🌊 Lakefront
3065 S Palm Dr · Slidell, LA
Flood risk 10/10 · Severe
- FEMA flood zone
- —
- Chance of flooding over 30 yrs
- 0.99%
- Est. flood insurance / yr
- —
Fire risk 3/10 · Minor
- Est. fire insurance / yr
- $1,269 – $2,357
Heat risk 10/10 · Severe
- Hot days now (above 108°F)
- 7 days/yr
- Hot days in 30 yrs
- 21 days/yr
Wind risk 10/10 · Severe
- Chance of severe wind over 30 yrs
- 99.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 2 days/yr
Risk factors via First Street. Map © Google.
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
- 1% rule +10.0/10.0
- DSCR +10.0/10.0
- 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
$125,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
BANKRUPTCY CASE 3-bedroom, 3-bath, 2-story waterfront home contains 2495 SF living/3545 SF total. Excellent floor plan with lake views, expansive windows, back yard patio, dream kitchen, granite counters, vaulted ceilings, and a separate dining room. Additional features include deck access from all three bedrooms, updated bathrooms with jetted tubs, and a two-car garage. The lot size is 105 x 135. All cash sale, "As is Where is" condition, 30-day closing, 10% deposit, seller's notary. Subject to Bankruptcy Court approval.
Key facts
- 0.33 acre lot
- Built 2011
- Listed 60 days
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/3.0-bath single-family listed at $125k.
Deal economics
- At list price, monthly cash flow is $825 ($10k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $125k).
- Recommended offer: $121k (3.0% below list) — sets the bar for market timing.
- Cap rate 14.2% 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; 1 comparable units currently listed for rent nearby; 1,064 units permitted in St. Tammany Parish in 2024 (0 in 5+ unit buildings).
- This rent runs 40% of the median local income ($73k/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 $864 of loan paydown is wiped out by about $4k 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 $35k cash investment doubles in ~5 years — after that, you're playing with house money.
Negotiation context
- It's been on market 60 days — a 3% lower offer ($121k) is reasonable based on typical stale-listing flexibility.
- 18 sale attempts since 22y ago; this cycle's ask is 67% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
Risks & watch-outs
- Watch-outs: property tax is 3.5% of price.
- Climate carrying-cost: severe 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.
Questions for the listing agent
- It's been on market 60 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
- Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- This sits on a lake — are riparian / water-frontage rights deeded with the parcel? Any dock permits, shoreline easements, or HOA water-use restrictions?
- What's the documented flood / surge / shoreline-erosion history here (FEMA AND non-FEMA — e.g., storm surge, creek backup, septic-field saturation)?
- Any water-quality or seasonal algae-bloom issues that affect tenant satisfaction or short-term-rental demand?
- 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.
- 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.
- 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
- 1.92% ✓
- Cap rate
- 14.21%
- Cash-on-cash
- 28.27%
- DSCR
- 2.26
- GRM
- 4.3
CMA / ARV
- ARV (median comp)
- $218,527
- List price
- $125,000
- Delta
- -42.80%
- Verdict
- UNDERPRICED
- Comps
- 20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 3004 S Palm Dr | 0.42mi | 4/3.0 (+1) | 2,378 (-5%) | 0mo | $256,000 | $108 | 67 |
| 3069 S Palm Dr | 0.03mi | 3/2.0 | 2,172 (-13%) | 23mo | $125,000 | $58 | 53 |
