CashFlowRE
Sign in Sign up
155 Ned Ave
C- Composite 51.43
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 +15.9/30.0
  • ARV discount +13.0/15.0
  • DSCR +4.9/10.0
  • Schools +4.3/10.0
  • Rent growth +4.0/5.0
  • Livability +3.5/5.0
  • 1% rule +3.4/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$215,000

155 Ned Ave · Slidell, LA 70460
3 bd · 2.5 ba · 1,710 sqft · SingleFamily public records · 99 Days on market
Built 1996 1.56 ac lot $126/sqft · 6% below area Est $245k · 12% under

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

Listing remarks MLS

Welcome To Your Retreat In Colt/Slidell with Over 1.5 Acres Of Land, Great For Making Your Own Peaceful Sanctuary Away From City Life! This Home Boasts Spacious Living & Dining, 3 Bedrooms, 2.5 Bathrooms (w the Primary Bath Featuring a Luxe Tub & Oversized Area with Separate Shower), a Fireplace, Indoor Laundry, Outdoor Ponds, a Large Kennel, a Chicken Coupe, a Myriad of Crop Growth Around Your Property Line & More!

Key facts

  • Outdoor ponds
  • Chicken coupe
  • Large kennel

Tags

OVER 1.5 ACRES OF LANDOUTDOOR PONDSLARGE KENNELCHICKEN COUPEMYRIAD OF CROP GROWTH

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/2.5-bath single-family listed at $215k.

Deal economics

  • At list price, monthly cash flow is $-324 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $158k (26.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $180k (16.1% below list).
  • Recommended offer: $158k (26.7% below list) — sets the bar for cash-flow.

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; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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 35% 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 99 days — a 9% lower offer ($196k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 9y 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 $154k; 39% above their basis — modest negotiation headroom, anchor on the comps not their cost.

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; major wildfire risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $157,686 (26.7% 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. It's been on market 99 days. Have you received any prior offers? Is the seller open to a 27% concession, seller financing, or rate buy-down credit?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.84%
Cap rate
6.86%
Cash-on-cash
2.04%
DSCR
1.09
GRM
9.9

CMA / ARV

ARV (median comp)
$244,683
List price
$215,000
Delta
-12.13%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
129 Ned Ave 0.51mi 4/2.0 (+1) 1,875 (+10%) 2mo $171,900 $92 52
205 Acadian Cir 0.57mi 3/2.0 1,840 (+8%) 22mo $244,000 $133 40

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
-23.5%
Equity multiple
0.17×
Total profit
$-49,879
Equity at exit
$32,057
10-year hold
IRR
-10.9%
Equity multiple
0.24×
Total profit
$-45,596
Equity at exit
$18,589

Cash invested: $60,200 (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
9.9×

Monthly cashflow live

Estimated rent
$1,804 medium interval (Pro) →
Mortgage (P&I)
$1,127
Tax from tax record
$106 /mo · $1,270/yr
Insurance
$90
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$379
Net cashflow
$-324

Break-even live

Break-even rent $2,214
Max offer price $157,686
Occupancy floor

Sensitivity live

Price -10% $-203 -5% $-264 +0% $-324 +5% $-385 +10% $-446
Rent -10% $-467 -5% $-396 +0% $-324 +5% $-253 +10% $-182
Rate -1.0pp $-216 -0.5pp $-270 base $-324 +0.5pp $-380 +1.0pp $-437

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
$53,750
Closing costs
$6,450
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2322 Mallard St Slidell, LA 3.0 2.0 1400 $1,600 $1.14 44d 1 0.71mi
2402 Pelican St Slidell, LA 3.0 2.0 1400 $1,700 $1.21 24d 1 0.93mi
2519 Crane St Slidell, LA 3.0 2.0 1160 $1,600 $1.38 24d 1 0.98mi
34081 Stanley St Slidell, LA 3.0 2.5 1832 $1,950 $1.06 2d 1 1.17mi

