CashFlowRE
Sign in Sign up
232 Martin Ln
C+ Composite 62.05
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 +21.8/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.0/10.0
  • 1% rule +5.1/10.0
  • 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

$200,000

232 Martin Ln · Slidell, LA 70458
5 bd · 2.0 ba · 2,000 sqft · SingleFamily public records · 80 Days on market
Built 1971 $100/sqft · 35% below area Est $307k · 35% under

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

Listing remarks MLS

RARE FIND! Situated on a quiet dead-end road, this spacious 5 bed 2 bath 2,000 sq ft home is a must see. The open floor plan features a large living area that flows into the updated kitchen with stainless steel appliances. Recent upgrades include a newer hot water heater ,and no carpet throughout the home. The refrigerator, washer, and dryer all remain with the home. Enjoy the heated and cooled sunroom overlooking the large fenced backyard. Shed in backyard has potential but needs some TCL and has electric ran to it. Located in an X Flood Zone. Conveniently located to dining, shopping and entertainment this home is truly move-in ready.

Key facts

  • Open floor plan
  • Quiet dead-end road
  • Updated kitchen

Tags

QUIET DEAD-END ROADOPEN FLOOR PLANUPDATED KITCHENSTAINLESS STEEL APPLIANCESHEATED AND COOLED SUNROOMLARGE FENCED BACKYARD

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 5-bed/2.0-bath single-family listed at $200k.

Deal economics

  • At list price, monthly cash flow is $311 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $200k).
  • Recommended offer: $188k (6.0% below list) — sets the bar for market timing.
  • Cap rate 8.2% 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; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 18d on market — plan ~3-4 weeks tenant-placement turnaround); 1,064 units permitted in St. Tammany Parish in 2024 (0 in 5+ unit buildings).
  • This rent runs 33% 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 $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 80 days — a 6% lower offer ($188k) is reasonable based on typical stale-listing flexibility.
  • 19 sale attempts since 27y ago; this cycle's ask has dropped $20k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $188,000 (6.0% below list)

Questions for the listing agent

  1. It's been on market 80 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1971 — 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
1.01%
Cap rate
8.16%
Cash-on-cash
6.67%
DSCR
1.30
GRM
8.2

CMA / ARV

ARV (median comp)
$307,022
List price
$200,000
Delta
-34.86%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
800 Franklin Ct 0.12mi 4/2.0 (-1) 2,035 (+2%) 7mo $315,000 $155 80
1501 Rue Chartres St 0.43mi 4/2.0 (-1) 2,037 (+2%) 4mo $290,000 $142 68
110 Fountain Dr 0.33mi 4/2.5 (-1) 1,898 (-5%) 1mo $185,000 $97 68
806 Freedom Ln 0.14mi 4/2.0 (-1) 2,280 (+14%) 0mo $230,000 $101 65
1411 Patriot St 0.31mi 4/2.0 (-1) 2,162 (+8%) 8mo $225,000 $104 61
400 Longleaf Dr 0.62mi 4/2.0 (-1) 2,042 (+2%) 8mo $185,000 $91 56
132 Melody Ln 0.65mi 4/2.0 (-1) 1,886 (-6%) 1mo $225,000 $119 54
1513 Rue Lemans Dr 0.59mi 4/2.0 (-1) 1,888 (-6%) 5mo $245,000 $130 54
1408 Fernwood Dr 0.73mi 4/2.0 (-1) 1,893 (-5%) 4mo $229,000 $121 49
1608 Rue Lemans 0.60mi 4/2.0 (-1) 2,195 (+10%) 3mo $263,500 $120 48
1414 Englewood Dr 0.72mi 4/2.0 (-1) 1,865 (-7%) 8mo $260,000 $139 44
412 Briargrove Dr 0.59mi 4/2.0 (-1) 1,739 (-13%) 4mo $245,000 $141 42

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
-7.7%
Equity multiple
0.72×
Total profit
$-15,672
Equity at exit
$29,821
10-year hold
IRR
-0.1%
Equity multiple
0.99×
Total profit
$-425
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
8.2×

Monthly cashflow live

Estimated rent
$2,022 high interval (Pro) →
Mortgage (P&I)
$1,049
Tax from tax record
$154 /mo · $1,843/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$425
Net cashflow
$311

Break-even live

Break-even rent $1,627
Max offer price $200,000
Occupancy floor 80%

Sensitivity live

Price -10% $425 -5% $368 +0% $311 +5% $255 +10% $198
Rent -10% $152 -5% $232 +0% $311 +5% $391 +10% $471
Rate -1.0pp $412 -0.5pp $362 base $311 +0.5pp $260 +1.0pp $207

