CashFlowRE
Sign in Sign up
910 W Main 🏷️ Likely Rental
B+ Composite 76.57
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
  • Livability +3.7/5.0
  • Schools +3.2/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$54,500

910 W Main · New Iberia, LA 70560
2 bd · 1.0 ba · 1,150 sqft · SingleFamily · 57 Days on market
Fair condition 9,583 sqft lot $47/sqft · 25% below area Est $73k · 25% under

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

Listing remarks MLS

Main Street Cottage style home in New Iberia. This 2-bedroom 1 bath home has the original wood floors, living room with fireplace, separate dining area and lots of potential. Tenant occupied so would make a great investment property. Large 2 car carport/shed in the rear of the home.

Key facts

  • Original wood floors
  • Large carport shed
  • Cottage style home

Tags

COTTAGE STYLE HOMEORIGINAL WOOD FLOORSLIVING ROOM WITH FIREPLACESEPARATE DINING AREALARGE CARPORT SHED

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $54,500 price doesn't fit this home's estimated sale value (~$73,072) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $54k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $344 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($912 rent vs $54k).
  • Recommended offer: $53k (3.0% below list) — sets the bar for market timing.
  • Cap rate 13.9% vs local median 5.8% in New Iberia — 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 73/100 on livability (#33 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: commute D+, crime F, employment 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.
  • Market conditions: 237 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 57% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $377 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 $15k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 57 days — a 3% lower offer ($53k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: 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.
Recommended offer $52,865 (3.0% below list)

Questions for the listing agent

  1. It's been on market 57 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
1.67%
Cap rate
13.87%
Cash-on-cash
27.05%
DSCR
2.20
GRM
5.0

CMA / ARV

ARV (median comp)
$73,072
List price
$54,500
Delta
-25.42%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
213 N Landry Dr 0.46mi 2/1.0 1,128 (-2%) 18mo $75,000 $66 60
115 Indest St 0.62mi 2/1.0 1,188 (+3%) 9mo $145,000 $122 58
203 S Landry Dr 0.60mi 3/1.5 (+1) 1,074 (-7%) 2mo $28,000 $26 52
714 W St. Peter St 0.22mi 2/2.0 1,320 (+15%) 15mo $55,000 $42 49
303 Halphen St 0.55mi 2/1.0 1,007 (-12%) 8mo $68,000 $68 47
167 S Richelieu Cir 0.70mi 3/2.0 (+1) 1,086 (-6%) 20mo $105,000 $97 33
1104 Rene St 0.61mi 3/1.0 (+1) 1,007 (-12%) 20mo $19,000 $19 29

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
21.0%
Equity multiple
1.86×
Total profit
$13,091
Equity at exit
$8,126
10-year hold
IRR
29.2%
Equity multiple
3.60×
Total profit
$39,666
Equity at exit
$4,712

Cash invested: $15,260 (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 70560

Home prices YoY
-29.8%
Active inventory
237
Price-to-rent
5.0×

Monthly cashflow live

Estimated rent
$912 high interval (Pro) →
Mortgage (P&I)
$286
Tax est. 1.5%
$68 /mo · $818/yr
Insurance
$23
HOA
$0
Vacancy / Maint / Mgmt
$192
Net cashflow
$344

Break-even live

Break-even rent $477
Max offer price $54,500
Occupancy floor 57%

Sensitivity live

Price -10% $382 -5% $363 +0% $344 +5% $325 +10% $306
Rent -10% $272 -5% $308 +0% $344 +5% $380 +10% $416
Rate -1.0pp $371 -0.5pp $358 base $344 +0.5pp $330 +1.0pp $315

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
$13,625
Closing costs
$1,635
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
405 Anderson St New Iberia, LA 2.0 1.0 950 $650 $0.68 44d 1 0.29mi
212 Hacker St New Iberia, LA 2.0 1.0 1000 $950 $0.95 44d 1 1.03mi
2118 W Old Spanish Trl New Iberia, LA 1.0–3.0 1.0–2.0 1013 $1,442 $1.42 14d 23 1.05mi
1500 Adam St New Iberia, LA 2.0 1.0 800 $850 $1.06 44d 1 1.06mi
419 Charles St New Iberia, LA 1.0 1.0 800 $600 $0.75 44d 1 1.07mi
211 San Jose St New Iberia, LA 3.0 2.0 1397 $1,595 $1.14 14d 1 1.15mi
713 W Admiral Doyle Dr New Iberia, LA 2.0 1.0 830 $938 $1.13 14d 5 1.33mi

