CashFlowRE
Sign in Sign up
605 Pellerin St
B Composite 73.82
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 +12.8/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +3.2/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$75,000

605 Pellerin St · Jeanerette, LA 70544
3 bd · 1.5 ba · 1,700 sqft · SingleFamily · 9 Days on market
7,405 sqft lot Est $85k · 12% under

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

Listing remarks

Investor opportunity with endless potential! This brick home is ready for renovation and offers a great opportunity for investors or buyers looking to customize a property to their vision. Spacious layout with solid bones and plenty of possibilities. Property is being sold in ''as-is'' condition.

Key facts

  • Solid bones
  • Ready for renovation
  • Brick home

Tags

BRICK HOMEREADY FOR RENOVATIONSPACIOUS LAYOUTSOLID BONESENDLESS POTENTIAL

Property features AI

Exterior

  • Parking: Open parking
  • Utilities: Public sewer; City electric
  • Home design: Single family residence; Fixer condition
  • Construction: Brick veneer and frame construction; Composition roof
  • Exterior features: Exterior lighting

Interior

  • Flooring: Carpet flooring; Tile flooring
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Varied ceiling heights; Tile countertops

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/1.5-bath single-family listed at $75k.

Deal economics

  • At list price, monthly cash flow is $434 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $75k).

Location & tenants

  • Location reads 57/100 on livability (#320 in LA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+, health & safety B+; Watch: crime F, amenities F, commute F.
  • Iberia Parish (other): math 32% / reading 43% proficiency, ranked #27 of 98 in LA (top 28%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Jeanerette Senior High School (math 8% / reading 27%, grade F, #197 of 265 statewide, top 76%, 322 students, 85% FRL) — zoned schools average 85% FRL vs 66% district-wide (19 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 17% at this address vs 38% district-wide (-20 pts) — the specific schools serving this property underperform the Iberia Parish average; the district grade overstates school quality for this exact location.
  • Market conditions: 33 active listings in the ZIP; 94 units permitted in Iberia Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $519 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Iberia County population projected to shrink 4% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $21k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $75,000

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  3. 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.
  4. 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.
  5. 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
1.51%
Cap rate
13.23%
Cash-on-cash
24.77%
DSCR
2.10
GRM
5.5

CMA / ARV

ARV (on-the-fly)
$85,000
Comps found
9
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
538 Pellerin St 0.09mi 2/2.0 (-1) 1,745 (+3%) 10mo $88,000 $50 76
410 Milmo St 0.36mi 3/2.0 1,755 (+3%) 6mo $118,500 $68 71
2039 W Main St 0.51mi 3/2.0 1,692 (-0%) 20mo $67,000 $40 57
1520 Darce St 0.23mi 3/1.0 1,505 (-12%) 14mo $64,000 $43 57
534 Druilhet St 0.64mi 3/1.0 1,777 (+4%) 11mo $112,000 $63 52
230 Druilhet St 0.72mi 3/1.0 1,607 (-6%) 6mo $121,000 $75 51
250 Druilhet St 0.71mi 3/2.5 1,853 (+9%) 0mo $22,500 $12 47
2040 Church St 0.41mi 3/2.0 1,546 (-9%) 23mo $125,000 $81 44
104 Virginia St 0.52mi 3/2.0 1,952 (+15%) 15mo $73,000 $37 36

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
18.2%
Equity multiple
1.74×
Total profit
$15,443
Equity at exit
$11,183
10-year hold
IRR
26.6%
Equity multiple
3.33×
Total profit
$48,937
Equity at exit
$6,485

Cash invested: $21,000 (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 70544

Home prices YoY
-17.8%
Active inventory
33
Price-to-rent
5.5×

Monthly cashflow live

Estimated rent
$1,136 medium interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$39 /mo · $471/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$239
Net cashflow
$434

Break-even live

Break-even rent $587
Max offer price $75,000
Occupancy floor 57%

Sensitivity live

Price -10% $476 -5% $455 +0% $434 +5% $412 +10% $391
Rent -10% $344 -5% $389 +0% $434 +5% $478 +10% $523
Rate -1.0pp $471 -0.5pp $453 base $434 +0.5pp $414 +1.0pp $394

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
$18,750
Closing costs
$2,250
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.

Listing history 8 events

  1. 2026-06-18
    days on market $75,000 Active 9 DOM
  2. 2026-06-17
    days on market $75,000 Active 8 DOM
  3. 2026-06-16
    days on market $75,000 Active 7 DOM
  4. 2026-06-15
    days on market $75,000 Active 6 DOM
  5. 2026-06-14
    days on market $75,000 Active 4 DOM
  6. 2026-06-13
    days on market $75,000 Active 3 DOM
  7. 2026-06-10
    remarks 297-char remark
  8. 2026-06-10
    listed $75,000 Active 1 DOM

ⓘ 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
$471 · $39/mo
Projected year-2 tax
$471 · $39/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 6/10 Major FEMA zone X (unshaded) · 56% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥107°F today · 22 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 · 1 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
$13,630
− Mortgage interest
−$4,201
− Property taxes
−$471
− Insurance
−$375
− Repairs & maintenance
−$1,090
− Management
−$1,090
− Depreciation
−$2,182
Taxable income
$4,221
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,013
After-tax cash flow
$4,190/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
Iberia Parish
NCES district ID
2200720
Math proficiency
32% ▼ -43.00%
Reading proficiency
43% ▼ -35.00%
Median HH income
$43,289
Composite
31.74/100
National rank
#5904
State rank
#27 of 98 in LA

Livability — Jeanerette

Score
57/100
State rank
#320
US rank
#21825

Category grades

Amenities F Commute F Cost of living A+ Crime F Employment F Housing A+ Health & safety B+ User ratings F

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Jeanerette, LA
Population (ZIP)
10,407

Population outlook (Iberia County) Hauer SSP2

Today (2025)
74,632 people
By 2030
74,368 · -0.4%
By 2040
73,223 · -1.9%
By 2050
71,728 · -3.9%
By 2075
69,028 · -7.5%
By 2100
65,018 · -12.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.64)
Race & ethnicity
Black 48% White 35% Two or more races 6% Native American 4% Hispanic / Latino 3% Asian 3%
Common ancestry
Lithuanian 8%
Foreign-born
2% · Canada, Vietnam
Languages at home
91% English-only · Spanish 4% French/Haitian/Cajun 3% Korean 1%

Political lean MEDSL · Iberia

2024 margin
Solid R (+34.1) · D 32.4% · R 66.5% · Other 1.1%
2008→2024 swing
-11.1pp toward R · 2008: -23.0pp · 2024: -34.1pp
All cycles
2024: R+34.1 2020: R+31.2 2016: R+31.4 2012: R+26.2 2008: R+23.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -23.88%
Current HPI
110.2806
Rent YoY
Metro
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

+650.0% since first listed
4 events — show timeline
  • 2026-06-09 Listed $75,000 AcadianaMLS
  • 2006-12-28 Sold (Public Records) Public Records
  • 2006-08-10 Sold (Public Records) $89,000 Public Records
  • 2005-09-09 Sold (Public Records) $10,000 Public Records

Property tax history

-3.0%/yr

Latest (2025): $471 · +2.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…