CashFlowRE
Sign in Sign up
2596 4th St
B+ Composite 77.04
Why this score? — see what drove the B+ 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 +30.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.7/10.0
  • Condition / age +4.0/5.0
  • Livability +3.5/5.0
  • Rent growth +2.9/5.0
  • Schools +2.9/10.0
  • Appreciation +0.0/10.0

$214,900

2596 4th St · Slidell, LA 70458
4 bd · 2.5 ba · 2,977 sqft · SingleFamily public records · 350 Days on market
Built 1965 Good condition 0.31 ac lot $72/sqft · 33% below area Est $321k · 33% under ↓ 14% since listing

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

Listing remarks MLS

Charming 4-Bedroom Home in the Heart of the Preservation District! This spacious 2,977 sq ft home sits on a generous . 3-acre lot and offers 4 bedrooms, including an oversized primary suite, along with 2 full bathrooms and a half bath. Located in desirable Old Towne Slidell, this home boasts a welcoming white picket fence, off-street parking, and plenty of unexpected features that you truly must see in person to fully appreciate. With its combination of size, location, and value, this property stands out as one of the best deals in Old Towne Slidell. Don’t miss your opportunity to own this charming home in the sought-after Preservation District!

Key facts

  • Generous lot
  • Off-street parking
  • 0.31 acre lot

Tags

OFF-STREET PARKINGGENEROUS LOT

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 4-bed/2.5-bath single-family listed at $215k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $827 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $215k).
  • Recommended offer: $189k (12.0% below list) — sets the bar for market timing.
  • Cap rate 10.9% vs local median 6.0% 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: Glynn H. Brock Elementary School (math 32% / reading 42%, grade F, #251 of 646 statewide, top 41%, 320 students, 79% FRL); St. Tammany Junior High School (math 19% / reading 41%, grade F, #114 of 218 statewide, top 53%, 793 students, 68% FRL); Salmen High School (math 15% / reading 27%, grade F, #179 of 265 statewide, top 68%, 1,216 students, 62% FRL) — zoned schools average 70% FRL vs 40% district-wide (30 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 29% at this address vs 49% district-wide (-20 pts) — the specific schools serving this property underperform the St. Tammany Parish average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising (+1.5%/yr); 580 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 1,064 units permitted in St. Tammany Parish in 2024 (0 in 5+ unit buildings).
  • At $2,952/mo this rent would consume 49% of the median local household income ($73k/yr) — very limited rent-growth headroom before tenants either downsize or default.

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.
  • At projected returns (-3.0% appreciation + 1.5% rent growth), your $60k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 350 days — a 12% lower offer ($189k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 8y 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 $174k; 24% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $189,112 (12.0% below list)

Questions for the listing agent

  1. It's been on market 350 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1965 — 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
1.37%
Cap rate
10.91%
Cash-on-cash
16.49%
DSCR
1.73
GRM
6.1

CMA / ARV

ARV (median comp)
$320,554
List price
$214,900
Delta
-32.96%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
700 Dewey Ave 0.26mi 4/3.0 3,291 (+10%) 7mo $312,000 $95 62
2613 Carey St 0.32mi 4/3.0 2,849 (-4%) 18mo $375,000 $132 61
2986 Palm Dr 0.83mi 4/3.0 2,951 (-1%) 11mo $149,500 $51 52
143 Chamale Dr 0.87mi 4/3.0 3,083 (+4%) 12mo $150,150 $49 47
1552 Broadmoor Dr 1.03mi 3/2.5 (-1) 2,873 (-4%) 9mo $321,000 $112 46
37399 Lopez St 1.09mi 3/2.5 (-1) 2,761 (-7%) 5mo $50,500 $18 44
3808 Thomas Dr 1.02mi 3/2.5 (-1) 2,621 (-12%) 4mo $269,000 $103 37
102 Alberu St 0.84mi 4/2.5 2,587 (-13%) 10mo $455,000 $176 35
3546 Walter Dr 0.96mi 3/3.0 (-1) 3,202 (+8%) 19mo $310,000 $97 29
742 Michigan Ave 0.95mi 4/2.5 2,452 (-18%) 15mo $208,000 $85 28
57316 Talen Ln 0.93mi 4/3.5 2,407 (-19%) 23mo $347,000 $144 17

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
5.8%
Equity multiple
1.22×
Total profit
$13,414
Equity at exit
$32,042
10-year hold
IRR
13.8%
Equity multiple
2.03×
Total profit
$61,904
Equity at exit
$18,581