Listing history 17 events

  1. 2026-06-18
    days on market $54,500 Active 57 DOM
  2. 2026-06-17
    days on market $54,500 Active 56 DOM
  3. 2026-06-16
    days on market $54,500 Active 55 DOM
  4. 2026-06-15
    days on market $54,500 Active 54 DOM
  5. 2026-06-14
    days on market $54,500 Active 52 DOM
  6. 2026-06-13
    days on market $54,500 Active 51 DOM
  7. 2026-06-10
    days on market $54,500 Active 49 DOM
  8. 2026-06-09
    days on market $54,500 Active 48 DOM
  9. 2026-06-08
    days on market $54,500 Active 47 DOM
  10. 2026-06-07
    days on market $54,500 Active 46 DOM
  11. 2026-06-05
    days on market $54,500 Active 43 DOM
  12. 2026-06-03
    days on market $54,500 Active 42 DOM
  13. 2026-06-02
    days on market $54,500 Active 41 DOM
  14. 2026-06-01
    days on market $54,500 Active 40 DOM
  15. 2026-05-31
    days on market $54,500 Active 39 DOM
  16. 2026-05-30
    days on market $54,500 Active 38 DOM
  17. 2026-04-22
    listed $54,500 Active 283-char remark
    Show marketing remark (283 chars)

    Main Street Cottage style home in New Iberia. This 2-bedroom 1 bath home has the original wood floors, living room with fireplace, separate dining area and lots of potential. Tenant occupied so would make a great investment property. Large 2 car carport/shed in the rear of the home.

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

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥109°F today · 21 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
$10,946
− Mortgage interest
−$3,053
− Property taxes
−$818
− Insurance
−$272
− Repairs & maintenance
−$876
− Management
−$876
− Depreciation
−$1,585
Taxable income
$3,466
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$832
After-tax cash flow
$3,296/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 · 7 photos

Fair 45/100 Moderate rehab

This 2-bedroom, 1-bath home requires moderate renovations to improve its condition and increase its resale and rental value.

Repairs flagged

  • Major Kitchen appliances — Old and worn, need replacement.
  • Major Bathtub and shower — Dated and in need of cleaning and possibly replacement.
  • Major Exterior siding — Peeling and weathered, needs repainting or replacement.
  • Major Hardwood floors — Worn and need refinishing or replacement.
  • Major Paint — Chipped and faded, needs repainting.
  • Major Windows — Stained curtains and drafty, need new windows or caulking.
  • Major HVAC units — Old and may need servicing or replacement.
  • Major Landscaping — Sparse and in need of maintenance and landscaping improvements.

Value-add opportunities

  • Both Paint interior walls and trim — Fresh paint can improve the home's appearance and value.
  • Both Replace kitchen appliances — Modern appliances can attract more buyers and renters.
  • Both Install new windows — New windows can improve energy efficiency and curb appeal.
  • Both Refinish hardwood floors — Refinished floors can add value and appeal to potential buyers.
  • Both Landscaping and curb appeal improvements — A well-maintained exterior can attract more interest and increase the home's value.

Renovation cost estimate screening

Repair itemSeverityEst. cost
Kitchen appliances · Old and worn, need replacement. Major $15,000–50,000
Bathtub and shower · Dated and in need of cleaning and possibly replacement. Major $15,000–50,000
Exterior siding · Peeling and weathered, needs repainting or replacement. Major $15,000–50,000
Hardwood floors · Worn and need refinishing or replacement. Major $15,000–50,000
Paint · Chipped and faded, needs repainting. Major $15,000–50,000
Windows · Stained curtains and drafty, need new windows or caulking. Major $15,000–50,000
HVAC units · Old and may need servicing or replacement. Major $15,000–50,000
Landscaping · Sparse and in need of maintenance and landscaping improvements. Major $15,000–50,000
Total estimated repair cost · 8 items $120,000–400,000

Value-add ROI direction

  • Both Paint interior walls and trim — Fresh paint can improve the home's appearance and value.
  • Both Replace kitchen appliances — Modern appliances can attract more buyers and renters.
  • Both Install new windows — New windows can improve energy efficiency and curb appeal.
  • Both Refinish hardwood floors — Refinished floors can add value and appeal to potential buyers.
  • Both Landscaping and curb appeal improvements — A well-maintained exterior can attract more interest and increase the home's value.

ⓘ 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
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 — New Iberia

Score
73/100
State rank
#33
US rank
#5376

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
New Iberia, LA
Population (ZIP)
37,589

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 0.61)
Race & ethnicity
White 52% Black 35% Two or more races 8% Hispanic / Latino 6% Asian 2%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Lithuanian 11% Italian 1% Serbian 1%
Foreign-born
3% · Canada
Languages at home
93% English-only · French/Haitian/Cajun 3% Spanish 2% Other Asian/Pacific 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
▼ -65.82%
Current HPI
154.9018
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

1 event — show timeline
  • 2026-04-22 Listed $54,500 AcadianaMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…