CashFlowRE
Sign in Sign up
1511 Ashland Rdg 🏗️ New Construction
B- Composite 69.82
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Condition / age +4.0/5.0
  • Schools +3.2/10.0
  • Livability +2.7/5.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$247,500

1511 Ashland Rdg · Cade, LA 70560
4 bd · 2.0 ba · 1,836 sqft · SingleFamily · 9 Days on market
Good condition 6,098 sqft lot $33/mo HOA · 1% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Discover the epitome of Louisiana living with DR Horton, where innovation, elegance, and unparalleled value converge. As America's premier homebuilder, DR Horton offers exceptional homeownership opportunities across various captivating neighborhoods. Each home reflects their commitment to quality, designed to exceed expectations. Benefits include a minimum of $5000 towards closing costs and highly competitive interest rates, making your dream home more attainable. Experience the future of home living with cutting-edge smart home technology. Each residence features intuitive devices like Ring doorbells, smart garage controls, advanced thermostats, and robust security systems, all managed eff

Key facts

  • Advanced thermostats
  • Energy efficiency
  • Ring doorbells

Tags

SMART HOME TECHNOLOGYRING DOORBELLSSMART GARAGE CONTROLSADVANCED THERMOSTATSROBUST SECURITY SYSTEMSENERGY EFFICIENCY

Property features AI

Finance

  • Other: Photos available (29)
  • HOA & community: Annual association fee of 400; Association provides management

Exterior

  • Parking: 2 covered parking spaces; 2 total parking spaces; 2-car garage
  • Utilities: Electric service provided by Entergy; Public sewer
  • Home design: Single family residence; Under construction
  • Construction: Brick veneer and vinyl siding construction
  • Exterior features: Brick veneer and vinyl siding exterior; Public sewer

Interior

  • Bathrooms: 2 full bathrooms
  • Interior features: Central air conditioning; Natural gas heating

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏗️ New construction. The $247,500 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $249,696.

What this means for you Summary

Snapshot

  • This is a 4-bed/2.0-bath single-family listed at $248k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $1k ($17k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $248k).
  • Cap rate 13.0% vs local median 5.3% in Cade — 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 53/100 on livability (#389 in LA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, crime A, employment B; Watch: amenities F, commute F, housing 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: Coteau Elementary School (math 47% / reading 52%, grade D, #129 of 646 statewide, top 21%, 272 students, 71% FRL); Anderson Middle School (math 19% / reading 38%, grade F, #119 of 218 statewide, top 57%, 399 students, 86% FRL); Westgate High School (math 17% / reading 37%, grade F, #136 of 265 statewide, top 55%, 993 students, 77% FRL).
  • Market conditions: 237 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 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 $2k of loan paydown is wiped out by about $7k 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 $70k cash investment doubles in ~6 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: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $247,500

Questions for the listing agent

  1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. 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.
  5. 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.
  6. 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
1.60%
Cap rate
13.03%
Cash-on-cash
24.05%
DSCR
2.07
GRM
5.2

CMA / ARV

ARV (on-the-fly)
$249,696
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1513 Colonel Rdg 0.01mi 4/2.0 1,836 (0%) 1mo $247,500 $135 99
1518 Colonel Rdg 0.00mi 4/2.0 1,836 (0%) 2mo $250,000 $136 98
1514 Colonel Rdg 0.04mi 4/2.0 1,874 (+2%) 1mo $250,500 $134 94
1601 Colonel Rdg 0.04mi 4/2.0 1,874 (+2%) 2mo $255,500 $136 93
1519 Colonel Rdg 0.02mi 4/2.0 1,706 (-7%) 3mo $240,500 $141 85
1517 Colonel Rdg 0.02mi 3/2.0 (-1) 1,616 (-12%) 2mo $234,500 $145 73
1609 Penrose Rdg 0.01mi 3/2.0 (-1) 1,613 (-12%) 4mo $237,000 $147 71
1515 Colonel Rdg 0.00mi 5/3.0 (+1) 2,087 (+14%) 1mo $267,500 $128 67
1600 Ashland Rdg 0.13mi 3/2.0 (-1) 1,613 (-12%) 5mo $234,500 $145 65
1605 Penrose Rdg 0.04mi 5/3.0 (+1) 2,087 (+14%) 3mo $272,500 $131 64
1518 Ashland Rdg 0.09mi 5/3.0 (+1) 2,087 (+14%) 3mo $267,500 $128 62
1507 Highland Dr 0.10mi 5/3.0 (+1) 2,087 (+14%) 4mo $267,500 $128 60

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
17.3%
Equity multiple
1.70×
Total profit
$48,876
Equity at exit
$37,230
10-year hold
IRR
25.8%
Equity multiple
3.26×
Total profit
$157,819
Equity at exit
$21,589

Cash invested: $69,915 (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
5.2×

Monthly cashflow live

Estimated rent
$4,000 medium interval (Pro) →
Mortgage (P&I)
$1,309
Tax est. 1.5%
$312 /mo · $3,745/yr
Insurance
$104
HOA
$33
Vacancy / Maint / Mgmt
$840
Net cashflow
$1,401

Break-even live

Break-even rent $2,226
Max offer price $249,696
Occupancy floor 60%

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
$62,424
Closing costs
$7,491
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

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1802 Saddle Back Rdg New Iberia, LA 4.0 2.0 1874 $4,000 $2.13 21d 1 0.06mi

HOA detail

Monthly dues
$33 · $396/yr
Likely covers
security

Listing history 8 events

  1. 2026-06-18
    days on market $247,500 Active 9 DOM
  2. 2026-06-17
    days on market $247,500 Active 8 DOM
  3. 2026-06-16
    days on market $247,500 Active 7 DOM
  4. 2026-06-15
    days on market $247,500 Active 6 DOM
  5. 2026-06-14
    days on market $247,500 Active 4 DOM
  6. 2026-06-13
    days on market $247,500 Active 3 DOM
  7. 2026-06-09
    remarks 699-char remark
  8. 2026-06-09
    listed $247,500 Active 1 DOM

ⓘ 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 4/10 Moderate FEMA zone X (unshaded) · 22% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥109°F today · 23 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
$48,000
− Mortgage interest
−$13,987
− Property taxes
−$3,745
− Insurance
−$1,248
− Repairs & maintenance
−$3,840
− Management
−$3,840
− HOA
−$396
− Depreciation
−$7,264
Taxable income
$13,679
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,283
After-tax cash flow
$13,534/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 · 13 photos

Good 80/100 None rehab

This home is in good condition with no major repairs needed. It has a good roof, exterior, flooring, and interior walls. The home is move-in ready and would benefit from a fresh coat of paint and some landscaping to enhance its curb appeal.

Value-add opportunities

  • Both Painting the exterior and interior walls — Fresh paint can enhance the curb appeal and interior aesthetics, making the home more attractive to potential buyers and renters.
  • Both Landscaping the front yard — A well-maintained front yard can improve the home's curb appeal and add value to the property.

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting the exterior and interior walls — Fresh paint can enhance the curb appeal and interior aesthetics, making the home more attractive to potential buyers and renters.
  • Both Landscaping the front yard — A well-maintained front yard can improve the home's curb appeal and add value to the property.

ⓘ 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 — Cade

Score
53/100
State rank
#389
US rank
#24247

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
87
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
  • 2026-06-09 Listed $247,500 AcadianaMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…