| 105 Parkbrook Cir | 0.55mi | 4/2.0 (+1) | 2,231 (-11%) | 1mo | $165,000 | $74 | 46 |
| 311 Oleander Dr | 0.44mi | 4/3.0 (+1) | 2,144 (-14%) | 7mo | $141,800 | $66 | 44 |
| 57316 Talen Ln | 0.69mi | 4/3.5 (+1) | 2,407 (-4%) | 22mo | $347,000 | $144 | 36 |
| 311 Dorset Dr | 0.69mi | 4/2.0 (+1) | 2,150 (-14%) | 20mo | $180,000 | $84 | 18 |
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
- IRR
- 20.6%
- Equity multiple
- 1.82×
- Total profit
- $28,785
- Equity at exit
- $18,638
- IRR
- 27.7%
- Equity multiple
- 3.25×
- Total profit
- $78,875
- Equity at exit
- $10,808
Cash invested: $35,000 (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
ZIP-level market 70458
- Rents YoY
- 1.5%
- Active inventory
- 489
- Price-to-rent
- 4.3×
Monthly cashflow live
- Estimated rent
- $2,399 medium interval (Pro) →
- Mortgage (P&I)
- −$656
- Tax from tax record
- −$363 /mo · $4,354/yr
- Insurance
- −$52
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$504
- Net cashflow
- $825
Break-even live
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
- $31,250
- Closing costs
- $3,750
- 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 1 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 3106 Little Pl Slidell, LA | 3.0 | 3.0 | 3000 | $4,900 | $1.63 | 3d | 1 | 0.20mi |
Listing history 38 events
-
2026-05-06status Pending 537-char remark
Show marketing remark (537 chars)
BANKRUPTCY CASE 3-bedroom, 3-bath, 2-story waterfront home contains 2495 SF living/3545 SF total. Excellent floor plan with lake views, expansive windows, back yard patio, dream kitchen, granite counters, vaulted ceilings, and a separate dining room. Additional features include deck access from all three bedrooms, updated bathrooms with jetted tubs, and a two-car garage. The lot size is 105 x 135. All cash sale, "As is Where is" condition, 30-day closing, 10% deposit, seller's notary. Subject to Bankruptcy Court approval.
-
2026-04-15status Active 537-char remark
Show marketing remark (537 chars)
BANKRUPTCY CASE 3-bedroom, 3-bath, 2-story waterfront home contains 2495 SF living/3545 SF total. Excellent floor plan with lake views, expansive windows, back yard patio, dream kitchen, granite counters, vaulted ceilings, and a separate dining room. Additional features include deck access from all three bedrooms, updated bathrooms with jetted tubs, and a two-car garage. The lot size is 105 x 135. All cash sale, "As is Where is" condition, 30-day closing, 10% deposit, seller's notary. Subject to Bankruptcy Court approval.
-
2026-04-15price $125,000 537-char remark
Show marketing remark (537 chars)
BANKRUPTCY CASE 3-bedroom, 3-bath, 2-story waterfront home contains 2495 SF living/3545 SF total. Excellent floor plan with lake views, expansive windows, back yard patio, dream kitchen, granite counters, vaulted ceilings, and a separate dining room. Additional features include deck access from all three bedrooms, updated bathrooms with jetted tubs, and a two-car garage. The lot size is 105 x 135. All cash sale, "As is Where is" condition, 30-day closing, 10% deposit, seller's notary. Subject to Bankruptcy Court approval.
-
2024-11-30$75,000 Active 537-char remark
Show marketing remark (537 chars)
BANKRUPTCY CASE 3-bedroom, 3-bath, 2-story waterfront home contains 2495 SF living/3545 SF total. Excellent floor plan with lake views, expansive windows, back yard patio, dream kitchen, granite counters, vaulted ceilings, and a separate dining room. Additional features include deck access from all three bedrooms, updated bathrooms with jetted tubs, and a two-car garage. The lot size is 105 x 135. All cash sale, "As is Where is" condition, 30-day closing, 10% deposit, seller's notary. Subject to Bankruptcy Court approval.
