CashFlowRE
Sign in Sign up
4204 Sarah St
C+ Composite 63.2
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 +29.7/30.0
  • DSCR +10.0/10.0
  • 1% rule +7.2/10.0
  • ARV discount +4.5/15.0
  • 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

$124,990

4204 Sarah St · New Iberia, LA 70563
3 bd · 1.0 ba · 980 sqft · Other · 279 Days on market
Built 1962 0.32 ac lot $128/sqft · 7% above area Est $117k · 7% over ↓ 9% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this lovely move in ready ranch-style home nestled in a serene New Iberia neighborhood. Granite countertops in Kitchen and Bath, original hardwood vintage parquet flooring in living and bedrooms. Set on a generous lot, this residence offers both privacy and curb appeal. Within 10 minutes of both of the areas hospitals and medical offices. Never flooded (Zone X). Within 10 minutes of charming downtown with it's historic architecture and shopping. Primary/Secondary schools listed in U.S. News and World Reports Best Schools.

Key facts

  • Generous lot
  • Never flooded
  • Granite countertops

Tags

GRANITE COUNTERTOPSGENEROUS LOTNEVER FLOODEDHISTORIC ARCHITECTURE

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 $125k.

Deal economics

  • At list price, monthly cash flow is $453 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $125k).
  • Recommended offer: $110k (12.0% below list) — sets the bar for market timing.
  • Cap rate 10.6% 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: 141 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 $864 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $35k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 279 days — a 12% lower offer ($110k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $13k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.

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 $109,991 (12.0% below list)

Questions for the listing agent

  1. It's been on market 279 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1962 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
1.22%
Cap rate
10.64%
Cash-on-cash
15.54%
DSCR
1.69
GRM
6.8

CMA / ARV

ARV (median comp)
$117,200
List price
$124,990
Delta
6.65%
Verdict
FAIR
Comps
8 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
6.3%
Equity multiple
1.24×
Total profit
$8,566
Equity at exit
$18,636
10-year hold
IRR
15.6%
Equity multiple
2.27×
Total profit
$44,445
Equity at exit
$10,807

Cash invested: $34,997 (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
6.8×

Monthly cashflow live

Estimated rent
$1,527 medium interval (Pro) →
Mortgage (P&I)
$655
Tax from tax record
$45 /mo · $543/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$321
Net cashflow
$453

Break-even live

Break-even rent $953
Max offer price $124,990
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
$31,248
Closing costs
$3,750
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 21 events

  1. 2026-06-18
    days on market $124,990 Active 279 DOM
  2. 2026-06-17
    days on market $124,990 Active 278 DOM
  3. 2026-06-16
    days on market $124,990 Active 277 DOM
  4. 2026-06-15
    days on market $124,990 Active 276 DOM
  5. 2026-06-14
    days on market $124,990 Active 274 DOM
  6. 2026-06-13
    days on market $124,990 Active 273 DOM
  7. 2026-06-10
    days on market $124,990 Active 271 DOM
  8. 2026-06-09
    days on market $124,990 Active 270 DOM
  9. 2026-06-08
    days on market $124,990 Active 269 DOM
  10. 2026-06-07
    days on market $124,990 Active 268 DOM
  11. 2026-06-05
    days on market $124,990 Active 265 DOM
  12. 2026-06-03
    days on market $124,990 Active 264 DOM
  13. 2026-06-02
    days on market $124,990 Active 263 DOM
  14. 2026-06-01
    days on market $124,990 Active 262 DOM
  15. 2026-05-31
    days on market $124,990 Active 261 DOM
  16. 2026-05-30
    days on market $124,990 Active 260 DOM
  17. 2026-01-20
    price $124,990 538-char remark
    Show marketing remark (539 chars)

    Welcome to this lovely move in ready ranch-style home nestled in a serene New Iberia neighborhood. Granite countertops in Kitchen and Bath, original hardwood vintage parquet flooring in living and bedrooms. Set on a generous lot, this residence offers both privacy and curb appeal. Within 10 minutes of both of the areas hospitals and medical offices. Never flooded (Zone X). Within 10 minutes of charming downtown with it's historic architecture and shopping. Primary/Secondary schools listed in U. S. News and World Reports Best Schools.

  18. 2026-01-20
    price $124,990 539-char remark
    Show marketing remark (539 chars)

    Welcome to this lovely move in ready ranch-style home nestled in a serene New Iberia neighborhood. Granite countertops in Kitchen and Bath, original hardwood vintage parquet flooring in living and bedrooms. Set on a generous lot, this residence offers both privacy and curb appeal. Within 10 minutes of both of the areas hospitals and medical offices. Never flooded (Zone X). Within 10 minutes of charming downtown with it's historic architecture and shopping. Primary/Secondary schools listed in U. S. News and World Reports Best Schools.

  19. 2025-09-12
    listed $137,900 Active 539-char remark
    Show marketing remark (538 chars)

    Welcome to this lovely move in ready ranch-style home nestled in a serene New Iberia neighborhood. Granite countertops in Kitchen and Bath, original hardwood vintage parquet flooring in living and bedrooms. Set on a generous lot, this residence offers both privacy and curb appeal. Within 10 minutes of both of the areas hospitals and medical offices. Never flooded (Zone X). Within 10 minutes of charming downtown with it's historic architecture and shopping. Primary/Secondary schools listed in U.S. News and World Reports Best Schools.

  20. 2025-09-12
    listed $137,900 Active 538-char remark
    Show marketing remark (538 chars)

    Welcome to this lovely move in ready ranch-style home nestled in a serene New Iberia neighborhood. Granite countertops in Kitchen and Bath, original hardwood vintage parquet flooring in living and bedrooms. Set on a generous lot, this residence offers both privacy and curb appeal. Within 10 minutes of both of the areas hospitals and medical offices. Never flooded (Zone X). Within 10 minutes of charming downtown with it's historic architecture and shopping. Primary/Secondary schools listed in U.S. News and World Reports Best Schools.

  21. 2025-09-12
    listed $137,900 Active
    Show marketing remark (538 chars)

    Welcome to this lovely move in ready ranch-style home nestled in a serene New Iberia neighborhood. Granite countertops in Kitchen and Bath, original hardwood vintage parquet flooring in living and bedrooms. Set on a generous lot, this residence offers both privacy and curb appeal. Within 10 minutes of both of the areas hospitals and medical offices. Never flooded (Zone X). Within 10 minutes of charming downtown with it's historic architecture and shopping. Primary/Secondary schools listed in U.S. News and World Reports Best Schools.

ⓘ 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
$543 · $45/mo
Projected year-2 tax
$687 · $57/mo
Expected delta
+$145/yr (+$12/mo · 26.6%)

ⓘ 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 ≥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
$18,319
− Mortgage interest
−$7,001
− Property taxes
−$543
− Insurance
−$625
− Repairs & maintenance
−$1,466
− Management
−$1,466
− Depreciation
−$3,636
Taxable income
$3,583
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$860
After-tax cash flow
$4,579/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)
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

-9.4% since first listed
5 events — show timeline
  • 2026-01-20 Price Changed $124,990 AcadianaMLS
  • 2026-01-20 Price Changed $124,990 GBRMLS
  • 2025-09-12 Listed $137,900 GBRMLS
  • 2025-09-12 Listed $137,900 AcadianaMLS
  • 2025-09-12 Listed $137,900 AcadianaMLS

Property tax history

-0.3%/yr

Latest (2025): $543 · +1.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…