CashFlowRE
Sign in Sign up
34061 Tupelo Ln
C Composite 56.59
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 +20.5/30.0
  • ARV discount +10.9/15.0
  • DSCR +6.5/10.0
  • 1% rule +4.4/10.0
  • 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

$199,900

34061 Tupelo Ln · Slidell, LA 70460
3 bd · 2.0 ba · 1,450 sqft · SingleFamily public records · 101 Days on market
Built 1962 0.31 ac lot $138/sqft · 7% below area Est $216k · 8% under

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

Listing remarks MLS

Welcome home to this beautifully renovated 3-bedroom, 2-bathroom gem situated on a spacious, double-fenced lot in Ozone Acres! Boasting 1,457 square feet of open-concept living space, this home is freshly painted, flooded with natural light, and features easy-to-maintain wood floors throughout. The true heart of this home is the stunning cook's kitchen, built to impress with rich cabinetry, elegant black granite countertops, a walk-in pantry, double wall ovens, a large cooktop, and a triple sink. After a long day, retreat to the primary suite, which offers a relaxing oasis complete with a large soaker tub. Step outside and sip your morning coffee on the sprawling, covered front porch, deep enough to comfortably fit an outdoor sofa and chairs. The massive, fully fenced backyard offers plenty of room to spread out, play, and entertain. It also includes a large lofted shed with double doors and windows--perfect for a dedicated workshop, hobby space, or extra storage! An oversized double driveway provides ample parking for family and guests. Conveniently located just 5 minutes from Airport Road shopping and dining, and only 6 minutes from the interstate for an easy commute, all while enjoying the peace of being just outside the city limits. Move-in ready and packed with charm--this one won't last long!

Key facts

  • Renovated
  • Large cooktop
  • Double fenced lot

Tags

RENOVATEDDOUBLE FENCED LOTCOOK'S KITCHENWALK-IN PANTRYDOUBLE WALL OVENSLARGE COOKTOP

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 $200k.

Deal economics

  • At list price, monthly cash flow is $-162 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $171k (14.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $188k (6.2% below list).
  • Recommended offer: $171k (14.3% below list) — sets the bar for cash-flow.
  • Cap rate 7.9% 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: Bayou Woods Elementary School (math 52% / reading 47%, grade D, #129 of 646 statewide, top 21%, 432 students, 72% FRL); Slidell Junior High School (math 25% / reading 47%, grade F, #84 of 218 statewide, top 41%, 823 students, 60% FRL); Slidell High School (math 34% / reading 41%, grade F, #93 of 265 statewide, top 36%, 1,883 students, 52% FRL) — zoned schools average 61% FRL vs 40% district-wide (22 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+5.9%/yr); 246 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 26d 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 36% 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 ($182k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 4y 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.

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; 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 $171,237 (14.3% 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 101 days. Have you received any prior offers? Is the seller open to a 14% concession, seller financing, or rate buy-down credit?
  3. Built in 1962 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.94%
Cap rate
7.88%
Cash-on-cash
5.67%
DSCR
1.25
GRM
8.9

CMA / ARV

ARV (median comp)
$216,128
List price
$199,900
Delta
-7.51%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
34076 Tupelo Ln 0.04mi 3/2.0 1,450 (0%) 1mo $223,500 $154 97
34092 Longleaf Ln 0.18mi 3/2.0 1,436 (-1%) 15mo $170,000 $118 78
34019 Longleaf Ln 0.13mi 3/2.0 1,345 (-7%) 13mo $192,500 $143 71
58423 Holly Dr 0.20mi 3/2.0 1,507 (+4%) 16mo $210,433 $140 71
34117 Live Oak Ln 0.12mi 3/2.5 1,570 (+8%) 15mo $220,000 $140 66
34056 Stanley St 0.29mi 3/2.0 1,624 (+12%) 1mo $195,000 $120 66
34050 Live Oak Ln 0.10mi 3/1.0 1,297 (-11%) 10mo $53,000 $41 65
58382 Holly Dr 0.27mi 3/2.0 1,542 (+6%) 16mo $215,000 $139 64
34159 Tupelo Ln 0.17mi 3/1.0 1,318 (-9%) 11mo $150,000 $114 63
58091 Saint Genevieve Ln 0.56mi 3/2.0 1,253 (-14%) 2mo $210,000 $168 49
58275 Harbor Rd 0.71mi 3/2.0 1,344 (-7%) 9mo $157,000 $117 47
2111 Mallard St 0.74mi 3/2.5 1,365 (-6%) 16mo $205,000 $150 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
-18.2%
Equity multiple
0.34×
Total profit
$-36,887
Equity at exit
$29,806
10-year hold
IRR
-4.7%
Equity multiple
0.64×
Total profit
$-20,046
Equity at exit
$17,284