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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1011 Rue Bordeaux Slidell, LA 4.0 2.0 2268 $2,000 $0.88 4d 1 0.33mi
1011 Rue Bordeaux Slidell, LA 4.0 2.0 2268 $2,000 $0.88 4d 1 0.33mi
129 Fountain Dr Slidell, LA 4.0 2.0 1879 $1,850 $0.98 15d 1 0.42mi
1030 Rue Corton Slidell, LA 4.0 2.0 1931 $2,150 $1.11 44d 1 0.42mi
347 Oriole Dr Slidell, LA 4.0 1.5 1560 $1,500 $0.96 44d 1 0.53mi
347 Oriole Dr Slidell, LA 4.0 1.5 1560 $1,500 $0.96 24d 1 0.53mi
542 Driftwood Cir Slidell, LA 4.0 2.0 1960 $2,100 $1.07 4d 1 0.95mi
1540 Queens Dr Slidell, LA 4.0 2.0 1900 $2,300 $1.21 18d 1 0.96mi
117 S Queens Dr Slidell, LA 4.0 2.0 1476 $1,800 $1.22 4d 1 1.34mi
100 Firwood Dr Slidell, LA 4.0 2.0 1649 $1,900 $1.15 44d 1 1.49mi

Listing history 50 events

  1. 2026-06-21
    days on market $200,000 Active 80 DOM
  2. 2026-06-18
    days on market $200,000 Active 77 DOM
  3. 2026-06-17
    days on market $200,000 Active 76 DOM
  4. 2026-06-16
    days on market $200,000 Active 75 DOM
  5. 2026-06-15
    days on market $200,000 Active 74 DOM
  6. 2026-06-13
    days on market $200,000 Active 72 DOM
  7. 2026-06-10
    days on market $200,000 Active 69 DOM
  8. 2026-06-09
    days on market $200,000 Active 68 DOM
  9. 2026-06-08
    days on market $200,000 Active 67 DOM
  10. 2026-06-07
    days on market $200,000 Active 66 DOM
  11. 2026-06-03
    days on market $200,000 Active 62 DOM
  12. 2026-06-02
    days on market $200,000 Active 61 DOM
  13. 2026-06-01
    days on market $200,000 Active 60 DOM
  14. 2026-05-31
    pricedays on market $200,000 Active 59 DOM
  15. 2026-05-12
    price $209,777 643-char remark
    Show marketing remark (644 chars)

    RARE FIND! Situated on a quiet dead-end road, this spacious 5 bed 2 bath 2,000 sq ft home is a must see. The open floor plan features a large living area that flows into the updated kitchen with stainless steel appliances. Recent upgrades include a newer hot water heater , and no carpet throughout the home. The refrigerator, washer, and dryer all remain with the home. Enjoy the heated and cooled sunroom overlooking the large fenced backyard. Shed in backyard has potential but needs some TCL and has electric ran to it. Located in an X Flood Zone. Conveniently located to dining, shopping and entertainment this home is truly move-in ready.

  16. 2026-05-12
    price $209,777 644-char remark
    Show marketing remark (644 chars)

    RARE FIND! Situated on a quiet dead-end road, this spacious 5 bed 2 bath 2,000 sq ft home is a must see. The open floor plan features a large living area that flows into the updated kitchen with stainless steel appliances. Recent upgrades include a newer hot water heater , and no carpet throughout the home. The refrigerator, washer, and dryer all remain with the home. Enjoy the heated and cooled sunroom overlooking the large fenced backyard. Shed in backyard has potential but needs some TCL and has electric ran to it. Located in an X Flood Zone. Conveniently located to dining, shopping and entertainment this home is truly move-in ready.

  17. 2026-04-02
    listed $219,777 Active 643-char remark
    Show marketing remark (644 chars)

    RARE FIND! Situated on a quiet dead-end road, this spacious 5 bed 2 bath 2,000 sq ft home is a must see. The open floor plan features a large living area that flows into the updated kitchen with stainless steel appliances. Recent upgrades include a newer hot water heater , and no carpet throughout the home. The refrigerator, washer, and dryer all remain with the home. Enjoy the heated and cooled sunroom overlooking the large fenced backyard. Shed in backyard has potential but needs some TCL and has electric ran to it. Located in an X Flood Zone. Conveniently located to dining, shopping and entertainment this home is truly move-in ready.

  18. 2026-04-02
    listed $219,777 Active 644-char remark
    Show marketing remark (644 chars)

    RARE FIND! Situated on a quiet dead-end road, this spacious 5 bed 2 bath 2,000 sq ft home is a must see. The open floor plan features a large living area that flows into the updated kitchen with stainless steel appliances. Recent upgrades include a newer hot water heater , and no carpet throughout the home. The refrigerator, washer, and dryer all remain with the home. Enjoy the heated and cooled sunroom overlooking the large fenced backyard. Shed in backyard has potential but needs some TCL and has electric ran to it. Located in an X Flood Zone. Conveniently located to dining, shopping and entertainment this home is truly move-in ready.

