CashFlowRE
Sign in Sign up
243 Cardinal Dr
C- Composite 52.85
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 +21.0/30.0
  • ARV discount +7.6/15.0
  • DSCR +6.7/10.0
  • 1% rule +4.4/10.0
  • Schools +4.3/10.0
  • Livability +3.5/5.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$183,500

243 Cardinal Dr · Slidell, LA 70458
3 bd · 1.0 ba · 1,554 sqft · SingleFamily public records · 149 Days on market
Built 1964 7,840 sqft lot $118/sqft · at area comps Est $184k · at est.

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

Listing remarks MLS

Charming 3-bedroom, 1-bath home located at 243 Cardinal Dr, Slidell, LA 70458 in an established neighborhood with convenient access to shopping, dining, schools, and I-10. The home offers a functional layout with a spacious living area, well-sized bedrooms, and natural light throughout. The kitchen provides ample cabinet space and flows easily into the dining area. Situated on a comfortable lot with outdoor space suitable for relaxation or future improvements. Schedule your showing today.

Key facts

  • 7,840 sq ft lot
  • Parking
  • Built 1964

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/1.0-bath single-family listed at $184k.

Deal economics

  • At list price, monthly cash flow is $258 ($3k/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 $173k (5.6% below list).
  • Recommended offer: $161k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.0% 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.
  • Market conditions: Rents rising (+1.5%/yr); 489 active listings in the ZIP; 25 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 40% 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 149 days — a 12% lower offer ($161k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 23y 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 $125k; 47% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $161,480 (12.0% below list)

Questions for the listing agent

  1. It's been on market 149 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 1964 — 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
0.94%
Cap rate
7.98%
Cash-on-cash
6.04%
DSCR
1.27
GRM
8.8

CMA / ARV

ARV (median comp)
$183,736
List price
$183,500
Delta
-0.13%
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
331 Thames Dr 0.41mi 3/2.0 1,594 (+3%) 2mo $202,000 $127 71
409 Rustling Pine Dr 0.50mi 3/2.0 1,580 (+2%) 2mo $219,000 $139 69
416 Cardinal Dr 0.52mi 3/2.0 1,550 (-0%) 4mo $189,000 $122 68
249 Hummingbird Ln 0.12mi 3/2.0 1,382 (-11%) 6mo $213,500 $154 67
206 Brian Dr 0.65mi 3/2.0 1,561 (+0%) 2mo $170,000 $109 63
220 Brian Dr 0.60mi 3/2.0 1,550 (-0%) 6mo $189,000 $122 63
289 Audubon Dr 0.14mi 3/1.5 1,323 (-15%) 6mo $163,500 $124 61
128 Dijon Dr 0.42mi 4/2.0 (+1) 1,675 (+8%) 1mo $205,000 $122 58
436 Pine Shadows Dr 0.68mi 3/2.0 1,600 (+3%) 4mo $248,000 $155 56
206 Canberra Ct 0.75mi 3/2.0 1,500 (-4%) 1mo $130,000 $87 54
210 Anthony Dr 0.66mi 4/2.0 (+1) 1,448 (-7%) 2mo $204,000 $141 47
412 Briargrove Dr 0.50mi 4/2.0 (+1) 1,739 (+12%) 4mo $245,000 $141 44

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
-8.6%
Equity multiple
0.69×
Total profit
$-15,973
Equity at exit
$27,360
10-year hold
IRR
-1.0%
Equity multiple
0.93×
Total profit
$-3,456
Equity at exit
$15,866

Cash invested: $51,380 (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
8.8×

Monthly cashflow live

Estimated rent
$1,733 high interval (Pro) →
Mortgage (P&I)
$962
Tax from tax record
$72 /mo · $859/yr
Insurance
$76
HOA
$0
Vacancy / Maint / Mgmt
$364
Net cashflow
$258

Break-even live

Break-even rent $1,405
Max offer price $183,500
Occupancy floor 80%

Sensitivity live

Price -10% $362 -5% $310 +0% $258 +5% $207 +10% $155
Rent -10% $122 -5% $190 +0% $258 +5% $327 +10% $395
Rate -1.0pp $351 -0.5pp $305 base $258 +0.5pp $211 +1.0pp $163

