CashFlowRE
Sign in Sign up
263 Audubon Dr
C- Composite 52.53
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 +18.7/30.0
  • ARV discount +10.7/15.0
  • DSCR +5.9/10.0
  • Schools +4.3/10.0
  • 1% rule +4.1/10.0
  • Livability +3.5/5.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$200,000

263 Audubon Dr · Slidell, LA 70458
3 bd · 2.0 ba · 1,780 sqft · SingleFamily public records · 41 Days on market
Built 1970 8,276 sqft lot $112/sqft · 13% below area Est $215k · 7% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Location great for commuting. Minutes to I-10, I-12 and I-59. Everything you need nearby, including hospitals, restaurants, and plenty of shopping. Corner lot with covered front porch and rear patio. Large den and dining room, no carpet, new flooring to dining room and bath. Bonus room. Gas cooktop and all the remaining appliances, including refrigerator, washer and dryer. Large walk-in pantry and laundry room. Fenced yard with shed or workshop.

Key facts

  • Covered front porch
  • Large den
  • New flooring

Tags

CORNER LOTCOVERED FRONT PORCHREAR PATIOLARGE DENDINING ROOMNEW FLOORING

Property features AI

Exterior

  • Parking: Driveway
  • Security: Smoke detectors
  • Utilities: Public water; Public sewer; Central heating; Central air conditioning
  • Home design: Single-story; Excellent condition
  • Construction: Brick and wood siding construction; Shingle roof; Slab foundation; Built on a corner city lot (approx. 82 x 115)
  • Exterior features: Fenced yard; Porch; Covered concrete porch

Interior

  • Kitchen: Dishwasher; Microwave; Oven; Range; Refrigerator
  • Bedrooms: Total rooms: 11
  • Bathrooms: 2 full bathrooms
  • Interior features: Ceiling fans; Pantry; Cable TV; Wood-burning fireplace
  • Laundry & utility: Washer hookup; Dryer hookup; Washer; Dryer

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 $198 ($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 $182k (9.0% below list).
  • Recommended offer: $182k (9.0% below list) — sets the bar for 1% rule.
  • Cap rate 7.5% 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 (+1.5%/yr); 489 active listings in the ZIP; 26 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 42% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,064 units permitted in St. Tammany Parish in 2024 (0 in 5+ unit buildings).

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 41 days — a 3% lower offer ($194k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 11y ago; this cycle's ask has dropped $19k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $132k; list at $200k implies a 52% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $181,903 (9.0% below list)

Questions for the listing agent

  1. It's been on market 41 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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.
  6. 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.
  7. 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
0.91%
Cap rate
7.48%
Cash-on-cash
4.24%
DSCR
1.19
GRM
9.2

CMA / ARV

ARV (median comp)
$215,114
List price
$200,000
Delta
-7.03%
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
1425 Constitution Dr 0.25mi 3/2.0 1,790 (+1%) 2mo $297,000 $166 86
412 Briargrove Dr 0.36mi 4/2.0 (+1) 1,739 (-2%) 4mo $245,000 $141 71
331 Thames Dr 0.34mi 3/2.0 1,594 (-10%) 2mo $202,000 $127 65
409 Rustling Pine Dr 0.35mi 3/2.0 1,580 (-11%) 1mo $219,000 $139 64
209 Driftwood Cir 0.64mi 3/2.0 1,822 (+2%) 3mo $244,900 $134 64
128 Dijon Dr 0.47mi 4/2.0 (+1) 1,675 (-6%) 1mo $205,000 $122 63
424 Broken Bough Dr 0.53mi 4/2.0 (+1) 1,870 (+5%) 4mo $250,000 $134 59
416 Cardinal Dr 0.40mi 3/2.0 1,550 (-13%) 4mo $189,000 $122 57
110 Fountain Dr 0.53mi 4/2.5 (+1) 1,898 (+7%) 1mo $185,000 $97 56
436 Pine Shadows Dr 0.54mi 3/2.0 1,600 (-10%) 4mo $248,000 $155 55
206 Brian Dr 0.69mi 3/2.0 1,561 (-12%) 2mo $170,000 $109 46
1501 Rue Chartres St 0.46mi 4/2.0 (+1) 2,037 (+14%) 4mo $290,000 $142 46

