CashFlowRE
Sign in Sign up
1470 Providence St
C Composite 56.82
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 +25.1/30.0
  • DSCR +8.2/10.0
  • ARV discount +6.4/15.0
  • 1% rule +5.3/10.0
  • Livability +3.7/5.0
  • Schools +3.2/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$120,000

1470 Providence St · New Iberia, LA 70560
3 bd · 2.0 ba · 1,521 sqft · SingleFamily · 4 Days on market
6,534 sqft lot Est $117k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

This well-maintained, move-in ready residence offers an open and functional floor plan, with the living area flowing naturally into the dining room and kitchen. The kitchen is equipped with tiled countertops and all appliances are included. An expansive bonus room adjacent to the kitchen provides versatile space suitable for a home office, media room, or entertainment area. The primary suite includes a private en suite bath featuring a standalone shower. Two additional bedrooms and a full bath complete the interior. Durable ceramic tile and wood laminate flooring are found throughout -- no carpet anywhere in the home. The outdoor living space is equally impressive, featuring a large covered

Key facts

  • Expansive bonus room
  • Open floor plan
  • Privacy fencing

Tags

OPEN FLOOR PLANTILED COUNTERTOPSEXPANSIVE BONUS ROOMPRIVATE EN SUITE BATHLARGE COVERED PATIOPRIVACY FENCING

Property features AI

Exterior

  • Parking: Carport (2 covered spaces, total 2 parking spaces)
  • Utilities: Public sewer; Electric service: CLECO
  • Home design: Single family residence; City street frontage
  • Construction: Brick veneer / brick construction; Composition roof
  • Exterior features: Covered, enclosed patio/porch; Shed(s) with storage and workshop; Chain link and wood privacy fencing with gate

Interior

  • Kitchen: Dishwasher; Electric stove; Refrigerator
  • Flooring: Brick; Tile; Wood laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Separate shower; Tile countertops; Window treatments; Aluminum window frames; Lighting
  • Laundry & utility: Washer hookup; Electric dryer hookup; Dryer

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 $120k.

Deal economics

  • At list price, monthly cash flow is $266 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $120k).
  • Cap rate 9.0% 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; 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 $830 of loan paydown is wiped out by about $4k 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.

Negotiation context

  • Only 4 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→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $120,000

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. 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?
  3. 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?
  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
1.03%
Cap rate
8.95%
Cash-on-cash
9.50%
DSCR
1.42
GRM
8.1

CMA / ARV

ARV (on-the-fly)
$117,117
Comps found
9
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1607 French St 0.06mi 3/2.0 1,436 (-6%) 15mo $127,000 $88 75
1410 Center St 0.28mi 3/1.0 1,394 (-8%) 0mo $147,340 $106 69
1608 French St 0.08mi 3/2.0 1,433 (-6%) 23mo $107,000 $75 68
918 Inez Ave 0.68mi 3/2.0 1,521 (0%) 9mo $117,000 $77 60
1605 Iberia St 0.20mi 3/1.5 1,649 (+8%) 22mo $65,000 $39 57
1511 Elm St 0.60mi 3/2.0 1,480 (-3%) 15mo $139,900 $95 55
109 Desire St 0.06mi 3/1.5 1,305 (-14%) 22mo $30,000 $23 53
510 Robert Dr S 0.65mi 3/2.0 1,681 (+10%) 24mo $167,000 $99 32
1410 S Corinne St 0.58mi 3/1.0 1,320 (-13%) 21mo $37,000 $28 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
-2.0%
Equity multiple
0.92×
Total profit
$-2,553
Equity at exit
$17,892
10-year hold
IRR
7.6%
Equity multiple
1.58×
Total profit
$19,368
Equity at exit
$10,375

Cash invested: $33,600 (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
8.1×

Monthly cashflow live

Estimated rent
$1,230 medium interval (Pro) →
Mortgage (P&I)
$629
Tax from tax record
$26 /mo · $316/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$258
Net cashflow
$266

Break-even live

Break-even rent $893
Max offer price $120,000
Occupancy floor 73%

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
$30,000
Closing costs
$3,600
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 4 events

  1. 2026-06-08
    pricestatus $120,000 Pending 4 DOM
  2. 2026-06-07
    days on market $110,000 Active 4 DOM
  3. 2026-06-03
    remarks 699-char remark
  4. 2026-06-03
    listed $110,000 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
$316 · $26/mo
Projected year-2 tax
$660 · $55/mo
Expected delta
+$344/yr (+$29/mo · 109.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

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 · 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
$14,760
− Mortgage interest
−$6,722
− Property taxes
−$316
− Insurance
−$600
− Repairs & maintenance
−$1,181
− Management
−$1,181
− Depreciation
−$3,491
Taxable income
$1,270
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$305
After-tax cash flow
$2,889/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 — 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
  • 2026-06-03 Listed $110,000 AcadianaMLS

Property tax history

-2.2%/yr

Latest (2025): $316 · +2.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…