CashFlowRE
Sign in Sign up
40693 Cara Mae St
D Composite 40.66
Why this score? — see what drove the D 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 +11.0/30.0
  • ARV discount +7.5/15.0
  • Condition / age +4.8/5.0
  • Schools +4.3/10.0
  • Livability +3.5/5.0
  • 1% rule +3.4/10.0
  • DSCR +3.2/10.0
  • Rent growth +2.9/5.0
  • Appreciation +0.0/10.0

$264,900

40693 Cara Mae St · Slidell, LA 70461
3 bd · 2.0 ba · 1,549 sqft · SingleFamily · 48 Days on market
Built 2026 Excellent condition 6,316 sqft lot $171/sqft · at area comps Est $265k · at est. $42/mo HOA · 2% of rent

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

Listing remarks MLS

Welcome to 40698 Cara Mae St. Slidell, La, a new home in Bonterra. This thoughtfully designed 4-bedroom, 2-bathroom home offers 1,825 square feet of modern living space, with three beautiful exterior options to choose from. Step inside to discover an open-concept layout that seamlessly blends comfort and functionality. The kitchen is a chef's dream, featuring shaker-style cabinets, sleek gooseneck pulldown faucets, stainless-steel appliances, and durable 3 cm granite countertops. A large corner pantry and a separate laundry room provide added convenience and storage. The Eastwood offers plenty of room for relaxation and entertainment. The living room flows effortlessly into the dining room, creating the perfect space for family gatherings. All D. R. Horton homes comes fully equipped as a smart home. Each of the four bedrooms is equipped with cozy carpeting and generous closet space, ensuring comfort and storage for all. The private primary bedroom is located at the rear of the home and includes an en suite bathroom with a dual vanity, a walk-in closet, bath tub and separate shower, a separate linen closet, and a water closet for added privacy. Experience the convenience and charm of the Eastwood floorplan. Contact us today to schedule a tour and learn more about making this beautiful home yours!

Key facts

  • Granite countertops
  • 6,316 sq ft lot
  • Garage

Tags

LOW MAINTENANCE HOMESITEOPEN CONCEPT LIVING AREASHAKER STYLE CABINETRYGRANITE COUNTERTOPSSINGLE BASIN UNDERMOUNT SINKSTAINLESS STEEL APPLIANCES

Property features AI

Finance

  • Other: Home warranty included
  • HOA & community: Homeowners association: Bonterra; Annual association fee of $500

Exterior

  • Parking: Garage with two parking spaces
  • Security: Smoke detector(s)
  • Utilities: Public water; Public sewer; Energy-efficient water heater
  • Home design: Single-story home; New construction (in progress); New construction property; Shingle roof; Vinyl siding; Slab foundation; Outside city limits; Rectangular lot; Lot dimensions approximately 50 x 126.4
  • Construction: Built as new construction; Vinyl siding construction; Shingle roof; Slab foundation
  • Exterior features: Covered concrete porch; Porch

Interior

  • Kitchen: Dishwasher; Disposal; Microwave; Oven; Range; Stainless steel appliances; Pantry; Granite counters
  • Bedrooms: Total of 6 rooms (includes bedrooms and living spaces)
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning; HVAC included in energy-efficient features
  • Interior features: Granite counters; Pantry; Stainless steel appliances; Smart home features; Smoke detector(s); Energy Star qualified appliances
  • Laundry & utility: Washer hookup; Dryer hookup

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 $265k. Condition is rated excellent.

Deal economics

  • At list price, monthly cash flow is $-110 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $249k (6.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $223k (15.8% below list).
  • Recommended offer: $223k (15.8% below list) — sets the bar for 1% rule.