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
-11.3%
Equity multiple
0.60×
Total profit
$-22,611
Equity at exit
$29,821
10-year hold
IRR
-4.2%
Equity multiple
0.74×
Total profit
$-14,665
Equity at exit
$17,292

Cash invested: $56,000 (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
9.2×

Monthly cashflow live

Estimated rent
$1,819 high interval (Pro) →
Mortgage (P&I)
$1,049
Tax from tax record
$107 /mo · $1,281/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$382
Net cashflow
$198

Break-even live

Break-even rent $1,568
Max offer price $200,000
Occupancy floor 84%

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
$50,000
Closing costs
$6,000
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 26 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
816 Rue Rochelle Slidell, LA 2.0 1.5 1500 $1,200 $0.80 43d 1 0.24mi
347 Oriole Dr Slidell, LA 4.0 1.5 1560 $1,500 $0.96 23d 1 0.28mi
347 Oriole Dr Slidell, LA 4.0 1.5 1560 $1,500 $0.96 43d 1 0.28mi
221 Martin Ln Slidell, LA 3.0 1.5 1353 $1,800 $1.33 23d 1 0.32mi
120 Christian Ln Slidell, LA 3.0 2.0 1375 $1,875 $1.36 3d 1 0.48mi
120 Christian Ln Slidell, LA 3.0 2.0 1375 $1,875 $1.36 2d 1 0.48mi
433 Grafton Dr Slidell, LA 3.0 2.0 1625 $1,900 $1.17 43d 1 0.48mi
1011 Rue Bordeaux Slidell, LA 4.0 2.0 2268 $2,000 $0.88 3d 1 0.52mi
1011 Rue Bordeaux Slidell, LA 4.0 2.0 2268 $2,000 $0.88 2d 1 0.52mi
129 Fountain Dr Slidell, LA 4.0 2.0 1879 $1,850 $0.98 14d 1 0.62mi
1030 Rue Corton Slidell, LA 4.0 2.0 1931 $2,150 $1.11 43d 1 0.68mi
106 Kempsey Ct Slidell, LA 3.0 2.0 1650 $1,600 $0.97 21d 1 0.80mi
102 N Dabney Dr Slidell, LA 3.0 2.0 2432 $2,800 $1.15 15d 1 0.85mi
1466 Florida Ave Slidell, LA 3.0 2.0 1456 $2,200 $1.51 43d 1 0.89mi
542 Driftwood Cir Slidell, LA 4.0 2.0 1960 $2,100 $1.07 3d 1 0.90mi
1540 Wildwood Ln Slidell, LA 3.0 2.0 1525 $2,200 $1.44 23d 1 1.08mi
221 Lake Tahoe Dr Slidell, LA 3.0 2.0 1671 $1,850 $1.11 43d 1 1.12mi
39344 Rosalind Dr Slidell, LA 3.0 2.0 1500 $2,400 $1.60 43d 1 1.17mi
1540 Queens Dr Slidell, LA 4.0 2.0 1900 $2,300 $1.21 16d 1 1.20mi
117 S Queens Dr Slidell, LA 4.0 2.0 1476 $1,800 $1.22 3d 1 1.26mi
3517 Meadow Lake Dr W Slidell, LA 3.0 2.0 1931 $2,200 $1.14 43d 1 1.27mi
100 Firwood Dr Slidell, LA 4.0 2.0 1649 $1,900 $1.15 43d 1 1.30mi
1733 Mary Dr Slidell, LA 3.0 2.0 1349 $1,650 $1.22 43d 1 1.32mi
513 Michigan Ave Slidell, LA 3.0 2.0 1250 $1,575 $1.26 23d 1 1.40mi
40065 Cane St Slidell, LA 3.0 2.0 1345 $2,150 $1.60 2d 1 1.46mi
40065 Cane St Slidell, LA 3.0 2.0 1345 $2,200 $1.64 43d 1 1.46mi