Cash invested: $55,972 (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
246
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$1,875 medium interval (Pro) →
Mortgage (P&I)
$1,048
Tax from tax record
$85 /mo · $1,026/yr
Insurance
$83
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$394
Net cashflow
$-162

Break-even live

Break-even rent $2,081
Max offer price $171,237
Occupancy floor

Sensitivity live

Price -10% $-49 -5% $-106 +0% $-162 +5% $-219 +10% $-275
Rent -10% $-310 -5% $-236 +0% $-162 +5% $-88 +10% $-14
Rate -1.0pp $-62 -0.5pp $-111 base $-162 +0.5pp $-214 +1.0pp $-267

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
$49,975
Closing costs
$5,997
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
34081 Stanley St Slidell, LA 3.0 2.5 1832 $1,950 $1.06 3d 1 0.28mi
2322 Mallard St Slidell, LA 3.0 2.0 1400 $1,600 $1.14 45d 1 0.98mi
2402 Pelican St Slidell, LA 3.0 2.0 1400 $1,700 $1.21 25d 1 1.17mi
2519 Crane St Slidell, LA 3.0 2.0 1160 $1,600 $1.38 25d 1 1.39mi

Listing history 31 events

  1. 2026-06-21
    days on market $199,900 Active 101 DOM
  2. 2026-06-18
    days on market $199,900 Active 98 DOM
  3. 2026-06-17
    days on market $199,900 Active 97 DOM
  4. 2026-06-16
    days on market $199,900 Active 96 DOM
  5. 2026-06-15
    days on market $199,900 Active 95 DOM
  6. 2026-06-13
    days on market $199,900 Active 93 DOM
  7. 2026-06-10
    days on market $199,900 Active 90 DOM
  8. 2026-06-09
    days on market $199,900 Active 89 DOM
  9. 2026-06-08
    days on market $199,900 Active 88 DOM
  10. 2026-06-07
    days on market $199,900 Active 87 DOM
  11. 2026-06-03
    days on market $199,900 Active 83 DOM
  12. 2026-06-02
    days on market $199,900 Active 82 DOM
  13. 2026-06-01
    days on market $199,900 Active 81 DOM
  14. 2026-05-31
    days on market $199,900 Active 80 DOM
  15. 2026-04-17
    price $199,900 1319-char remark
    Show marketing remark (1329 chars)

    Welcome home to this beautifully renovated 3-bedroom, 2-bathroom gem situated on a spacious, double-fenced lot in Ozone Acres! Boasting 1,457 square feet of open-concept living space, this home is freshly painted, flooded with natural light, and features easy-to-maintain wood floors throughout. The true heart of this home is the stunning cook's kitchen, built to impress with rich cabinetry, elegant black granite countertops, a walk-in pantry, double wall ovens, a large cooktop, and a triple sink. After a long day, retreat to the primary suite, which offers a relaxing oasis complete with a large soaker tub. Step outside and sip your morning coffee on the sprawling, covered front porch, deep enough to comfortably fit an outdoor sofa and chairs. The massive, fully fenced backyard offers plenty of room to spread out, play, and entertain. It also includes a large lofted shed with double doors and windows—perfect for a dedicated workshop, hobby space, or extra storage! An oversized double driveway provides ample parking for family and guests. Conveniently located just 5 minutes from Airport Road shopping and dining, and only 6 minutes from the interstate for an easy commute, all while enjoying the peace of being just outside the city limits. Move-in ready and packed with charm—this one won't last long!

  16. 2026-04-17
    price $199,900 1329-char remark
    Show marketing remark (1329 chars)

    Welcome home to this beautifully renovated 3-bedroom, 2-bathroom gem situated on a spacious, double-fenced lot in Ozone Acres! Boasting 1,457 square feet of open-concept living space, this home is freshly painted, flooded with natural light, and features easy-to-maintain wood floors throughout. The true heart of this home is the stunning cook's kitchen, built to impress with rich cabinetry, elegant black granite countertops, a walk-in pantry, double wall ovens, a large cooktop, and a triple sink. After a long day, retreat to the primary suite, which offers a relaxing oasis complete with a large soaker tub. Step outside and sip your morning coffee on the sprawling, covered front porch, deep enough to comfortably fit an outdoor sofa and chairs. The massive, fully fenced backyard offers plenty of room to spread out, play, and entertain. It also includes a large lofted shed with double doors and windows—perfect for a dedicated workshop, hobby space, or extra storage! An oversized double driveway provides ample parking for family and guests. Conveniently located just 5 minutes from Airport Road shopping and dining, and only 6 minutes from the interstate for an easy commute, all while enjoying the peace of being just outside the city limits. Move-in ready and packed with charm—this one won't last long!