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
$45,875
Closing costs
$5,505
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 25 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
221 Martin Ln Slidell, LA 3.0 1.5 1353 $1,800 $1.33 24d 1 0.14mi
816 Rue Rochelle Slidell, LA 2.0 1.5 1500 $1,200 $0.80 44d 1 0.25mi
1500 Richmond Dr Slidell, LA 2.0 2.0 1137 $1,250 $1.10 3d 1 0.34mi
932 Asheville Dr Slidell, LA 2.0 1.5 1220 $1,225 $1.00 4d 1 0.42mi
347 Oriole Dr Slidell, LA 4.0 1.5 1560 $1,500 $0.96 44d 1 0.44mi
347 Oriole Dr Slidell, LA 4.0 1.5 1560 $1,500 $0.96 24d 1 0.44mi
129 Fountain Dr Slidell, LA 4.0 2.0 1879 $1,850 $0.98 15d 1 0.45mi
1030 Rue Corton Slidell, LA 4.0 2.0 1931 $2,150 $1.11 44d 1 0.52mi
120 Christian Ln Slidell, LA 3.0 2.0 1375 $1,875 $1.36 4d 1 0.61mi
120 Christian Ln Slidell, LA 3.0 2.0 1375 $1,875 $1.36 3d 1 0.61mi
106 Kempsey Ct Slidell, LA 3.0 2.0 1650 $1,600 $0.97 21d 1 0.64mi
433 Grafton Dr Slidell, LA 3.0 2.0 1625 $1,900 $1.17 44d 1 0.65mi
1466 Florida Ave Slidell, LA 3.0 2.0 1456 $2,200 $1.51 44d 1 0.77mi
542 Driftwood Cir Slidell, LA 4.0 2.0 1960 $2,100 $1.07 4d 1 0.90mi
1540 Wildwood Ln Slidell, LA 3.0 2.0 1525 $2,200 $1.44 24d 1 0.97mi
1540 Queens Dr Slidell, LA 4.0 2.0 1900 $2,300 $1.21 17d 1 1.05mi
513 Michigan Ave Slidell, LA 3.0 2.0 1250 $1,575 $1.26 24d 1 1.23mi
1731 Mary Dr Slidell, LA 3.0 2.0 1200 $1,650 $1.38 4d 1 1.23mi
1733 Mary Dr Slidell, LA 3.0 2.0 1349 $1,650 $1.22 44d 1 1.24mi
39344 Rosalind Dr Slidell, LA 3.0 2.0 1500 $2,400 $1.60 44d 1 1.27mi
117 S Queens Dr Slidell, LA 4.0 2.0 1476 $1,800 $1.22 4d 1 1.28mi
221 Lake Tahoe Dr Slidell, LA 3.0 2.0 1671 $1,850 $1.11 44d 1 1.31mi
3517 Meadow Lake Dr W Slidell, LA 3.0 2.0 1931 $2,200 $1.14 44d 1 1.38mi
100 Firwood Dr Slidell, LA 4.0 2.0 1649 $1,900 $1.15 44d 1 1.40mi
2001 Tenth St Unit B Slidell, LA 3.0 2.0 1137 $1,550 $1.36 17d 1 1.43mi

Listing history 33 events

  1. 2026-06-18
    days on market $183,500 Active 149 DOM
  2. 2026-06-17
    days on market $183,500 Active 148 DOM
  3. 2026-06-16
    days on market $183,500 Active 147 DOM
  4. 2026-06-15
    days on market $183,500 Active 146 DOM
  5. 2026-06-13
    days on market $183,500 Active 144 DOM
  6. 2026-06-10
    days on market $183,500 Active 141 DOM
  7. 2026-06-09
    days on market $183,500 Active 140 DOM
  8. 2026-06-08
    days on market $183,500 Active 139 DOM
  9. 2026-06-07
    days on market $183,500 Active 138 DOM
  10. 2026-06-03
    days on market $183,500 Active 134 DOM
  11. 2026-06-02
    days on market $183,500 Active 133 DOM
  12. 2026-06-01
    days on market $183,500 Active 132 DOM
  13. 2026-05-31
    days on market $183,500 Active 131 DOM
  14. 2026-03-12
    price $183,500 493-char remark
    Show marketing remark (493 chars)

    Charming 3-bedroom, 1-bath home located at 243 Cardinal Dr, Slidell, LA 70458 in an established neighborhood with convenient access to shopping, dining, schools, and I-10. The home offers a functional layout with a spacious living area, well-sized bedrooms, and natural light throughout. The kitchen provides ample cabinet space and flows easily into the dining area. Situated on a comfortable lot with outdoor space suitable for relaxation or future improvements. Schedule your showing today.