  19. 2026-02-18
    price $229,777
  20. 2026-02-18
    price $229,777
  21. 2026-01-19
    price $239,900
  22. 2026-01-19
    price $239,900
  23. 2026-01-07
    listed $248,000 Active
  24. 2022-06-03
    soldstatus $225,000 Closed
  25. 2022-06-03
    soldstatus $225,000
  26. 2022-05-01
    status Pending
  27. 2022-04-27
    price $235,000
  28. 2022-04-22
    listed $235,000
  29. 2022-04-22
    listed $250,000 Active
  30. 2016-01-06
    soldstatus $122,000
  31. 2015-12-29
    soldstatus $122,000 Sold
  32. 2015-11-11
    historical Pending Continue to Show
  33. 2015-09-29
    price $125,000
  34. 2015-08-25
    listed $130,000 Active
  35. 2015-08-25
    listed $125,000
  36. 2015-02-20
    listed $139,000
  37. 2015-02-20
    listed $139,000
  38. 2013-03-11
    soldstatus $125,000
  39. 2013-03-01
    soldstatus $125,000
  40. 2012-10-15
    listed $124,500
  41. 2012-10-15
    listed $124,500
  42. 2012-02-16
    listed $132,300
  43. 2012-02-16
    listed $132,300
  44. 2011-12-30
    listed $129,900
  45. 2011-12-30
    listed $129,900
  46. 2011-06-24
    listed $127,900
  47. 2011-06-24
    listed $127,900
  48. 1999-12-30
    soldstatus $75,500
  49. 1999-11-16
    listed $79,900
  50. 1999-11-16
    listed $79,900

ⓘ 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
$1,843 · $154/mo
Projected year-2 tax
$1,843 · $154/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
$24,260
− Mortgage interest
−$11,203
− Property taxes
−$1,843
− Insurance
−$1,000
− Repairs & maintenance
−$1,941
− Management
−$1,941
− Depreciation
−$5,818
Taxable income
$514
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$123
After-tax cash flow
$3,613/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

+162.5% since first listed
36 events — show timeline
  • 2026-05-12 Price Changed $209,777 AcadianaMLS
  • 2026-05-12 Price Changed $209,777 GSREIN
  • 2026-04-02 Listed $219,777 GSREIN
  • 2026-04-02 Listed $219,777 AcadianaMLS
  • 2026-02-18 Price Changed $229,777 AcadianaMLS
  • 2026-02-18 Price Changed $229,777 GSREIN
  • 2026-01-19 Price Changed $239,900 AcadianaMLS
  • 2026-01-19 Price Changed $239,900 GSREIN
  • 2026-01-07 Listed $248,000 AcadianaMLS
  • 2022-06-03 Sold (Public Records) $225,000 Public Records
  • 2022-06-03 Sold (MLS) $225,000 GSREIN
  • 2022-05-01 Pending GSREIN
  • 2022-04-27 Price Changed $235,000 GSREIN
  • 2022-04-22 Listed $250,000 GSREIN
  • 2022-04-22 Listed $235,000 AcadianaMLS
  • 2016-01-06 Sold (Public Records) $122,000 Public Records
  • 2015-12-29 Sold (MLS) $122,000 GSREIN
  • 2015-11-11 Contingent GSREIN
  • 2015-09-29 Price Changed $125,000 GSREIN
  • 2015-08-25 Listed $130,000 GSREIN
  • 2015-08-25 Listed $125,000 AcadianaMLS
  • 2015-02-20 Listed $139,000 GSREIN
  • 2015-02-20 Listed $139,000 AcadianaMLS
  • 2013-03-11 Sold (Public Records) $125,000 Public Records
  • 2013-03-01 Sold (MLS) $125,000 GSREIN
  • 2012-10-15 Listed $124,500 AcadianaMLS
  • 2012-10-15 Listed $124,500 GSREIN
  • 2012-02-16 Listed $132,300 GSREIN
  • 2012-02-16 Listed $132,300 AcadianaMLS
  • 2011-12-30 Listed $129,900 GSREIN
  • 2011-12-30 Listed $129,900 AcadianaMLS
  • 2011-06-24 Listed $127,900 GSREIN
  • 2011-06-24 Listed $127,900 AcadianaMLS
  • 1999-12-30 Sold (MLS) $75,500 GSREIN
  • 1999-11-16 Listed $79,900 GSREIN
  • 1999-11-16 Listed $79,900 AcadianaMLS

Property tax history

-1.8%/yr

Latest (2025): $1,843 · -37.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…