CashFlowRE
Sign in Sign up
336 Indest St
D Composite 41.88
Why this score? — see what drove the D 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 +17.9/30.0
  • DSCR +5.6/10.0
  • 1% rule +3.7/10.0
  • Livability +3.7/5.0
  • Schools +3.2/10.0
  • ARV discount +2.9/15.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$189,000

336 Indest St · New Iberia, LA 70563
3 bd · 2.0 ba · 1,579 sqft · SingleFamily · 97 Days on market
8,276 sqft lot $120/sqft · 10% above area Est $171k · 10% over

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

Listing remarks MLS

Move-in ready and conveniently located near downtown, this sweet 3-bedroom, 2-bath home offers 1,579 square feet of well-designed living space with a desirable split floor plan. The inviting front porch, shaded by a mature live oak tree, provides a welcoming place to relax and enjoy the neighborhood setting. Inside, the home features a functional layout designed for comfortable everyday living. The fully privacy-fenced backyard includes a covered patio, perfect for outdoor entertaining or quiet evenings at home. A spacious shop in the rear offers excellent additional space for storage, hobbies, or a workshop.

Key facts

  • Inviting front porch
  • Spacious shop
  • Covered patio

Tags

MOVE IN READYINVITING FRONT PORCHMATURE LIVE OAK TREEFULLY PRIVACY FENCED BACKYARDCOVERED PATIOSPACIOUS SHOP

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 $189k.

Deal economics

  • At list price, monthly cash flow is $158 ($2k/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 $164k (13.0% below list).
  • Recommended offer: $164k (13.0% below list) — sets the bar for 1% rule.
  • Cap rate 7.3% vs local median 5.8% in New Iberia — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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: 141 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); 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

  • It's been on market 97 days — a 9% lower offer ($172k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 21y ago; this cycle's ask has dropped $11k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $137k; 38% above their basis — modest negotiation headroom, anchor on the comps not their cost.

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 $164,491 (13.0% below list)

Questions for the listing agent

  1. It's been on market 97 days. Have you received any prior offers? Is the seller open to a 13% 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 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  7. 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.
  8. 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.
  9. 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
0.87%
Cap rate
7.30%
Cash-on-cash
3.58%
DSCR
1.16
GRM
9.6

CMA / ARV

ARV (median comp)
$171,419
List price
$189,000
Delta
10.26%
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
333 Indest St 0.03mi 3/2.0 1,545 (-2%) 3mo $165,000 $107 92
317 Indest St 0.12mi 3/2.0 1,572 (-0%) 4mo $199,500 $127 90
349 Allen Street Ext 0.05mi 2/1.5 (-1) 1,692 (+7%) 7mo $169,000 $100 73
227 Pollard Ave 0.37mi 3/2.0 1,650 (+4%) 4mo $219,500 $133 72
307 Dodson St 0.47mi 3/2.0 1,641 (+4%) 6mo $150,000 $91 66
405 S Jacqueline Dr 0.55mi 2/2.0 (-1) 1,600 (+1%) 2mo $190,000 $119 66
201 Allen St 0.29mi 2/2.0 (-1) 1,677 (+6%) 9mo $109,900 $66 63
414 Ashton St 0.55mi 3/1.5 1,496 (-5%) 5mo $165,000 $110 59
631 Everette St 0.68mi 3/2.0 1,730 (+10%) 2mo $155,000 $90 50
425 Missouri St 0.73mi 3/1.5 1,446 (-8%) 7mo $154,500 $107 44
122 French St 0.66mi 2/2.5 (-1) 1,793 (+14%) 1mo $155,000 $86 39
107 W St Peter St 0.72mi 3/2.0 1,368 (-13%) 7mo $180,000 $132 38

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
-10.7%
Equity multiple
0.61×
Total profit
$-20,634
Equity at exit
$28,181
10-year hold
IRR
-1.5%
Equity multiple
0.90×
Total profit
$-5,312
Equity at exit
$16,341

Cash invested: $52,920 (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
9.6×

Monthly cashflow live

Estimated rent
$1,645 medium interval (Pro) →
Mortgage (P&I)
$991
Tax from tax record
$72 /mo · $858/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$345
Net cashflow
$158

Break-even live

Break-even rent $1,445
Max offer price $189,000
Occupancy floor 85%

Sensitivity live

Price -10% $265 -5% $212 +0% $158 +5% $105 +10% $51
Rent -10% $28 -5% $93 +0% $158 +5% $223 +10% $288
Rate -1.0pp $253 -0.5pp $206 base $158 +0.5pp $109 +1.0pp $59