Cash invested: $60,172 (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.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
8 active · 1 under contract
Months of supply
48.0 mo (2%/mo absorbed)
Median asking
$353,950 ($124/sqft)
Median days on market
40 d
This list price
lowest-priced of the active set
ARV vs active asking
-13.1% vs current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 70458

Rents YoY
1.5%
Active inventory
580
Price-to-rent
6.1×

Monthly cashflow live

Estimated rent
$2,952 medium interval (Pro) →
Mortgage (P&I)
$1,127
Tax from tax record
$289 /mo · $3,468/yr
Insurance
$90
HOA
$0
Vacancy / Maint / Mgmt
$620
Net cashflow
$827

Break-even live

Break-even rent $1,906
Max offer price $214,900
Occupancy floor 67%

Sensitivity live

Price -10% $948 -5% $888 +0% $827 +5% $766 +10% $705
Rent -10% $594 -5% $710 +0% $827 +5% $943 +10% $1,060
Rate -1.0pp $935 -0.5pp $881 base $827 +0.5pp $771 +1.0pp $714

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
$53,725
Closing costs
$6,447
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1549 Eastwood Dr Slidell, LA 5.0 2.5 2268 $2,600 $1.15 41d 1 1.09mi
3106 Little Pl Slidell, LA 3.0 3.0 3000 $4,900 $1.63 52d 1 1.43mi

Listing history 50 events

  1. 2026-07-13
    days on market $214,900 Active 350 DOM
  2. 2026-07-13
    days on market $214,900 Active 349 DOM
  3. 2026-07-11
    days on market $214,900 Active 348 DOM
  4. 2026-07-10
    days on market $214,900 Active 347 DOM
  5. 2026-07-09
    days on market $214,900 Active 346 DOM
  6. 2026-07-07
    days on market $214,900 Active 344 DOM
  7. 2026-07-06
    days on market $214,900 Active 343 DOM
  8. 2026-07-05
    days on market $214,900 Active 342 DOM
  9. 2026-07-03
    days on market $214,900 Active 340 DOM
  10. 2026-07-02
    days on market $214,900 Active 339 DOM
  11. 2026-07-01
    days on market $214,900 Active 338 DOM
  12. 2026-06-30
    days on market $214,900 Active 337 DOM
  13. 2026-06-29
    days on market $214,900 Active 336 DOM
  14. 2026-06-28
    days on market $214,900 Active 335 DOM
  15. 2026-06-27
    days on market $214,900 Active 334 DOM
  16. 2026-06-27
    days on market $214,900 Active 333 DOM
  17. 2026-06-25
    days on market $214,900 Active 331 DOM
  18. 2026-06-22
    days on market $214,900 Active 329 DOM
  19. 2026-06-21
    days on market $214,900 Active 328 DOM
  20. 2026-06-18
    days on market $214,900 Active 325 DOM
  21. 2026-06-17
    days on market $214,900 Active 324 DOM
  22. 2026-06-16
    days on market $214,900 Active 323 DOM
  23. 2026-06-15
    days on market $214,900 Active 322 DOM
  24. 2026-06-13
    days on market $214,900 Active 320 DOM
  25. 2026-06-10
    days on market $214,900 Active 317 DOM
  26. 2026-06-09
    days on market $214,900 Active 316 DOM
  27. 2026-06-08
    days on market $214,900 Active 315 DOM
  28. 2026-06-07
    days on market $214,900 Active 314 DOM
  29. 2026-06-03
    days on market $214,900 Active 310 DOM
  30. 2026-06-02
    days on market $214,900 Active 309 DOM
  31. 2026-06-01
    days on market $214,900 Active 308 DOM
  32. 2026-05-31
    days on market $214,900 Active 307 DOM
  33. 2025-07-20
    listed $214,900 Active 659-char remark
    Show marketing remark (652 chars)

    Charming 4-Bedroom Home in the Heart of the Preservation District! This spacious 2,977 sq ft home sits on a generous .3-acre lot and offers 4 bedrooms, including an oversized primary suite, along with 2 full bathrooms and a half bath. Located in desirable Old Towne Slidell, this home boasts a welcoming white picket fence, off-street parking, and plenty of unexpected features that you truly must see in person to fully appreciate. With its combination of size, location, and value, this property stands out as one of the best deals in Old Towne Slidell. Don't miss your opportunity to own this charming home in the sought-after Preservation District!

