CashFlowRE
Sign in Sign up
813 Agnes St
B- Composite 69.32
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • 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

$47,000

813 Agnes St · New Iberia, LA 70560
3 bd · 1.0 ba · 1,050 sqft · Other · 209 Days on market
0.25 ac lot $45/sqft · 59% below area ↓ 20% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Investment opportunity... 3bedroom and 1 bath with additional side lot available to add to your rental portfolio or great starter home. Call your agent today for a private showing.

Key facts

  • 0.25 acre lot
  • Parking
  • Listed 209 days

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/1.0-bath other listed at $47k.

Deal economics

  • At list price, monthly cash flow is $555 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $47k).
  • Recommended offer: $41k (12.0% below list) — sets the bar for market timing.
  • Cap rate 20.5% 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; 7 comparable units currently listed for rent nearby; rentals leasing fast (median 14d on market — plan ~1-2 weeks tenant-placement turnaround); 43% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $325 of loan paydown is wiped out by about $1k 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 $13k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 209 days — a 12% lower offer ($41k) is reasonable based on typical stale-listing flexibility.

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 $41,360 (12.0% below list)

Questions for the listing agent

  1. It's been on market 209 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 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. 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.
  7. 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.
  8. 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
2.28%
Cap rate
20.47%
Cash-on-cash
50.65%
DSCR
3.25
GRM
3.7

CMA / ARV

ARV (median comp)
$115,612
List price
$47,000
Delta
-59.35%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
48.4%
Equity multiple
3.11×
Total profit
$27,755
Equity at exit
$7,008
10-year hold
IRR
54.0%
Equity multiple
6.30×
Total profit
$69,702
Equity at exit
$4,064

Cash invested: $13,160 (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
3.7×

Monthly cashflow live

Estimated rent
$1,072 high interval (Pro) →
Mortgage (P&I)
$246
Tax from tax record
$25 /mo · $305/yr
Insurance
$20
HOA
$0
Vacancy / Maint / Mgmt
$225
Net cashflow
$555

Break-even live

Break-even rent $369
Max offer price $47,000
Occupancy floor 43%

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
$11,750
Closing costs
$1,410
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
405 Anderson St New Iberia, LA 2.0 1.0 950 $650 $0.68 43d 1 0.47mi
212 Hacker St New Iberia, LA 2.0 1.0 1000 $950 $0.95 43d 1 1.00mi
211 San Jose St New Iberia, LA 3.0 2.0 1397 $1,595 $1.14 13d 1 1.11mi
2118 W Old Spanish Trl New Iberia, LA 1.0–3.0 1.0–2.0 1013 $1,708 $1.69 13d 23 1.16mi
1500 Adam St New Iberia, LA 2.0 1.0 800 $850 $1.06 43d 1 1.18mi
309 Springfield St New Iberia, LA 3.0 2.0 1192 $1,500 $1.26 13d 1 1.42mi
713 W Admiral Doyle Dr New Iberia, LA 2.0 1.0 830 $938 $1.13 13d 5 1.49mi

Listing history 20 events

  1. 2026-06-18
    days on market $47,000 Active 209 DOM
  2. 2026-06-17
    days on market $47,000 Active 208 DOM
  3. 2026-06-16
    days on market $47,000 Active 207 DOM
  4. 2026-06-15
    days on market $47,000 Active 206 DOM
  5. 2026-06-14
    days on market $47,000 Active 204 DOM
  6. 2026-06-13
    days on market $47,000 Active 203 DOM
  7. 2026-06-10
    days on market $47,000 Active 201 DOM
  8. 2026-06-09
    days on market $47,000 Active 200 DOM
  9. 2026-06-08
    days on market $47,000 Active 199 DOM
  10. 2026-06-07
    days on market $47,000 Active 198 DOM
  11. 2026-06-05
    days on market $47,000 Active 195 DOM
  12. 2026-06-03
    days on market $47,000 Active 194 DOM
  13. 2026-06-02
    days on market $47,000 Active 193 DOM
  14. 2026-06-01
    days on market $47,000 Active 192 DOM
  15. 2026-05-31
    days on market $47,000 Active 191 DOM
  16. 2026-05-30
    days on market $47,000 Active 190 DOM
  17. 2026-03-26
    price $47,000 181-char remark
    Show marketing remark (181 chars)

    Investment opportunity... 3bedroom and 1 bath with additional side lot available to add to your rental portfolio or great starter home. Call your agent today for a private showing.

  18. 2026-02-12
    price $50,000 181-char remark
    Show marketing remark (181 chars)

    Investment opportunity... 3bedroom and 1 bath with additional side lot available to add to your rental portfolio or great starter home. Call your agent today for a private showing.

  19. 2026-01-07
    price $55,000 181-char remark
    Show marketing remark (181 chars)

    Investment opportunity... 3bedroom and 1 bath with additional side lot available to add to your rental portfolio or great starter home. Call your agent today for a private showing.

  20. 2025-11-21
    listed $59,000 Active 181-char remark
    Show marketing remark (181 chars)

    Investment opportunity... 3bedroom and 1 bath with additional side lot available to add to your rental portfolio or great starter home. Call your agent today for a private showing.

ⓘ 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
$305 · $25/mo
Projected year-2 tax
$305 · $25/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 ≥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
$12,864
− Mortgage interest
−$2,633
− Property taxes
−$305
− Insurance
−$235
− Repairs & maintenance
−$1,029
− Management
−$1,029
− Depreciation
−$1,367
Taxable income
$6,266
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,504
After-tax cash flow
$5,161/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

-20.3% since first listed
4 events — show timeline
  • 2026-03-26 Price Changed $47,000 AcadianaMLS
  • 2026-02-12 Price Changed $50,000 AcadianaMLS
  • 2026-01-07 Price Changed $55,000 AcadianaMLS
  • 2025-11-21 Listed $59,000 AcadianaMLS

Property tax history

-2.5%/yr

Latest (2025): $305 · +2.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…