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: Alton Elementary School (math 27% / reading 47%, grade F, #251 of 646 statewide, top 41%, 215 students, 88% FRL); Little Oak Middle School (math 50% / reading 58%, grade B-, #19 of 218 statewide, top 9%, 929 students, 41% FRL); Northshore High School (math 53% / reading 61%, grade C, #25 of 265 statewide, top 9%, 1,681 students, 32% FRL).
  • Market conditions: Rents rising (+1.7%/yr); 589 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 42% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 1,064 units permitted in St. Tammany Parish in 2024 (0 in 5+ unit buildings).
  • This rent runs 30% of the median local income ($89k/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 $2k of loan paydown is wiped out by about $8k 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 48 days — a 3% lower offer ($257k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts 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.
Recommended offer $223,158 (15.8% 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 48 days. Have you received any prior offers? Is the seller open to a 16% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  7. 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.
  8. 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.
  9. 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
0.84%
Cap rate
5.80%
Cash-on-cash
-1.78%
DSCR
0.92
GRM
9.9

CMA / ARV

ARV (median comp)
$264,950
List price
$264,900
Delta
-0.02%
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
40669 Cara Mae St 0.01mi 3/2.0 1,549 (0%) 1mo $263,900 $170 99
40665 Cara Mae Dr 0.00mi 4/2.0 (+1) 1,555 (+0%) 1mo $27,490 $18 94
40698 Cara Mae Dr 0.16mi 4/2.0 (+1) 1,555 (+0%) 0mo $282,900 $182 87
40674 Cara Mae Dr 0.16mi 4/2.0 (+1) 1,555 (+0%) 2mo $277,900 $179 86
40535 Cara Mae St 0.01mi 4/2.0 (+1) 1,610 (+4%) 3mo $233,550 $145 86
40644 Cara Mae Dr 0.16mi 4/2.0 (+1) 1,555 (+0%) 3mo $269,900 $174 85
40451 Cara Mae St 0.00mi 4/2.0 (+1) 1,610 (+4%) 5mo $246,900 $153 84
40547 Cara Mae St 0.00mi 3/2.0 1,392 (-10%) 0mo $244,900 $176 83
40620 Cara Mae Dr 0.16mi 4/2.0 (+1) 1,555 (+0%) 5mo $282,900 $182 83
313 Lake Erie Dr 0.55mi 3/2.0 1,500 (-3%) 3mo $219,000 $146 66
808 N Pearl Dr 0.45mi 3/2.0 1,729 (+12%) 4mo $231,000 $134 56
604 Lake Superior Dr 0.65mi 3/2.0 1,776 (+15%) 2mo $130,000 $73 43

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 · 1.72% rent growth · sell at horizon

5-year hold
IRR
-20.7%
Equity multiple
0.29×
Total profit
$-52,692
Equity at exit
$39,497
10-year hold
IRR
-17.1%
Equity multiple
0.11×
Total profit
$-65,989
Equity at exit
$22,904

Cash invested: $74,172 (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.

ZIP-level market 70461

Home prices YoY
-33.0%
Rents YoY
1.7%
Active inventory
589
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$2,232 high interval (Pro) →
Mortgage (P&I)
$1,389
Tax est. 1.5%
$331 /mo · $3,974/yr
Insurance
$110
HOA
$42
Vacancy / Maint / Mgmt
$469
Net cashflow
$-110

Break-even live

Break-even rent $2,370
Max offer price $249,024
Occupancy floor 100%

Sensitivity live

Price -10% $73 -5% $-18 +0% $-110 +5% $-201 +10% $-293
Rent -10% $-286 -5% $-198 +0% $-110 +5% $-22 +10% $67
Rate -1.0pp $24 -0.5pp $-42 base $-110 +0.5pp $-178 +1.0pp $-248