  34. 2025-07-20
    listed $214,900 Active 652-char remark
    Show marketing remark (652 chars)

    Charming 4-Bedroom Home in the Heart of the Preservation District! This spacious 2,977 sq ft home sits on a generous .3-acre lot and offers 4 bedrooms, including an oversized primary suite, along with 2 full bathrooms and a half bath. Located in desirable Old Towne Slidell, this home boasts a welcoming white picket fence, off-street parking, and plenty of unexpected features that you truly must see in person to fully appreciate. With its combination of size, location, and value, this property stands out as one of the best deals in Old Towne Slidell. Don't miss your opportunity to own this charming home in the sought-after Preservation District!

  35. 2019-08-14
    soldstatus $173,500
  36. 2019-08-09
    soldstatus $173,500 Closed
  37. 2019-06-25
    status Pending
  38. 2019-06-14
    status Active
  39. 2019-03-29
    status Pending
  40. 2019-03-18
    listed $173,500
  41. 2019-03-18
    listed $173,500 Active
  42. 2018-11-26
    price $173,500
  43. 2018-10-15
    price $185,000
  44. 2018-10-02
    price $195,000
  45. 2018-09-20
    price $200,000
  46. 2018-09-18
    listed $173,500
  47. 2018-07-09
    soldstatus $160,000
  48. 2018-07-06
    soldstatus $160,000 Sold
  49. 2018-06-12
    historical Pending Continue to Show
  50. 2018-05-29
    price $160,000

ⓘ 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
$3,468 · $289/mo
Projected year-2 tax
$3,468 · $289/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
$35,427
− Mortgage interest
−$12,038
− Property taxes
−$3,468
− Insurance
−$1,074
− Repairs & maintenance
−$2,834
− Management
−$2,834
− Depreciation
−$6,252
Taxable income
$6,927
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,662
After-tax cash flow
$8,259/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.

Condition & rehab AI · 9 photos

Good 80/100 Cosmetic rehab Est. rehab $14,885–$44,655 screening

This charming 4-bedroom home in the heart of the Preservation District is in good condition with minimal repairs needed. Fresh paint and new flooring would significantly enhance its resale and rental value.

Value-add opportunities

  • Resale Paint the exterior siding — Fresh paint can enhance the curb appeal and make the home more attractive to potential buyers.
  • Resale Paint the interior walls — Updating the interior paint can make the home more appealing and fresh.
  • Both Install new flooring — New flooring can improve the home's appearance and increase its value for both resale and rental.

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 29/100

Zoned Schools

Elementary Glynn H. Brock Elementary School F LA #251/646 Nat'l #21,438/41,679 Middle St. Tammany Junior High School F LA #114/218 Nat'l #8,861/14,009 High Salmen High School F LA #179/265 Nat'l #13,947/17,239

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
B Composite livability gradescore 70/100

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 · 286,725 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
13% of renters

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

Price history

-14.0% since first listed
22 events — show timeline
  • 2025-07-20 Listed $214,900 AcadianaMLS
  • 2025-07-20 Listed $214,900 GSREIN
  • 2019-08-14 Sold (Public Records) $173,500 Public Records
  • 2019-08-09 Sold (MLS) $173,500 GSREIN
  • 2019-06-25 Pending GSREIN
  • 2019-06-14 Relisted GSREIN
  • 2019-03-29 Pending GSREIN
  • 2019-03-18 Listed $173,500 GSREIN
  • 2019-03-18 Listed $173,500 AcadianaMLS
  • 2018-11-26 Price Changed $173,500 GSREIN
  • 2018-10-15 Price Changed $185,000 GSREIN
  • 2018-10-02 Price Changed $195,000 GSREIN
  • 2018-09-20 Price Changed $200,000 GSREIN
  • 2018-09-18 Listed $173,500 AcadianaMLS
  • 2018-07-09 Sold (Public Records) $160,000 Public Records
  • 2018-07-06 Sold (MLS) $160,000 GSREIN
  • 2018-06-12 Contingent GSREIN
  • 2018-05-29 Price Changed $160,000 GSREIN
  • 2018-05-04 Price Changed $195,900 GSREIN
  • 2018-04-12 Price Changed $234,900 GSREIN
  • 2018-03-08 Listed $160,000 AcadianaMLS
  • 2018-03-08 Listed $250,000 GSREIN

Property tax history

+2.0%/yr

Latest (2025): $3,468 · +27.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…