CashFlowRE
Sign in Sign up
413 Hebert St
C Composite 57.06
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 +28.7/30.0
  • DSCR +10.0/10.0
  • 1% rule +6.7/10.0
  • Schools +3.2/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.6/15.0
  • Appreciation +0.0/10.0

$90,000

413 Hebert St · Jeanerette, LA 70544
3 bd · 2.0 ba · 1,280 sqft · SingleFamily · 34 Days on market
Built 2004 0.32 ac lot Est $78k · 15% over

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

Listing remarks

413 Hebert St sits on a prime corner lot beneath gorgeous mature trees, offering both charm and curb appeal. This well maintained 3 bedroom, 2 bath mobile home features a new roof in 2026, just over 1,200 square feet of comfortable living space, and is positioned on an oversized lot with endless possibilities. Whether you're searching for a cozy home, an investment property, or a spacious lot with room for growth, this property delivers exceptional potential. Enjoy peaceful mornings under the shade trees, plenty of outdoor space for entertaining or gardening, and the opportunity for future build. .. .all while being conveniently located near shopping, dining, and everyday essentials. Don't

Key facts

  • Outdoor space
  • Oversized lot
  • Corner lot

Tags

CORNER LOTMATURE TREESNEW ROOFOVERSIZED LOTOUTDOOR SPACE

Property features AI

Finance

  • HOA & community: No association fee

Exterior

  • Parking: Carport (2 covered spaces, total parking 2)
  • Utilities: Public sewer; Electric service: CLECO
  • Home design: Manufactured home; City street frontage; Dead-end street; Paved road
  • Construction: Vinyl siding; Composition roof
  • Exterior features: Open porch; Shed(s); Lighting

Interior

  • Kitchen: Dishwasher; Electric stove; Microwave; Refrigerator; Kitchen island; Walk-in pantry; Formica counters
  • Flooring: Carpet; Laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Double vanity; Kitchen island; Walk-in pantry; Formica counters; Window treatments; Double pane windows; Lighting
  • Laundry & utility: Washer hookup; Electric dryer hookup; Washer; Dryer

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 $90k.

Deal economics

  • At list price, monthly cash flow is $300 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $90k).
  • Recommended offer: $87k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 57/100 on livability (#320 in LA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+, health & safety B+; Watch: crime 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.
  • Zoned schools: Jeanerette Senior High School (math 8% / reading 27%, grade F, #197 of 265 statewide, top 76%, 322 students, 85% FRL) — zoned schools average 85% FRL vs 66% district-wide (19 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 17% at this address vs 38% district-wide (-20 pts) — the specific schools serving this property underperform the Iberia Parish average; the district grade overstates school quality for this exact location.
  • Market conditions: 33 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 $622 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 $25k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 34 days — a 3% lower offer ($87k) 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.
  • Current owner paid $75k; 20% 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→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $87,300 (3.0% below list)

Questions for the listing agent

  1. It's been on market 34 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.17%
Cap rate
10.29%
Cash-on-cash
14.27%
DSCR
1.63
GRM
7.1

CMA / ARV

ARV (on-the-fly)
$78,080
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
421 Druilhet St 0.18mi 2/2.0 (-1) 1,321 (+3%) 23mo $45,000 $34 62
905 Martin Luther King Dr 0.34mi 3/2.0 1,363 (+6%) 15mo $119,700 $88 60
223 Cooper St 0.30mi 2/1.5 (-1) 1,397 (+9%) 12mo $85,000 $61 54
527 Canal St 0.28mi 3/1.0 1,403 (+10%) 23mo $35,000 $25 47

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
4.6%
Equity multiple
1.18×
Total profit
$4,465
Equity at exit
$13,419
10-year hold
IRR
14.0%
Equity multiple
2.12×
Total profit
$28,307
Equity at exit
$7,782

Cash invested: $25,200 (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 70544

Home prices YoY
-17.8%
Active inventory
33
Price-to-rent
7.1×

Monthly cashflow live

Estimated rent
$1,053 medium interval (Pro) →
Mortgage (P&I)
$472
Tax from tax record
$23 /mo · $271/yr
Insurance
$38
HOA
$0
Vacancy / Maint / Mgmt
$221
Net cashflow
$300

Break-even live

Break-even rent $674
Max offer price $90,000
Occupancy floor 67%

Sensitivity live

Price -10% $351 -5% $325 +0% $300 +5% $274 +10% $249
Rent -10% $217 -5% $258 +0% $300 +5% $341 +10% $383
Rate -1.0pp $345 -0.5pp $323 base $300 +0.5pp $276 +1.0pp $253

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
$22,500
Closing costs
$2,700
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 20 events

  1. 2026-06-18
    days on market $90,000 Active 34 DOM
  2. 2026-06-17
    days on market $90,000 Active 33 DOM
  3. 2026-06-16
    days on market $90,000 Active 32 DOM
  4. 2026-06-15
    days on market $90,000 Active 31 DOM
  5. 2026-06-14
    days on market $90,000 Active 29 DOM
  6. 2026-06-13
    days on market $90,000 Active 28 DOM
  7. 2026-06-10
    days on market $90,000 Active 26 DOM
  8. 2026-06-09
    days on market $90,000 Active 25 DOM
  9. 2026-06-08
    days on market $90,000 Active 24 DOM
  10. 2026-06-07
    days on market $90,000 Active 23 DOM
  11. 2026-06-05
    days on market $90,000 Active 20 DOM
  12. 2026-06-03
    days on market $90,000 Active 19 DOM
  13. 2026-06-02
    days on market $90,000 Active 18 DOM
  14. 2026-06-01
    days on market $90,000 Active 17 DOM
  15. 2026-05-31
    days on market $90,000 Active 16 DOM
  16. 2026-05-30
    days on market $90,000 Active 15 DOM
  17. 2026-05-15
    listed $90,000 Active 791-char remark
  18. 2026-02-26
    status Pending
  19. 2026-02-10
    listed $90,000 Active
  20. 2002-03-08
    soldstatus $75,000

ⓘ 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
$271 · $23/mo
Projected year-2 tax
$495 · $41/mo
Expected delta
+$224/yr (+$19/mo · 82.3%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 22% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥107°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
$12,635
− Mortgage interest
−$5,041
− Property taxes
−$271
− Insurance
−$450
− Repairs & maintenance
−$1,011
− Management
−$1,011
− Depreciation
−$2,618
Taxable income
$2,232
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$536
After-tax cash flow
$3,061/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 — Jeanerette

Score
57/100
State rank
#320
US rank
#21825

Category grades

Amenities F Commute F Cost of living A+ Crime F Employment F Housing A+ Health & safety B+ User ratings F

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Jeanerette, LA
Population (ZIP)
10,407

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 0.64)
Race & ethnicity
Black 48% White 35% Two or more races 6% Native American 4% Hispanic / Latino 3% Asian 3%
Common ancestry
Lithuanian 8%
Foreign-born
2% · Canada, Vietnam
Languages at home
91% English-only · Spanish 4% French/Haitian/Cajun 3% Korean 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
▼ -23.88%
Current HPI
110.2806
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

+20.0% since first listed
4 events — show timeline
  • 2026-05-15 Listed $90,000 AcadianaMLS
  • 2026-02-26 Pending AcadianaMLS
  • 2026-02-10 Listed $90,000 AcadianaMLS
  • 2002-03-08 Sold (Public Records) $75,000 Public Records

Property tax history

+11.5%/yr

Latest (2025): $271 · +2.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…