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
$66,225
Closing costs
$7,947
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
812 N Lake Verret Ct Slidell, LA 3.0 2.0 1862 $2,500 $1.34 24d 1 0.13mi
814 Lake Borgne Ct Slidell, LA 3.0 2.0 1560 $1,900 $1.22 22d 1 0.34mi
4145 Saint Peter St Slidell, LA 3.0 2.0 1422 $2,000 $1.41 44d 1 0.79mi
221 Lake Tahoe Dr Slidell, LA 3.0 2.0 1671 $1,850 $1.11 44d 1 0.82mi
40065 Cane St Slidell, LA 3.0 2.0 1345 $2,150 $1.60 3d 1 1.07mi
40065 Cane St Slidell, LA 3.0 2.0 1345 $2,200 $1.64 44d 1 1.07mi
507 Cross Gates Blvd Slidell, LA 3.0 2.0 2045 $2,150 $1.05 24d 1 1.09mi
59518 Autumn Dr Slidell, LA 3.0 2.0 1374 $2,200 $1.60 12d 1 1.13mi
59518 Autumn Dr Slidell, LA 3.0 2.0 1374 $2,200 $1.60 3d 1 1.13mi
361 Autumn Lakes Rd Slidell, LA 4.0 2.5 2250 $3,000 $1.33 12d 1 1.43mi
361 Autumn Lakes Rd Slidell, LA 4.0 2.5 2250 $3,500 $1.56 44d 1 1.43mi
433 Grafton Dr Slidell, LA 3.0 2.0 1625 $1,900 $1.17 44d 1 1.45mi

HOA detail

Monthly dues
$42 · $504/yr
Likely covers
water

Listing history 16 events

  1. 2026-06-18
    days on market $264,900 Active 48 DOM
  2. 2026-06-17
    days on market $264,900 Active 47 DOM
  3. 2026-06-16
    days on market $264,900 Active 46 DOM
  4. 2026-06-15
    days on market $264,900 Active 45 DOM
  5. 2026-06-13
    days on market $264,900 Active 43 DOM
  6. 2026-06-10
    days on market $264,900 Active 40 DOM
  7. 2026-06-09
    days on market $264,900 Active 39 DOM
  8. 2026-06-08
    days on market $264,900 Active 38 DOM
  9. 2026-06-07
    days on market $264,900 Active 37 DOM
  10. 2026-06-03
    days on market $264,900 Active 33 DOM
  11. 2026-06-02
    days on market $264,900 Active 32 DOM
  12. 2026-06-01
    days on market $264,900 Active 31 DOM
  13. 2026-05-31
    days on market $264,900 Active 30 DOM
  14. 2026-05-13
    listed $264,900 Active 1316-char remark
    Show marketing remark (1316 chars)

    Welcome to 40698 Cara Mae St. Slidell, La, a new home in Bonterra. This thoughtfully designed 4-bedroom, 2-bathroom home offers 1,825 square feet of modern living space, with three beautiful exterior options to choose from. Step inside to discover an open-concept layout that seamlessly blends comfort and functionality. The kitchen is a chef's dream, featuring shaker-style cabinets, sleek gooseneck pulldown faucets, stainless-steel appliances, and durable 3 cm granite countertops. A large corner pantry and a separate laundry room provide added convenience and storage. The Eastwood offers plenty of room for relaxation and entertainment. The living room flows effortlessly into the dining room, creating the perfect space for family gatherings. All D. R. Horton homes comes fully equipped as a smart home. Each of the four bedrooms is equipped with cozy carpeting and generous closet space, ensuring comfort and storage for all. The private primary bedroom is located at the rear of the home and includes an en suite bathroom with a dual vanity, a walk-in closet, bath tub and separate shower, a separate linen closet, and a water closet for added privacy. Experience the convenience and charm of the Eastwood floorplan. Contact us today to schedule a tour and learn more about making this beautiful home yours!

  15. 2026-05-01
    listed $264,900 Active 1713-char remark
    Show marketing remark (1707 chars)

    Welcome to the Evergreen floor plan, a thoughtfully designed home located in Bonterra, a new home community in Slidell, Louisiana. Offering the perfect blend of comfort, style, and functionality. Nestled on a low-maintenance homesite, this home is ideal for those seeking a relaxed lifestyle without the hassle of extensive yard upkeep. The Evergreen has 3 spacious bedrooms, 2 bathrooms, and approximately 1,549 sq. ft. of living space, providing ample room for families, couples, or anyone looking for a smart layout that maximizes every square foot. Step inside to an open-concept living area that seamlessly connects the kitchen, dining, and living rooms--perfect for entertaining or enjoying everyday moments. The kitchen is equipped with shaker-style cabinetry, 3 cm granite countertops, a single-basin undermount sink, and stainless-steel appliances including a stove, microwave hood, and dishwasher. A gooseneck pulldown faucet adds both style and convenience. The laundry room is strategically located near the dining area, keeping you connected to the heart of the home while handling daily chores with ease. Retreat to the private primary suite, complete with a spacious bedroom, a dual vanity ensuite bathroom, a shower/tub combination, and a separate toilet area. A walk-in closet offers generous storage space, making organization effortless. Whether you're hosting guests or enjoying a quiet evening at home, the Evergreen plan is designed to support your lifestyle with comfort and elegance. Interested in the Evergreen floor plan? Contact us today to learn more and schedule your personal tour! Disclaimer: final options, finishes, colors, etc. are subject to change until home is finished.