Listing history 16 events

  1. 2026-06-16
    statusdays on market $200,000 Pending 41 DOM
    Show marketing remark (449 chars)

    Location great for commuting. Minutes to I-10, I-12 and I-59. Everything you need nearby, including hospitals, restaurants, and plenty of shopping. Corner lot with covered front porch and rear patio. Large den and dining room, no carpet, new flooring to dining room and bath. Bonus room. Gas cooktop and all the remaining appliances, including refrigerator, washer and dryer. Large walk-in pantry and laundry room. Fenced yard with shed or workshop.

  2. 2026-06-15
    days on market $200,000 Active 40 DOM
  3. 2026-06-13
    days on market $200,000 Active 38 DOM
  4. 2026-06-10
    days on market $200,000 Active 35 DOM
  5. 2026-06-09
    days on market $200,000 Active 34 DOM
  6. 2026-06-08
    days on market $200,000 Active 33 DOM
  7. 2026-06-07
    statusdays on market $200,000 Active 32 DOM
  8. 2026-04-28
    listed $219,000 Active 449-char remark
    Show marketing remark (449 chars)

    Location great for commuting. Minutes to I-10, I-12 and I-59. Everything you need nearby, including hospitals, restaurants, and plenty of shopping. Corner lot with covered front porch and rear patio. Large den and dining room, no carpet, new flooring to dining room and bath. Bonus room. Gas cooktop and all the remaining appliances, including refrigerator, washer and dryer. Large walk-in pantry and laundry room. Fenced yard with shed or workshop.

  9. 2026-04-28
    listed $219,000 Active 449-char remark
    Show marketing remark (449 chars)

    Location great for commuting. Minutes to I-10, I-12 and I-59. Everything you need nearby, including hospitals, restaurants, and plenty of shopping. Corner lot with covered front porch and rear patio. Large den and dining room, no carpet, new flooring to dining room and bath. Bonus room. Gas cooktop and all the remaining appliances, including refrigerator, washer and dryer. Large walk-in pantry and laundry room. Fenced yard with shed or workshop.

  10. 2016-03-04
    soldstatus $132,000 Sold
    Show marketing remark (506 chars)

    Newly renovated home centrally located with easy access to I-10, I-12, restaurants, businesses and hospitals. Fresh paint throughout. New laminate floors in den and hall, new AC/heater, kitchen has new appliances including gas range, cabinets, counter tops, everything brand new in guest bath. Huge laundry room. Fireplace can be wood burning or gas. Wet bar off of covered back patio-great for entertaining! Corner lot, fenced backyard, shed, side yard entrance for boat or RV. No flooding! Move-in ready!

  11. 2016-03-04
    soldstatus $132,000
    Show marketing remark (506 chars)

    Newly renovated home centrally located with easy access to I-10, I-12, restaurants, businesses and hospitals. Fresh paint throughout. New laminate floors in den and hall, new AC/heater, kitchen has new appliances including gas range, cabinets, counter tops, everything brand new in guest bath. Huge laundry room. Fireplace can be wood burning or gas. Wet bar off of covered back patio-great for entertaining! Corner lot, fenced backyard, shed, side yard entrance for boat or RV. No flooding! Move-in ready!

  12. 2016-02-10
    historical Pending Continue to Show
    Show marketing remark (506 chars)

    Newly renovated home centrally located with easy access to I-10, I-12, restaurants, businesses and hospitals. Fresh paint throughout. New laminate floors in den and hall, new AC/heater, kitchen has new appliances including gas range, cabinets, counter tops, everything brand new in guest bath. Huge laundry room. Fireplace can be wood burning or gas. Wet bar off of covered back patio-great for entertaining! Corner lot, fenced backyard, shed, side yard entrance for boat or RV. No flooding! Move-in ready!

