  6. 2026-06-10
    days on market $222,900 Active 58 DOM
  7. 2026-06-09
    days on market $222,900 Active 57 DOM
  8. 2026-06-08
    days on market $222,900 Active 56 DOM
  9. 2026-06-07
    days on market $222,900 Active 55 DOM
  10. 2026-06-03
    days on market $222,900 Active 51 DOM
  11. 2026-06-02
    days on market $222,900 Active 50 DOM
  12. 2026-06-01
    days on market $222,900 Active 49 DOM
  13. 2026-05-31
    days on market $222,900 Active 48 DOM
  14. 2026-04-30
    price $222,900 492-char remark
    Show marketing remark (492 chars)

    New Fortified Roof! Spacious 4 bed, 2 bath brick beauty featuring a functional, open floor plan with generous living areas and plenty of room to spread out. The kitchen offers updated appliances and stone countertops, perfect for everyday living and entertaining. Conveniently located just minutes from Fremaux Town Center and the interstate for an easy commute. Tucked away on a quiet dead-end street. Step outside to a large, fully fenced backyard ideal for gatherings or relaxing evenings.

  15. 2026-04-30
    price $222,900 492-char remark
    Show marketing remark (492 chars)

    New Fortified Roof! Spacious 4 bed, 2 bath brick beauty featuring a functional, open floor plan with generous living areas and plenty of room to spread out. The kitchen offers updated appliances and stone countertops, perfect for everyday living and entertaining. Conveniently located just minutes from Fremaux Town Center and the interstate for an easy commute. Tucked away on a quiet dead-end street. Step outside to a large, fully fenced backyard ideal for gatherings or relaxing evenings.

  16. 2026-04-13
    listed $228,900 Active 492-char remark
    Show marketing remark (492 chars)

    New Fortified Roof! Spacious 4 bed, 2 bath brick beauty featuring a functional, open floor plan with generous living areas and plenty of room to spread out. The kitchen offers updated appliances and stone countertops, perfect for everyday living and entertaining. Conveniently located just minutes from Fremaux Town Center and the interstate for an easy commute. Tucked away on a quiet dead-end street. Step outside to a large, fully fenced backyard ideal for gatherings or relaxing evenings.

  17. 2026-04-13
    listed $228,900 Active 492-char remark
    Show marketing remark (492 chars)

    New Fortified Roof! Spacious 4 bed, 2 bath brick beauty featuring a functional, open floor plan with generous living areas and plenty of room to spread out. The kitchen offers updated appliances and stone countertops, perfect for everyday living and entertaining. Conveniently located just minutes from Fremaux Town Center and the interstate for an easy commute. Tucked away on a quiet dead-end street. Step outside to a large, fully fenced backyard ideal for gatherings or relaxing evenings.

  18. 2016-07-01
    soldstatus $135,000
  19. 2016-06-30
    soldstatus $135,000 Sold
  20. 2016-05-16
    status Under Contract
  21. 2016-05-05
    price $135,150
  22. 2016-04-19
    listed $142,500 Active
  23. 2016-04-18
    listed $135,150
  24. 2007-06-15
    soldstatus $170,000
  25. 2007-06-12
    soldstatus $170,000
  26. 2006-12-01
    listed $169,900
  27. 2006-12-01
    listed $169,900
  28. 2006-02-27
    soldstatus $61,000

ⓘ 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
$1,578 · $132/mo
Projected year-2 tax
$1,578 · $132/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
$23,351
− Mortgage interest
−$12,486
− Property taxes
−$1,578
− Insurance
−$1,114
− Repairs & maintenance
−$1,868
− Management
−$1,868
− Depreciation
−$6,484
Taxable loss
−$2,048
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$491
After-tax cash flow
$2,219/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)
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

+265.4% since first listed
15 events — show timeline
  • 2026-04-30 Price Changed $222,900 AcadianaMLS
  • 2026-04-30 Price Changed $222,900 GSREIN
  • 2026-04-13 Listed $228,900 GSREIN
  • 2026-04-13 Listed $228,900 AcadianaMLS
  • 2016-07-01 Sold (Public Records) $135,000 Public Records
  • 2016-06-30 Sold (MLS) $135,000 GSREIN
  • 2016-05-16 Pending GSREIN
  • 2016-05-05 Price Changed $135,150 GSREIN
  • 2016-04-19 Listed $142,500 GSREIN
  • 2016-04-18 Listed $135,150 AcadianaMLS
  • 2007-06-15 Sold (Public Records) $170,000 Public Records
  • 2007-06-12 Sold (MLS) $170,000 GSREIN
  • 2006-12-01 Listed $169,900 GSREIN
  • 2006-12-01 Listed $169,900 AcadianaMLS
  • 2006-02-27 Sold (Public Records) $61,000 Public Records

Property tax history

-3.5%/yr

Latest (2025): $1,578 · -7.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…