  16. 2026-05-01
    listed $264,900 Active
    Show marketing remark (1707 chars)

    Welcome to the Evergreen floor plan, a thoughtfully designed home located in Bonterra, a new home community in Slidell, Louisiana. Offering the perfect blend of comfort, style, and functionality. Nestled on a low-maintenance homesite, this home is ideal for those seeking a relaxed lifestyle without the hassle of extensive yard upkeep. The Evergreen has 3 spacious bedrooms, 2 bathrooms, and approximately 1,549 sq. ft. of living space, providing ample room for families, couples, or anyone looking for a smart layout that maximizes every square foot. Step inside to an open-concept living area that seamlessly connects the kitchen, dining, and living rooms--perfect for entertaining or enjoying everyday moments. The kitchen is equipped with shaker-style cabinetry, 3 cm granite countertops, a single-basin undermount sink, and stainless-steel appliances including a stove, microwave hood, and dishwasher. A gooseneck pulldown faucet adds both style and convenience. The laundry room is strategically located near the dining area, keeping you connected to the heart of the home while handling daily chores with ease. Retreat to the private primary suite, complete with a spacious bedroom, a dual vanity ensuite bathroom, a shower/tub combination, and a separate toilet area. A walk-in closet offers generous storage space, making organization effortless. Whether you're hosting guests or enjoying a quiet evening at home, the Evergreen plan is designed to support your lifestyle with comfort and elegance. Interested in the Evergreen floor plan? Contact us today to learn more and schedule your personal tour! Disclaimer: final options, finishes, colors, etc. are subject to change until home is finished.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$26,779
− Mortgage interest
−$14,839
− Property taxes
−$3,974
− Insurance
−$1,324
− Repairs & maintenance
−$2,142
− Management
−$2,142
− HOA
−$504
− Depreciation
−$7,706
Taxable loss
−$5,852
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,405
After-tax cash flow
$88/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 · 12 photos

Excellent 95/100 None rehab

This home is in excellent condition with a modern and well-maintained interior and exterior. It is move-in ready and would benefit from minor updates to further enhance its curb appeal and value.

Value-add opportunities

  • Both Painting the exterior — Fresh paint can enhance curb appeal and property value.
  • Both Landscaping improvements — Enhanced landscaping can attract more buyers and renters.
  • Both Add smart home features — Smart home features can increase property value and attract tech-savvy buyers and renters.

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting the exterior — Fresh paint can enhance curb appeal and property value.
  • Both Landscaping improvements — Enhanced landscaping can attract more buyers and renters.
  • Both Add smart home features — Smart home features can increase property value and attract tech-savvy buyers and renters.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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)
34,808
Household income
$89,003
Rent vs Own
23.1% rent · 76.9% own
Severe rent burden
328.0

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 0.63)
Race & ethnicity
White 55% Black 24% Two or more races 14% Hispanic / Latino 11% Asian 3%
Hispanic origin (detail)
Common ancestry
Lithuanian 9% Italian 1% Romanian 1%
Foreign-born
8% · Canada, China, Vietnam
Languages at home
89% English-only · Spanish 7% Chinese 1% 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
▼ -74.47%
Current HPI
151.3353
Rent YoY
▲ 1.72%
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

+0.0% since first listed
3 events — show timeline
  • 2026-05-13 Listed $264,900 Zillow
  • 2026-05-01 Listed $264,900 AcadianaMLS
  • 2026-05-01 Listed $264,900 GSREIN

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…