  13. 2016-01-26
    status Active
    Show marketing remark (506 chars)

    Newly renovated home centrally located with easy access to I-10, I-12, restaurants, businesses and hospitals. Fresh paint throughout. New laminate floors in den and hall, new AC/heater, kitchen has new appliances including gas range, cabinets, counter tops, everything brand new in guest bath. Huge laundry room. Fireplace can be wood burning or gas. Wet bar off of covered back patio-great for entertaining! Corner lot, fenced backyard, shed, side yard entrance for boat or RV. No flooding! Move-in ready!

  14. 2016-01-05
    historical Pending Continue to Show
    Show marketing remark (506 chars)

    Newly renovated home centrally located with easy access to I-10, I-12, restaurants, businesses and hospitals. Fresh paint throughout. New laminate floors in den and hall, new AC/heater, kitchen has new appliances including gas range, cabinets, counter tops, everything brand new in guest bath. Huge laundry room. Fireplace can be wood burning or gas. Wet bar off of covered back patio-great for entertaining! Corner lot, fenced backyard, shed, side yard entrance for boat or RV. No flooding! Move-in ready!

  15. 2015-12-16
    listed $139,500 Active
    Show marketing remark (506 chars)

    Newly renovated home centrally located with easy access to I-10, I-12, restaurants, businesses and hospitals. Fresh paint throughout. New laminate floors in den and hall, new AC/heater, kitchen has new appliances including gas range, cabinets, counter tops, everything brand new in guest bath. Huge laundry room. Fireplace can be wood burning or gas. Wet bar off of covered back patio-great for entertaining! Corner lot, fenced backyard, shed, side yard entrance for boat or RV. No flooding! Move-in ready!

  16. 2015-12-16
    listed $139,500
    Show marketing remark (506 chars)

    Newly renovated home centrally located with easy access to I-10, I-12, restaurants, businesses and hospitals. Fresh paint throughout. New laminate floors in den and hall, new AC/heater, kitchen has new appliances including gas range, cabinets, counter tops, everything brand new in guest bath. Huge laundry room. Fireplace can be wood burning or gas. Wet bar off of covered back patio-great for entertaining! Corner lot, fenced backyard, shed, side yard entrance for boat or RV. No flooding! Move-in ready!

ⓘ 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
$1,281 · $107/mo
Projected year-2 tax
$1,281 · $107/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 5/10 Major 22% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 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
$21,828
− Mortgage interest
−$11,203
− Property taxes
−$1,281
− Insurance
−$1,000
− Repairs & maintenance
−$1,746
− Management
−$1,746
− Depreciation
−$5,818
Taxable loss
−$967
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$232
After-tax cash flow
$2,609/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

+43.4% since first listed
17 events — show timeline
  • 2026-06-16 Pending AcadianaMLS
  • 2026-06-16 Pending GSREIN
  • 2026-06-05 Relisted AcadianaMLS
  • 2026-06-05 Relisted GSREIN
  • 2026-05-28 Pending AcadianaMLS
  • 2026-05-28 Pending GSREIN
  • 2026-05-21 Price Changed $200,000 AcadianaMLS
  • 2026-05-21 Price Changed $200,000 GSREIN
  • 2026-04-28 Listed $219,000 GSREIN
  • 2026-04-28 Listed $219,000 AcadianaMLS
  • 2016-03-04 Sold (Public Records) $132,000 Public Records
  • 2016-03-04 Sold (MLS) $132,000 GSREIN
  • 2016-02-10 Contingent GSREIN
  • 2016-01-26 Relisted GSREIN
  • 2016-01-05 Contingent GSREIN
  • 2015-12-16 Listed $139,500 GSREIN
  • 2015-12-16 Listed $139,500 AcadianaMLS

Property tax history

-4.9%/yr

Latest (2025): $1,281 · -7.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…