CashFlowRE
Sign in Sign up
2913 Avery Island Rd
B- Composite 69.07
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 +2.2/5.0
  • Appreciation +0.0/10.0

$98,000

2913 Avery Island Rd · New Iberia, LA 70560
4 bd · 2.5 ba · 2,560 sqft · SingleFamily · 104 Days on market
Fair condition 1.16 ac lot $38/sqft · 60% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This great investment property features accommodations for two separate dwellings situated on over an acre of land. The primary residence offers a spacious four-bedroom, 2.5-bathroom layout, ideal for a variety of living arrangements. Enjoy a private, expansive lot with the convenience of being minutes away from local shopping and dining. Whether for multi-generational living or rental income, this property is a must-see. Call today to schedule your private showing.

Key facts

  • Investment property
  • Over an acre of land
  • 1.16 acre lot

Tags

INVESTMENT PROPERTYTWO SEPARATE DWELLINGSOVER AN ACRE OF LANDPRIVATE EXPANSIVE LOT

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/2.5-bath single-family listed at $98k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $464 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $98k).
  • Recommended offer: $89k (9.0% below list) — sets the bar for market timing.
  • Cap rate 12.8% 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 $678 of loan paydown is wiped out by about $3k 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 $27k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 104 days — a 9% lower offer ($89k) 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 $66/mo.
  • Climate carrying-cost: severe flood risk; 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 $89,180 (9.0% below list)

Questions for the listing agent

  1. It's been on market 104 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
1.56%
Cap rate
12.79%
Cash-on-cash
23.20%
DSCR
2.03
GRM
5.3

CMA / ARV

ARV (median comp)
$245,653
List price
$98,000
Delta
-60.11%
Verdict
UNDERPRICED
Comps
13 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
12.6%
Equity multiple
1.50×
Total profit
$13,733
Equity at exit
$14,612
10-year hold
IRR
21.5%
Equity multiple
2.83×
Total profit
$50,267
Equity at exit
$8,473

Cash invested: $27,440 (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
5.3×

Monthly cashflow live

Estimated rent
$1,529 medium interval (Pro) →
Mortgage (P&I)
$514
Tax est. 1.5%
$122 /mo · $1,470/yr
Insurance
$41
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$321
Net cashflow
$464

Break-even live

Break-even rent $941
Max offer price $98,000
Occupancy floor 65%

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
$24,500
Closing costs
$2,940
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 18 events

  1. 2026-06-18
    days on market $98,000 Active 104 DOM
  2. 2026-06-17
    days on market $98,000 Active 103 DOM
  3. 2026-06-16
    days on market $98,000 Active 102 DOM
  4. 2026-06-15
    days on market $98,000 Active 101 DOM
  5. 2026-06-14
    days on market $98,000 Active 99 DOM
  6. 2026-06-13
    days on market $98,000 Active 98 DOM
  7. 2026-06-10
    days on market $98,000 Active 96 DOM
  8. 2026-06-09
    days on market $98,000 Active 95 DOM
  9. 2026-06-08
    days on market $98,000 Active 94 DOM
  10. 2026-06-07
    days on market $98,000 Active 93 DOM
  11. 2026-06-05
    days on market $98,000 Active 90 DOM
  12. 2026-06-03
    days on market $98,000 Active 89 DOM
  13. 2026-06-02
    days on market $98,000 Active 88 DOM
  14. 2026-06-01
    days on market $98,000 Active 87 DOM
  15. 2026-05-31
    days on market $98,000 Active 86 DOM
  16. 2026-05-30
    days on market $98,000 Active 85 DOM
  17. 2026-03-06
    status Active 470-char remark
    Show marketing remark (470 chars)

    This great investment property features accommodations for two separate dwellings situated on over an acre of land. The primary residence offers a spacious four-bedroom, 2.5-bathroom layout, ideal for a variety of living arrangements. Enjoy a private, expansive lot with the convenience of being minutes away from local shopping and dining. Whether for multi-generational living or rental income, this property is a must-see. Call today to schedule your private showing.

  18. 2026-03-03
    listed $98,000 Active 470-char remark
    Show marketing remark (470 chars)

    This great investment property features accommodations for two separate dwellings situated on over an acre of land. The primary residence offers a spacious four-bedroom, 2.5-bathroom layout, ideal for a variety of living arrangements. Enjoy a private, expansive lot with the convenience of being minutes away from local shopping and dining. Whether for multi-generational living or rental income, this property is a must-see. Call today to schedule your private showing.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 8/10 Severe FEMA zone X (shaded) · 97% 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 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
$18,344
− Mortgage interest
−$5,490
− Property taxes
−$1,470
− Insurance
−$1,288
− Repairs & maintenance
−$1,468
− Management
−$1,468
− Depreciation
−$2,851
Taxable income
$4,311
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,035
After-tax cash flow
$4,533/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.

Condition & rehab AI · 14 photos

Fair 45/100 Moderate rehab

This property requires extensive repairs and maintenance to improve its condition and increase its value. The roof, exterior siding, flooring, interior walls, and HVAC system are all in poor condition and need to be repaired.

Repairs flagged

  • Major roof — The roof appears to be in poor condition, with visible damage and potential leaks.
  • Major exterior siding — The exterior siding is peeling and in need of repainting.
  • Major flooring — The flooring in the interior appears to be in poor condition, with visible wear and tear.
  • Major interior walls — The interior walls appear to be in poor condition, with visible damage and potential issues.
  • Major HVAC system — The HVAC system appears to be in poor condition, with visible damage and potential issues.

Value-add opportunities

  • Resale repair roof — A repaired roof will significantly increase the home's value by addressing a major issue and improving the home's appearance.
  • Resale repair exterior siding — A repaired exterior siding will improve the home's appearance and increase its value by addressing a major issue.
  • Resale repair flooring — A repaired flooring will improve the home's appearance and increase its value by addressing a major issue.
  • Resale repair interior walls — A repaired interior walls will improve the home's appearance and increase its value by addressing a major issue.
  • Resale repair HVAC system — A repaired HVAC system will improve the home's comfort and increase its value by addressing a major issue.

Renovation cost estimate screening

Repair itemSeverityEst. cost
roof · The roof appears to be in poor condition, with visible damage and potential leaks. Major $15,000–50,000
exterior siding · The exterior siding is peeling and in need of repainting. Major $15,000–50,000
flooring · The flooring in the interior appears to be in poor condition, with visible wear and tear. Major $15,000–50,000
interior walls · The interior walls appear to be in poor condition, with visible damage and potential issues. Major $15,000–50,000
HVAC system · The HVAC system appears to be in poor condition, with visible damage and potential issues. Major $15,000–50,000
Total estimated repair cost · 5 items $75,000–250,000

Value-add ROI direction

  • Resale repair roof — A repaired roof will significantly increase the home's value by addressing a major issue and improving the home's appearance.
  • Resale repair exterior siding — A repaired exterior siding will improve the home's appearance and increase its value by addressing a major issue.
  • Resale repair flooring — A repaired flooring will improve the home's appearance and increase its value by addressing a major issue.
  • Resale repair interior walls — A repaired interior walls will improve the home's appearance and increase its value by addressing a major issue.
  • Resale repair HVAC system — A repaired HVAC system will improve the home's comfort and increase its value by addressing a major issue.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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

2 events — show timeline
  • 2026-03-06 Relisted AcadianaMLS
  • 2026-03-03 Listed $98,000 AcadianaMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…