Listing history 50 events

  1. 2026-06-18
    days on market $215,000 Active 99 DOM
  2. 2026-06-17
    days on market $215,000 Active 98 DOM
  3. 2026-06-16
    days on market $215,000 Active 97 DOM
  4. 2026-06-15
    days on market $215,000 Active 96 DOM
  5. 2026-06-13
    days on market $215,000 Active 94 DOM
  6. 2026-06-10
    days on market $215,000 Active 91 DOM
  7. 2026-06-09
    days on market $215,000 Active 90 DOM
  8. 2026-06-08
    days on market $215,000 Active 89 DOM
  9. 2026-06-07
    days on market $215,000 Active 88 DOM
  10. 2026-06-03
    days on market $215,000 Active 84 DOM
  11. 2026-06-02
    days on market $215,000 Active 83 DOM
  12. 2026-06-01
    days on market $215,000 Active 82 DOM
  13. 2026-05-31
    days on market $215,000 Active 81 DOM
  14. 2026-03-20
    price $215,000 431-char remark
    Show marketing remark (437 chars)

    Welcome To Your Retreat In Colt/Slidell with Over 1.5 Acres Of Land, Great For Making Your Own Peaceful Sanctuary Away From City Life! This Home Boasts Spacious Living & Dining, 3 Bedrooms, 2.5 Bathrooms (w the Primary Bath Featuring a Luxe Tub & Oversized Area with Separate Shower), a Fireplace, Indoor Laundry, Outdoor Ponds, a Large Kennel, a Chicken Coupe, a Myriad of Crop Growth Around Your Property Line & More!

  15. 2026-03-20
    price $215,000 437-char remark
    Show marketing remark (437 chars)

    Welcome To Your Retreat In Colt/Slidell with Over 1.5 Acres Of Land, Great For Making Your Own Peaceful Sanctuary Away From City Life! This Home Boasts Spacious Living & Dining, 3 Bedrooms, 2.5 Bathrooms (w the Primary Bath Featuring a Luxe Tub & Oversized Area with Separate Shower), a Fireplace, Indoor Laundry, Outdoor Ponds, a Large Kennel, a Chicken Coupe, a Myriad of Crop Growth Around Your Property Line & More!

  16. 2026-03-11
    listed $225,000 Active 431-char remark
    Show marketing remark (437 chars)

    Welcome To Your Retreat In Colt/Slidell with Over 1.5 Acres Of Land, Great For Making Your Own Peaceful Sanctuary Away From City Life! This Home Boasts Spacious Living & Dining, 3 Bedrooms, 2.5 Bathrooms (w the Primary Bath Featuring a Luxe Tub & Oversized Area with Separate Shower), a Fireplace, Indoor Laundry, Outdoor Ponds, a Large Kennel, a Chicken Coupe, a Myriad of Crop Growth Around Your Property Line & More!

  17. 2026-03-11
    listed $225,000 Active 437-char remark
    Show marketing remark (437 chars)

    Welcome To Your Retreat In Colt/Slidell with Over 1.5 Acres Of Land, Great For Making Your Own Peaceful Sanctuary Away From City Life! This Home Boasts Spacious Living & Dining, 3 Bedrooms, 2.5 Bathrooms (w the Primary Bath Featuring a Luxe Tub & Oversized Area with Separate Shower), a Fireplace, Indoor Laundry, Outdoor Ponds, a Large Kennel, a Chicken Coupe, a Myriad of Crop Growth Around Your Property Line & More!

  18. 2026-03-07
    historical $2,200
  19. 2026-02-28
    price $225,000
  20. 2026-02-28
    price $225,000
  21. 2026-02-23
    price $229,000
  22. 2026-02-23
    price $229,000
  23. 2026-01-22
    price $228,900
  24. 2026-01-22
    price $228,900
  25. 2025-12-06
    price $229,000
  26. 2025-12-06
    price $229,000
  27. 2025-11-19
    listed $2,200
  28. 2025-11-10
    listed $240,000 Active
  29. 2025-07-14
    historical $2,200
  30. 2025-05-08
    listed $240,000 Active
  31. 2025-05-06
    price $240,000
  32. 2025-05-06
    price $240,000
  33. 2025-03-10
    price $245,000
  34. 2025-03-08
    price $245,000
  35. 2025-02-27
    price $259,500
  36. 2025-02-21
    price $259,500
  37. 2025-02-11
    price $259,900
  38. 2025-02-11
    price $259,900
  39. 2024-12-10
    price $2,200
  40. 2024-11-26
    listed $2,500
  41. 2024-11-12
    listed $259,999 Active
  42. 2018-07-18
    soldstatus $154,500
  43. 2018-07-12
    soldstatus $154,500 Sold
  44. 2018-06-28
    status Under Contract
  45. 2018-06-07
    historical Pending Continue to Show
  46. 2018-06-07
    status Under Contract
  47. 2018-05-07
    status Active
  48. 2018-04-23
    historical Pending Continue to Show
  49. 2018-04-18
    price $159,000
  50. 2018-03-16
    price $165,000