  17. 2026-03-12
    listed $209,900 Active 1319-char remark
    Show marketing remark (1329 chars)

    Welcome home to this beautifully renovated 3-bedroom, 2-bathroom gem situated on a spacious, double-fenced lot in Ozone Acres! Boasting 1,457 square feet of open-concept living space, this home is freshly painted, flooded with natural light, and features easy-to-maintain wood floors throughout. The true heart of this home is the stunning cook's kitchen, built to impress with rich cabinetry, elegant black granite countertops, a walk-in pantry, double wall ovens, a large cooktop, and a triple sink. After a long day, retreat to the primary suite, which offers a relaxing oasis complete with a large soaker tub. Step outside and sip your morning coffee on the sprawling, covered front porch, deep enough to comfortably fit an outdoor sofa and chairs. The massive, fully fenced backyard offers plenty of room to spread out, play, and entertain. It also includes a large lofted shed with double doors and windows—perfect for a dedicated workshop, hobby space, or extra storage! An oversized double driveway provides ample parking for family and guests. Conveniently located just 5 minutes from Airport Road shopping and dining, and only 6 minutes from the interstate for an easy commute, all while enjoying the peace of being just outside the city limits. Move-in ready and packed with charm—this one won't last long!

  18. 2026-03-12
    listed $209,900 Active 1329-char remark
    Show marketing remark (1329 chars)

    Welcome home to this beautifully renovated 3-bedroom, 2-bathroom gem situated on a spacious, double-fenced lot in Ozone Acres! Boasting 1,457 square feet of open-concept living space, this home is freshly painted, flooded with natural light, and features easy-to-maintain wood floors throughout. The true heart of this home is the stunning cook's kitchen, built to impress with rich cabinetry, elegant black granite countertops, a walk-in pantry, double wall ovens, a large cooktop, and a triple sink. After a long day, retreat to the primary suite, which offers a relaxing oasis complete with a large soaker tub. Step outside and sip your morning coffee on the sprawling, covered front porch, deep enough to comfortably fit an outdoor sofa and chairs. The massive, fully fenced backyard offers plenty of room to spread out, play, and entertain. It also includes a large lofted shed with double doors and windows—perfect for a dedicated workshop, hobby space, or extra storage! An oversized double driveway provides ample parking for family and guests. Conveniently located just 5 minutes from Airport Road shopping and dining, and only 6 minutes from the interstate for an easy commute, all while enjoying the peace of being just outside the city limits. Move-in ready and packed with charm—this one won't last long!

  19. 2025-11-04
    price $209,900
  20. 2025-11-04
    price $209,900
  21. 2025-10-27
    price $212,000
  22. 2025-10-27
    price $212,000
  23. 2025-10-19
    price $214,000
  24. 2025-10-19
    price $214,000
  25. 2025-10-02
    listed $220,000 Active
  26. 2022-08-11
    soldstatus $200,000
  27. 2022-08-10
    soldstatus $200,000 Closed
  28. 2022-07-19
    status Pending
  29. 2022-07-15
    listed $199,500
  30. 2022-07-15
    listed $199,500 Active
  31. 2002-04-15
    soldstatus $50,000

ⓘ 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
$1,026 · $85/mo
Projected year-2 tax
$1,099 · $92/mo
Expected delta
+$74/yr (+$6/mo · 7.2%)

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

Climate risk First Street

  • 🌊 Flood 8/10 Severe FEMA zone AE · 99% 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
$22,501
− Mortgage interest
−$11,198
− Property taxes
−$1,026
− Insurance
−$6,118
− Repairs & maintenance
−$1,800
− Management
−$1,800
− Depreciation
−$5,815
Taxable loss
−$5,255
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,261
After-tax cash flow
$-686/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

+299.8% since first listed
17 events — show timeline
  • 2026-04-17 Price Changed $199,900 AcadianaMLS
  • 2026-04-17 Price Changed $199,900 GSREIN
  • 2026-03-12 Listed $209,900 GSREIN
  • 2026-03-12 Listed $209,900 AcadianaMLS
  • 2025-11-04 Price Changed $209,900 AcadianaMLS
  • 2025-11-04 Price Changed $209,900 GSREIN
  • 2025-10-27 Price Changed $212,000 AcadianaMLS
  • 2025-10-27 Price Changed $212,000 GSREIN
  • 2025-10-19 Price Changed $214,000 AcadianaMLS
  • 2025-10-19 Price Changed $214,000 GSREIN
  • 2025-10-02 Listed $220,000 AcadianaMLS
  • 2022-08-11 Sold (Public Records) $200,000 Public Records
  • 2022-08-10 Sold (MLS) $200,000 GSREIN
  • 2022-07-19 Pending GSREIN
  • 2022-07-15 Listed $199,500 GSREIN
  • 2022-07-15 Listed $199,500 AcadianaMLS
  • 2002-04-15 Sold (Public Records) $50,000 Public Records

Property tax history

-2.3%/yr

Latest (2025): $1,026 · -3.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…