  15. 2026-03-12
    price $183,500 493-char remark
    Show marketing remark (493 chars)

    Charming 3-bedroom, 1-bath home located at 243 Cardinal Dr, Slidell, LA 70458 in an established neighborhood with convenient access to shopping, dining, schools, and I-10. The home offers a functional layout with a spacious living area, well-sized bedrooms, and natural light throughout. The kitchen provides ample cabinet space and flows easily into the dining area. Situated on a comfortable lot with outdoor space suitable for relaxation or future improvements. Schedule your showing today.

  16. 2026-01-20
    listed $192,900 Active 493-char remark
    Show marketing remark (493 chars)

    Charming 3-bedroom, 1-bath home located at 243 Cardinal Dr, Slidell, LA 70458 in an established neighborhood with convenient access to shopping, dining, schools, and I-10. The home offers a functional layout with a spacious living area, well-sized bedrooms, and natural light throughout. The kitchen provides ample cabinet space and flows easily into the dining area. Situated on a comfortable lot with outdoor space suitable for relaxation or future improvements. Schedule your showing today.

  17. 2026-01-20
    listed $192,900 Active 493-char remark
    Show marketing remark (493 chars)

    Charming 3-bedroom, 1-bath home located at 243 Cardinal Dr, Slidell, LA 70458 in an established neighborhood with convenient access to shopping, dining, schools, and I-10. The home offers a functional layout with a spacious living area, well-sized bedrooms, and natural light throughout. The kitchen provides ample cabinet space and flows easily into the dining area. Situated on a comfortable lot with outdoor space suitable for relaxation or future improvements. Schedule your showing today.

  18. 2023-09-18
    listed $193,000
  19. 2023-03-13
    listed $205,000
  20. 2018-09-24
    soldstatus $124,900
  21. 2018-08-31
    soldstatus $124,900
  22. 2015-10-23
    soldstatus $122,900
  23. 2014-08-22
    soldstatus $80,000
  24. 2014-05-07
    listed $85,000
  25. 2014-05-07
    listed $85,000
  26. 2009-06-01
    soldstatus $127,600
  27. 2009-05-18
    soldstatus $127,500
  28. 2009-03-19
    listed $124,500
  29. 2009-03-19
    listed $124,500
  30. 2003-06-03
    soldstatus $79,800
  31. 2003-05-30
    soldstatus $79,800
  32. 2003-03-21
    listed $77,500
  33. 2003-03-21
    listed $77,500

ⓘ 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
$859 · $72/mo
Projected year-2 tax
$1,009 · $84/mo
Expected delta
+$150/yr (+$13/mo · 17.5%)

ⓘ 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
$20,791
− Mortgage interest
−$10,279
− Property taxes
−$859
− Insurance
−$918
− Repairs & maintenance
−$1,663
− Management
−$1,663
− Depreciation
−$5,338
Taxable income
$71
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$17
After-tax cash flow
$3,084/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

+136.8% since first listed
20 events — show timeline
  • 2026-03-12 Price Changed $183,500 AcadianaMLS
  • 2026-03-12 Price Changed $183,500 GSREIN
  • 2026-01-20 Listed $192,900 GSREIN
  • 2026-01-20 Listed $192,900 AcadianaMLS
  • 2023-09-18 Listed $193,000 AcadianaMLS
  • 2023-03-13 Listed $205,000 AcadianaMLS
  • 2018-09-24 Sold (Public Records) $124,900 Public Records
  • 2018-08-31 Sold (Public Records) $124,900 Public Records
  • 2015-10-23 Sold (Public Records) $122,900 Public Records
  • 2014-08-22 Sold (MLS) $80,000 GSREIN
  • 2014-05-07 Listed $85,000 AcadianaMLS
  • 2014-05-07 Listed $85,000 GSREIN
  • 2009-06-01 Sold (Public Records) $127,600 Public Records
  • 2009-05-18 Sold (MLS) $127,500 GSREIN
  • 2009-03-19 Listed $124,500 AcadianaMLS
  • 2009-03-19 Listed $124,500 GSREIN
  • 2003-06-03 Sold (Public Records) $79,800 Public Records
  • 2003-05-30 Sold (MLS) $79,800 GSREIN
  • 2003-03-21 Listed $77,500 AcadianaMLS
  • 2003-03-21 Listed $77,500 GSREIN

Property tax history

-7.9%/yr

Latest (2025): $859 · -8.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…