ⓘ 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
$1,270 · $106/mo
Projected year-2 tax
$1,270 · $106/mo
Expected delta
$0/yr ($0/mo · 0.0%)

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

Climate risk First Street

  • 🌊 Flood 9/10 Extreme FEMA zone AE · 99% chance over 30 yrs
  • 🔥 Wildfire 7/10 Severe
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥109°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$21,646
− Mortgage interest
−$12,043
− Property taxes
−$1,270
− Insurance
−$6,194
− Repairs & maintenance
−$1,732
− Management
−$1,732
− Depreciation
−$6,255
Taxable loss
−$7,579
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,819
After-tax cash flow
$-2,074/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

+20.1% since first listed
41 events — show timeline
  • 2026-03-20 Price Changed $215,000 AcadianaMLS
  • 2026-03-20 Price Changed $215,000 GSREIN
  • 2026-03-11 Listed $225,000 GSREIN
  • 2026-03-11 Listed $225,000 AcadianaMLS
  • 2026-03-07 Rental Removed $2,200 GSREIN
  • 2026-02-28 Price Changed $225,000 AcadianaMLS
  • 2026-02-28 Price Changed $225,000 GSREIN
  • 2026-02-23 Price Changed $229,000 AcadianaMLS
  • 2026-02-23 Price Changed $229,000 GSREIN
  • 2026-01-22 Price Changed $228,900 AcadianaMLS
  • 2026-01-22 Price Changed $228,900 GSREIN
  • 2025-12-06 Price Changed $229,000 AcadianaMLS
  • 2025-12-06 Price Changed $229,000 GSREIN
  • 2025-11-19 Listed for Rent $2,200 GSREIN
  • 2025-11-10 Listed $240,000 AcadianaMLS
  • 2025-07-14 Rental Removed $2,200 GSREIN
  • 2025-05-08 Listed $240,000 AcadianaMLS
  • 2025-05-06 Price Changed $240,000 AcadianaMLS
  • 2025-05-06 Price Changed $240,000 GSREIN
  • 2025-03-10 Price Changed $245,000 AcadianaMLS
  • 2025-03-08 Price Changed $245,000 GSREIN
  • 2025-02-27 Price Changed $259,500 AcadianaMLS
  • 2025-02-21 Price Changed $259,500 GSREIN
  • 2025-02-11 Price Changed $259,900 AcadianaMLS
  • 2025-02-11 Price Changed $259,900 GSREIN
  • 2024-12-10 Price Changed $2,200 GSREIN
  • 2024-11-26 Listed for Rent $2,500 GSREIN
  • 2024-11-12 Listed $259,999 AcadianaMLS
  • 2018-07-18 Sold (Public Records) $154,500 Public Records
  • 2018-07-12 Sold (MLS) $154,500 GSREIN
  • 2018-06-28 Pending GSREIN
  • 2018-06-07 Contingent GSREIN
  • 2018-06-07 Pending GSREIN
  • 2018-05-07 Relisted GSREIN
  • 2018-04-23 Contingent GSREIN
  • 2018-04-18 Price Changed $159,000 GSREIN
  • 2018-03-16 Price Changed $165,000 GSREIN
  • 2018-02-27 Price Changed $169,000 GSREIN
  • 2018-02-19 Price Changed $177,000 GSREIN
  • 2017-11-15 Listed $159,000 AcadianaMLS
  • 2017-11-15 Listed $179,000 GSREIN

Property tax history

+24.0%/yr

Latest (2025): $1,270 · -3.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…