CashFlowRE
Sign in Sign up
719 Lillian St
B- Composite 67.41
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
  • DSCR +10.0/10.0
  • 1% rule +8.1/10.0
  • ARV discount +7.5/15.0
  • 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

$117,500

719 Lillian St · New Iberia, LA 70560
4 bd · 1.5 ba · 2,150 sqft · SingleFamily · 90 Days on market
10,454 sqft lot $55/sqft · 50% below area ↓ 7% since listing

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

Listing remarks MLS

Great starter home with plenty of room to grow! This 4-bedroom, 1.5-bath property features a spacious den--perfect for a ''man cave'' or entertaining guests. The home is equipped with a durable metal roof and energy-efficient windows for added comfort and savings. Updates include a 4-ton Trane HVAC system with furnace and coil installed in 2016, plus a new outside unit in 2023. Step outside to a large, fully fenced backyard complete with a storage shed, offering space for outdoor activities, hobbies, or future improvements. Whether you're looking for an investment opportunity or a place to make your own, this home offers endless possibilities! ** Seller offering $3,500 in flooring allowance.

Key facts

  • Metal roof
  • Storage shed
  • Spacious den

Tags

SPACIOUS DENMETAL ROOFENERGY EFFICIENT WINDOWS4 TON TRANE HVAC SYSTEMFULLY FENCED BACKYARDSTORAGE SHED

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 4-bed/1.5-bath single-family listed at $118k.

Deal economics

  • At list price, monthly cash flow is $37 ($450/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $118k).
  • Recommended offer: $110k (6.0% below list) — sets the bar for market timing.
  • Cap rate 11.0% 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 $812 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

  • It's been on market 90 days — a 6% lower offer ($110k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); 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 $110,450 (6.0% below list)

Questions for the listing agent

  1. It's been on market 90 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  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
1.31%
Cap rate
11.03%
Cash-on-cash
16.92%
DSCR
1.75
GRM
6.4

CMA / ARV

ARV (median comp)
$235,784
List price
$117,500
Delta
-50.17%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2515 Erath St 0.19mi 4/2.5 2,336 (+9%) 3mo $119,000 $51 70

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
-13.9%
Equity multiple
0.50×
Total profit
$-16,405
Equity at exit
$17,520
10-year hold
IRR
-4.7%
Equity multiple
0.69×
Total profit
$-10,206
Equity at exit
$10,159

Cash invested: $32,900 (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
6.4×

Monthly cashflow live

Estimated rent
$1,538 medium interval (Pro) →
Mortgage (P&I)
$616
Tax from tax record
$86 /mo · $1,027/yr
Insurance
$49
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$323
Net cashflow
$37

Break-even live

Break-even rent $1,490
Max offer price $117,500
Occupancy floor 93%

Sensitivity live

Price -10% $104 -5% $71 +0% $37 +5% $4 +10% $-29
Rent -10% $-84 -5% $-23 +0% $37 +5% $98 +10% $159
Rate -1.0pp $97 -0.5pp $67 base $37 +0.5pp $7 +1.0pp $-24

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
$29,375
Closing costs
$3,525
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 23 events

  1. 2026-06-18
    days on market $117,500 Active 90 DOM
  2. 2026-06-17
    days on market $117,500 Active 89 DOM
  3. 2026-06-16
    days on market $117,500 Active 88 DOM
  4. 2026-06-15
    days on market $117,500 Active 87 DOM
  5. 2026-06-14
    days on market $117,500 Active 85 DOM
  6. 2026-06-13
    days on market $117,500 Active 84 DOM
  7. 2026-06-10
    days on market $117,500 Active 82 DOM
  8. 2026-06-09
    days on market $117,500 Active 81 DOM
  9. 2026-06-08
    days on market $117,500 Active 80 DOM
  10. 2026-06-07
    days on market $117,500 Active 79 DOM
  11. 2026-06-05
    days on market $117,500 Active 76 DOM
  12. 2026-06-03
    days on market $117,500 Active 75 DOM
  13. 2026-06-02
    days on market $117,500 Active 74 DOM
  14. 2026-06-01
    days on market $117,500 Active 73 DOM
  15. 2026-05-31
    days on market $117,500 Active 72 DOM
  16. 2026-05-30
    days on market $117,500 Active 71 DOM
  17. 2026-04-28
    price $117,500 703-char remark
    Show marketing remark (703 chars)

    Great starter home with plenty of room to grow! This 4-bedroom, 1.5-bath property features a spacious den--perfect for a ''man cave'' or entertaining guests. The home is equipped with a durable metal roof and energy-efficient windows for added comfort and savings. Updates include a 4-ton Trane HVAC system with furnace and coil installed in 2016, plus a new outside unit in 2023. Step outside to a large, fully fenced backyard complete with a storage shed, offering space for outdoor activities, hobbies, or future improvements. Whether you're looking for an investment opportunity or a place to make your own, this home offers endless possibilities! ** Seller offering $3,500 in flooring allowance.

  18. 2026-03-18
    listed $120,000 Active 703-char remark
    Show marketing remark (703 chars)

    Great starter home with plenty of room to grow! This 4-bedroom, 1.5-bath property features a spacious den--perfect for a ''man cave'' or entertaining guests. The home is equipped with a durable metal roof and energy-efficient windows for added comfort and savings. Updates include a 4-ton Trane HVAC system with furnace and coil installed in 2016, plus a new outside unit in 2023. Step outside to a large, fully fenced backyard complete with a storage shed, offering space for outdoor activities, hobbies, or future improvements. Whether you're looking for an investment opportunity or a place to make your own, this home offers endless possibilities! ** Seller offering $3,500 in flooring allowance.

  19. 2026-02-20
    price $115,000
  20. 2026-02-06
    price $117,000
  21. 2025-12-01
    price $119,900
  22. 2025-10-28
    price $126,000
  23. 2025-09-10
    listed $127,000 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
$1,027 · $86/mo
Projected year-2 tax
$1,027 · $86/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 9/10 Extreme FEMA zone AE · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥108°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
$18,451
− Mortgage interest
−$6,582
− Property taxes
−$1,027
− Insurance
−$5,706
− Repairs & maintenance
−$1,476
− Management
−$1,476
− Depreciation
−$3,418
Taxable loss
−$1,234
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$296
After-tax cash flow
$746/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

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

-7.5% since first listed
7 events — show timeline
  • 2026-04-28 Price Changed $117,500 AcadianaMLS
  • 2026-03-18 Listed $120,000 AcadianaMLS
  • 2026-02-20 Price Changed $115,000 AcadianaMLS
  • 2026-02-06 Price Changed $117,000 AcadianaMLS
  • 2025-12-01 Price Changed $119,900 AcadianaMLS
  • 2025-10-28 Price Changed $126,000 AcadianaMLS
  • 2025-09-10 Listed $127,000 AcadianaMLS

Property tax history

+3.2%/yr

Latest (2025): $1,027 · +1.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…