-
2024-07-09$276,945
-
2024-04-15price $276,945
-
2024-02-20$276,945
-
2020-03-27$349,500
-
2018-12-17status Pending Continue to Show
-
2018-12-17soldstatus $325,500 Sold
-
2018-07-13soldstatus $325,500
-
2018-06-06historical
-
2018-05-29price $325,500
-
2018-05-14price $329,000
-
2018-04-10price $334,000
-
2018-03-05$339,000 Active
-
2018-03-05$325,500
-
2018-02-14historical
-
2017-11-14$339,000 Active
-
2017-11-14$339,000
-
2017-08-03historical
-
2017-06-04price $309,500
-
2017-05-06$311,500 Active
-
2017-05-05$309,500
-
2017-04-16historical
-
2017-02-02price $311,500
-
2016-10-13price $321,500
-
2016-10-03$324,500 Active
-
2016-10-01$311,500
-
2016-03-01soldstatus $180,000
-
2006-07-07soldstatus $116,000
-
2006-06-30soldstatus $116,000
-
2006-03-24$150,000
-
2006-03-24$150,000
-
2004-07-01soldstatus $215,000
-
2004-06-29soldstatus $215,000
-
2004-03-20$229,900
-
2004-03-20$229,900
ⓘ 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
- $4,354 · $363/mo
- Projected year-2 tax
- $4,354 · $363/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 10/10 Extreme 99% chance over 30 yrs
- Wildfire 3/10 Moderate
- Heat 10/10 Extreme 7 d/yr ≥108°F today · 21 d/yr by 30 yrs out
- Wind 10/10 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
- $28,784
- − Mortgage interest
- −$7,002
- − Property taxes
- −$4,354
- − Insurance
- −$625
- − Repairs & maintenance
- −$2,303
- − Management
- −$2,303
- − Depreciation
- −$3,636
- Taxable income
- $8,561
- Est. tax owed @ 24.0%
- −$2,055
- After-tax cash flow
- $7,840/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
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
- 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 |
|---|---|---|
| Telecommunications | 2 | $23B |
|
||
| Utilities | 1 | $12B |
|
||
| Wholesale / Distribution | 1 | $5B |
|
||
| Advertising | 1 | $2B |
|
||
Price history
-45.6% since first listed38 events — show timeline
- 2026-05-06 Pending — AcadianaMLS
- 2026-04-15 Relisted — AcadianaMLS
- 2026-04-15 Price Changed $125,000 AcadianaMLS
- 2024-11-30 Listed $75,000 AcadianaMLS
- 2024-07-09 Listed $276,945 AcadianaMLS
- 2024-04-15 Price Changed $276,945 GSREIN
- 2024-02-20 Listed $276,945 AcadianaMLS
- 2020-03-27 Listed $349,500 AcadianaMLS
- 2018-12-17 Relisted — GSREIN
- 2018-12-17 Sold (MLS) $325,500 GSREIN
- 2018-07-13 Sold (Public Records) $325,500 Public Records
- 2018-06-06 Listing Removed — GSREIN
- 2018-05-29 Price Changed $325,500 GSREIN
- 2018-05-14 Price Changed $329,000 GSREIN
- 2018-04-10 Price Changed $334,000 GSREIN
- 2018-03-05 Listed $325,500 AcadianaMLS
- 2018-03-05 Listed $339,000 GSREIN
- 2018-02-14 Listing Removed — GSREIN
- 2017-11-14 Listed $339,000 GSREIN
- 2017-11-14 Listed $339,000 AcadianaMLS
- 2017-08-03 Listing Removed — GSREIN
- 2017-06-04 Price Changed $309,500 GSREIN
- 2017-05-06 Listed $311,500 GSREIN
- 2017-05-05 Listed $309,500 AcadianaMLS
- 2017-04-16 Listing Removed — GSREIN
- 2017-02-02 Price Changed $311,500 GSREIN
- 2016-10-13 Price Changed $321,500 GSREIN
- 2016-10-03 Listed $324,500 GSREIN
- 2016-10-01 Listed $311,500 AcadianaMLS
- 2016-03-01 Sold (Public Records) $180,000 Public Records
- 2006-07-07 Sold (Public Records) $116,000 Public Records
- 2006-06-30 Sold (MLS) $116,000 GSREIN
- 2006-03-24 Listed $150,000 AcadianaMLS
- 2006-03-24 Listed $150,000 GSREIN
- 2004-07-01 Sold (Public Records) $215,000 Public Records
- 2004-06-29 Sold (MLS) $215,000 GSREIN
- 2004-03-20 Listed $229,900 AcadianaMLS
- 2004-03-20 Listed $229,900 GSREIN
Property tax history
+18.9%/yrLatest (2025): $4,354 · -6.3% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…