CashFlowRE
Sign in Sign up
5819 Cara Rd
C+ Composite 62.18
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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +9.5/10.0
  • Schools +3.2/10.0
  • Livability +2.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +1.8/15.0
  • Appreciation +0.0/10.0

$275,000

5819 Cara Rd · Cade, LA 70560
3 bd · 2.0 ba · 1,969 sqft · SingleFamily · 256 Days on market
Built 1990 1.83 ac lot $140/sqft · 13% above area Est $244k · 13% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Large country home with many amenities and possibilities. 1.83 acre lot with 18x42 pool, spacious 3 bed, 2 bath home, pool house or mother-in-law suite, storage shed and pond.

Key facts

  • Pond
  • 1.83 acre lot
  • Pool house

Tags

1.83 ACRE LOT18X42 POOLPOOL HOUSESTORAGE SHEDPOND

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 $275k.

Deal economics

  • At list price, monthly cash flow is $1k ($18k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $275k).
  • Recommended offer: $242k (12.0% below list) — sets the bar for market timing.
  • Cap rate 12.7% 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: schools 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.
  • 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 $8k 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 $77k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 256 days — a 12% lower offer ($242k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 2y ago; this cycle's ask has dropped $25k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $155k; list at $275k implies a 77% gain — meaningful room to come down on a strong offer.

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 $242,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 256 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.45%
Cap rate
12.72%
Cash-on-cash
22.95%
DSCR
2.02
GRM
5.7

CMA / ARV

ARV (median comp)
$244,112
List price
$275,000
Delta
12.65%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1514 Colonel Rdg 0.50mi 4/2.0 (+1) 1,874 (-5%) 1mo $250,500 $134 63
1515 Ashland Rdg 0.44mi 4/2.0 (+1) 1,874 (-5%) 6mo $252,500 $135 61
1601 Colonel Rdg 0.52mi 4/2.0 (+1) 1,874 (-5%) 2mo $255,500 $136 61
1516 Ashland Rdg 0.41mi 4/2.0 (+1) 1,836 (-7%) 5mo $247,500 $135 61
1509 Highland Dr 0.43mi 4/2.0 (+1) 1,874 (-5%) 8mo $250,500 $134 60
1513 Colonel Rdg 0.53mi 4/2.0 (+1) 1,836 (-7%) 1mo $247,500 $135 58
1503 Highland Dr 0.43mi 4/2.0 (+1) 1,836 (-7%) 7mo $247,500 $135 58
1511 Highland Dr 0.43mi 4/2.0 (+1) 1,836 (-7%) 7mo $247,500 $135 58
1518 Colonel Rdg 0.53mi 4/2.0 (+1) 1,836 (-7%) 2mo $250,000 $136 57
1601 Ashland Rdg 0.41mi 4/2.0 (+1) 1,706 (-13%) 6mo $242,500 $142 49
1519 Colonel Rdg 0.52mi 4/2.0 (+1) 1,706 (-13%) 3mo $240,500 $141 46
1506 Highland Dr 0.43mi 4/2.0 (+1) 1,704 (-14%) 8mo $244,500 $143 46

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
15.9%
Equity multiple
1.64×
Total profit
$49,157
Equity at exit
$41,003
10-year hold
IRR
24.5%
Equity multiple
3.12×
Total profit
$163,287
Equity at exit
$23,777

Cash invested: $77,000 (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 70560

Home prices YoY
-29.8%
Active inventory
237
Price-to-rent
5.7×

Monthly cashflow live

Estimated rent
$4,000 medium interval (Pro) →
Mortgage (P&I)
$1,442
Tax from tax record
$131 /mo · $1,568/yr
Insurance
$115
HOA
$0
Vacancy / Maint / Mgmt
$840
Net cashflow
$1,473

Break-even live

Break-even rent $2,136
Max offer price $275,000
Occupancy floor 58%

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
$68,750
Closing costs
$8,250
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.

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 0.60mi

Listing history 6 events

  1. 2026-03-26
    status Active 176-char remark
    Show marketing remark (176 chars)

    Large country home with many amenities and possibilities. 1.83 acre lot with 18x42 pool, spacious 3 bed, 2 bath home, pool house or mother-in-law suite, storage shed and pond.

  2. 2026-03-26
    price $275,000 176-char remark
    Show marketing remark (176 chars)

    Large country home with many amenities and possibilities. 1.83 acre lot with 18x42 pool, spacious 3 bed, 2 bath home, pool house or mother-in-law suite, storage shed and pond.

  3. 2025-08-22
    listed $300,000 Active 176-char remark
    Show marketing remark (176 chars)

    Large country home with many amenities and possibilities. 1.83 acre lot with 18x42 pool, spacious 3 bed, 2 bath home, pool house or mother-in-law suite, storage shed and pond.

  4. 2024-09-06
    price $245,000
  5. 2024-04-30
    listed $255,000 Active
  6. 2014-07-31
    soldstatus $155,000

ⓘ 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
$1,568 · $131/mo
Projected year-2 tax
$1,568 · $131/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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥108°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
−$15,404
− Property taxes
−$1,568
− Insurance
−$1,375
− Repairs & maintenance
−$3,840
− Management
−$3,840
− Depreciation
−$8,000
Taxable income
$13,972
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,353
After-tax cash flow
$14,318/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 — 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

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

+77.4% since first listed
6 events — show timeline
  • 2026-03-26 Relisted AcadianaMLS
  • 2026-03-26 Price Changed $275,000 AcadianaMLS
  • 2025-08-22 Listed $300,000 AcadianaMLS
  • 2024-09-06 Price Changed $245,000 AcadianaMLS
  • 2024-04-30 Listed $255,000 AcadianaMLS
  • 2014-07-31 Sold (Public Records) $155,000 Public Records

Property tax history

+3.6%/yr

Latest (2025): $1,568 · +1.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…