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
$47,250
Closing costs
$5,670
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
309 Springfield St New Iberia, LA 3.0 2.0 1192 $1,500 $1.26 15d 1 1.04mi
919 Russo St New Iberia, LA 3.0 2.0 1520 $1,800 $1.18 22d 1 1.07mi
211 San Jose St New Iberia, LA 3.0 2.0 1397 $1,595 $1.14 15d 1 1.27mi

Listing history 25 events

  1. 2026-06-22
    days on market $189,000 Active 97 DOM
  2. 2026-06-18
    days on market $189,000 Active 94 DOM
  3. 2026-06-17
    days on market $189,000 Active 93 DOM
  4. 2026-06-16
    days on market $189,000 Active 92 DOM
  5. 2026-06-15
    days on market $189,000 Active 91 DOM
  6. 2026-06-14
    days on market $189,000 Active 89 DOM
  7. 2026-06-13
    pricedays on market $189,000 Active 88 DOM
  8. 2026-06-10
    days on market $199,900 Active 86 DOM
  9. 2026-06-09
    days on market $199,900 Active 85 DOM
  10. 2026-06-08
    days on market $199,900 Active 84 DOM
  11. 2026-06-07
    days on market $199,900 Active 83 DOM
  12. 2026-06-05
    days on market $199,900 Active 80 DOM
  13. 2026-06-03
    days on market $199,900 Active 79 DOM
  14. 2026-06-02
    days on market $199,900 Active 78 DOM
  15. 2026-06-01
    days on market $199,900 Active 77 DOM
  16. 2026-05-31
    days on market $199,900 Active 76 DOM
  17. 2026-05-30
    days on market $199,900 Active 75 DOM
  18. 2026-03-16
    listed $199,900 Active 616-char remark
    Show marketing remark (616 chars)

    Move-in ready and conveniently located near downtown, this sweet 3-bedroom, 2-bath home offers 1,579 square feet of well-designed living space with a desirable split floor plan. The inviting front porch, shaded by a mature live oak tree, provides a welcoming place to relax and enjoy the neighborhood setting. Inside, the home features a functional layout designed for comfortable everyday living. The fully privacy-fenced backyard includes a covered patio, perfect for outdoor entertaining or quiet evenings at home. A spacious shop in the rear offers excellent additional space for storage, hobbies, or a workshop.

  19. 2014-03-14
    soldstatus $137,000
  20. 2005-11-15
    soldstatus
  21. 2005-11-02
    soldstatus $110,000
  22. 2005-10-31
    soldstatus $110,000 184-char remark
    Show marketing remark (184 chars)

    Charming 3 bedroom, 2 bath home located in a highly desirable area of New Iberia. Sit back and relax under the beautiful majestic oak tree that shades the front yard of this rare find.

  23. 2005-09-26
    listed $115,000 184-char remark
    Show marketing remark (184 chars)

    Charming 3 bedroom, 2 bath home located in a highly desirable area of New Iberia. Sit back and relax under the beautiful majestic oak tree that shades the front yard of this rare find.

  24. 2004-02-17
    soldstatus
  25. 1947-08-13
    soldstatus

ⓘ 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
$858 · $72/mo
Projected year-2 tax
$1,040 · $87/mo
Expected delta
+$182/yr (+$15/mo · 21.2%)

ⓘ 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 · 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
$19,739
− Mortgage interest
−$10,587
− Property taxes
−$858
− Insurance
−$945
− Repairs & maintenance
−$1,579
− Management
−$1,579
− Depreciation
−$5,498
Taxable loss
−$1,307
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$314
After-tax cash flow
$2,211/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

+73.8% since first listed
8 events — show timeline
  • 2026-03-16 Listed $199,900 AcadianaMLS
  • 2014-03-14 Sold (Public Records) $137,000 Public Records
  • 2005-11-15 Sold (Public Records) Public Records
  • 2005-11-02 Sold (Public Records) $110,000 Public Records
  • 2005-10-31 Sold (MLS) $110,000 AcadianaMLS
  • 2005-09-26 Listed $115,000 AcadianaMLS
  • 2004-02-17 Sold (Public Records) Public Records
  • 1947-08-13 Sold (Public Records) Public Records

Property tax history

-1.4%/yr

Latest (2025): $858 · -3.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…