CashFlowRE
Sign in Sign up
311 Duperier Ave
C Composite 55.69
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 +20.8/30.0
  • ARV discount +12.3/15.0
  • DSCR +6.6/10.0
  • 1% rule +4.1/10.0
  • 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

$185,000

311 Duperier Ave · New Iberia, LA 70563
3 bd · 2.0 ba · 2,070 sqft · SingleFamily · 3 Days on market
0.31 ac lot Est $207k · 11% under

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

Listing remarks

This magnificent circa 1865 home is a rare piece of living history - beautifully preserved and lovingly maintained through the generations. Soaring 10-foot ceilings and an abundance of natural light create a bright, airy atmosphere that is both timeless and welcoming. The home offers three bedrooms, including a generous primary suite with a private bath, seating area and ample closet space. The kitchen is efficiently designed, complete with all appliances and a charming snack bar. A spacious formal living and dining room provides an elegant setting for entertaining, while the rear of the home opens into a large den featuring a fireplace, wet bar, and walls of rich, character-filled pecky cy

Key facts

  • Snack bar
  • Large den
  • Private bath

Tags

10 FOOT CEILINGSNATURAL LIGHTPRIVATE BATHSNACK BARFORMAL LIVING AND DINING ROOMLARGE DEN

Property features AI

Exterior

  • Parking: Carport (1 covered space); Open parking (total 1 space)
  • Utilities: Public sewer; Electric service by CLECO
  • Home design: Single family residence; City street frontage
  • Construction: Wood siding/frame construction; Metal roof
  • Exterior features: Outdoor lighting; Covered and open porch/patio; Chain link fencing; RV/boat storage; Shed(s); Storage; Workshop

Interior

  • Kitchen: Dishwasher; Disposal; Microwave; Refrigerator; Gas stove/convection
  • Flooring: Brick; Carpet; Wood
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: High ceilings; Beamed ceilings; Bookcases; Built-in features; Walk-in closet(s); Wet bar; Formica counters; Window treatments; Double-pane windows; One gas fireplace
  • Laundry & utility: Washer hookup; Electric dryer hookup

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 $185k.

Deal economics

  • At list price, monthly cash flow is $255 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $169k (8.8% below list).
  • Recommended offer: $169k (8.8% below list) — sets the bar for 1% rule.
  • Cap rate 7.9% 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.
  • Zoned schools: North Lewis Elementary School (math 43% / reading 57%, grade D+, #125 of 646 statewide, top 20%, 520 students, 54% FRL); Belle Place Middle School (math 31% / reading 54%, grade D-, #57 of 218 statewide, top 26%, 413 students, 65% FRL); New Iberia Senior High School (math 35% / reading 52%, grade F, #64 of 265 statewide, top 24%, 1,449 students, 62% FRL).
  • Market conditions: 141 active listings in the ZIP; 2 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 $1k of loan paydown is wiped out by about $6k 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 3 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 $168,782 (8.8% below list)

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
0.91%
Cap rate
7.95%
Cash-on-cash
5.91%
DSCR
1.26
GRM
9.1

CMA / ARV

ARV (on-the-fly)
$207,000
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
153 Duperier Ave 0.31mi 3/2.0 2,108 (+2%) 0mo $125,000 $59 82
601 Napoleon Ave 0.32mi 3/2.5 2,165 (+5%) 1mo $247,000 $114 75
510 Ashton St 0.36mi 2/2.0 (-1) 2,000 (-3%) 1mo $105,500 $53 72
3 Carmel Bnd 0.45mi 3/2.0 1,977 (-4%) 3mo $330,000 $167 70
37 Prairie Ave 0.61mi 3/2.0 1,988 (-4%) 7mo $198,000 $100 59
102 Myrtle Oak Dr 0.62mi 4/2.0 (+1) 2,267 (+10%) 1mo $130,000 $57 50
504 Loreauville Rd 0.64mi 3/3.0 2,238 (+8%) 8mo $265,000 $118 46
418 Birch St 0.62mi 4/2.0 (+1) 1,828 (-12%) 2mo $182,000 $100 45
403 Azalea Dr 0.59mi 3/2.0 2,344 (+13%) 9mo $165,000 $70 43
309 Azalea Dr 0.60mi 4/2.0 (+1) 1,800 (-13%) 3mo $160,000 $89 42
122 French St 0.61mi 2/2.5 (-1) 1,793 (-13%) 1mo $155,000 $86 41
413 Jacqueline Dr 0.67mi 4/2.0 (+1) 2,303 (+11%) 11mo $230,000 $100 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
-7.2%
Equity multiple
0.73×
Total profit
$-13,831
Equity at exit
$27,584
10-year hold
IRR
2.3%
Equity multiple
1.16×
Total profit
$8,478
Equity at exit
$15,995

Cash invested: $51,800 (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 70563

Home prices YoY
-35.0%
Active inventory
141
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$1,688 medium interval (Pro) →
Mortgage (P&I)
$970
Tax from tax record
$31 /mo · $373/yr
Insurance
$77
HOA
$0
Vacancy / Maint / Mgmt
$354
Net cashflow
$255

Break-even live

Break-even rent $1,365
Max offer price $185,000
Occupancy floor 80%

Sensitivity live

Price -10% $360 -5% $307 +0% $255 +5% $-9 +10% $-73
Rent -10% $122 -5% $188 +0% $255 +5% $322 +10% $388
Rate -1.0pp $348 -0.5pp $302 base $255 +0.5pp $207 +1.0pp $158

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
$46,250
Closing costs
$5,550
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
120 Guadalajara St New Iberia, LA 3.0 2.0 2278 $1,600 $0.70 21d 1 1.22mi
919 Russo St New Iberia, LA 3.0 2.0 1520 $1,800 $1.18 21d 1 1.26mi

Listing history 1 events

  1. 2026-05-20
    listed $185,000 Active

ⓘ 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
$373 · $31/mo
Projected year-2 tax
$1,017 · $85/mo
Expected delta
+$645/yr (+$54/mo · 172.8%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% 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
$20,254
− Mortgage interest
−$10,363
− Property taxes
−$373
− Insurance
−$925
− Repairs & maintenance
−$1,620
− Management
−$1,620
− Depreciation
−$5,382
Taxable loss
−$29
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$7
After-tax cash flow
$3,068/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)
19,947

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
Predominantly White (74%)
Race & ethnicity
White 74% Black 16% Two or more races 5% Hispanic / Latino 5% Asian 2%
Common ancestry
Lithuanian 19% Slovak 1% Romanian 1%
Foreign-born
2% · Canada, China
Languages at home
91% English-only · French/Haitian/Cajun 4% Spanish 2% Other Indo-European 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
▼ -78.52%
Current HPI
146.1556
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
  • 2026-05-20 Listed $185,000 AcadianaMLS

Property tax history

-2.2%/yr

Latest (2025): $373 · +2.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…