CashFlowRE
Sign in Sign up
1428 Anderson St
D Composite 42.56
Why this score? — see what drove the D 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 +15.3/30.0
  • ARV discount +7.5/15.0
  • DSCR +4.7/10.0
  • Livability +3.7/5.0
  • 1% rule +3.3/10.0
  • Schools +3.2/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$185,000

1428 Anderson St · New Iberia, LA 70560
5 bd · 4.0 ba · 2,908 sqft · Other · 31 Days on market
0.65 ac lot

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

Listing remarks

Two homes for the price of one! Well-maintained home featuring 5 bedrooms, 4 baths, 2 living areas, and 2 kitchens -- perfect for an extended family! Home includes a lifetime metal roof, 2-year-old A/C, and sits on 3 lots with a large yard. Property also includes an additional cottage with 2 bedrooms and 1 bath at no extra cost. Corner lot location!

Key facts

  • 0.65 acre lot
  • 2 parking spots
  • Listed 31 days

Property features AI

Exterior

  • Parking: Covered 2-space carport; Total 2 parking spaces
  • Utilities: Public sewer; Electric service by CLECO
  • Home design: Single family residence; Fronts to a city street
  • Construction: Brick veneer and frame construction; Metal roof
  • Exterior features: Full wood fencing; Open patio/porch

Interior

  • Kitchen: Gas stove connector
  • Flooring: Carpet; Tile
  • Bathrooms: 4 full bathrooms
  • Heating & cooling: Central heating; Natural gas heating; Multiple cooling units
  • Interior features: Guest suite; Formica counters; Aluminum window frames
  • Laundry & utility: Washer hookup; Gas dryer hookup

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 5-bed/4.0-bath other listed at $185k.

Deal economics

  • At list price, monthly cash flow is $66 ($798/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $153k (17.1% below list).
  • Recommended offer: $153k (17.1% below list) — sets the bar for 1% rule.

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.
  • Zoned schools: Johnston Hopkins Elementary School (math 11% / reading 16%, grade F, #539 of 646 statewide, top 84%, 548 students, 93% FRL); Anderson Middle School (math 19% / reading 38%, grade F, #119 of 218 statewide, top 57%, 399 students, 86% FRL); Westgate High School (math 17% / reading 37%, grade F, #136 of 265 statewide, top 55%, 993 students, 77% 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 23% at this address vs 38% district-wide (-14 pts) — the specific schools serving this property underperform the Iberia Parish average; the district grade overstates school quality for this exact location.
  • Market conditions: 238 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 $1k of loan paydown is wiped out by about $6k 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 31 days — a 3% lower offer ($179k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $4k; list at $185k implies a 4525% gain — meaningful room to come down on a strong offer.

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 $153,300 (17.1% below list)

Questions for the listing agent

  1. It's been on market 31 days. Have you received any prior offers? Is the seller open to a 17% 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. 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?
  4. 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?
  5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.83%
Cap rate
6.72%
Cash-on-cash
1.54%
DSCR
1.07
GRM
10.1

CMA / ARV

No comps found within radius.

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
$-25,803
Equity at exit
$27,584
10-year hold
IRR
-5.1%
Equity multiple
0.67×
Total profit
$-17,258
Equity at exit
$15,995

Cash invested: $51,800 (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
238
Price-to-rent
10.1×

Monthly cashflow live

Estimated rent
$1,533 medium interval (Pro) →
Mortgage (P&I)
$970
Tax from tax record
$97 /mo · $1,168/yr
Insurance
$77
HOA
$0
Vacancy / Maint / Mgmt
$322
Net cashflow
$66

Break-even live

Break-even rent $1,449
Max offer price $185,000
Occupancy floor 91%

Sensitivity live

Price -10% $171 -5% $119 +0% $66 +5% $14 +10% $-38
Rent -10% $-55 -5% $6 +0% $66 +5% $127 +10% $188
Rate -1.0pp $160 -0.5pp $114 base $66 +0.5pp $19 +1.0pp $-30

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
$46,250
Closing costs
$5,550
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. 2026-06-22
    days on market $185,000 Active 31 DOM
  2. 2026-06-18
    days on market $185,000 Active 28 DOM
  3. 2026-06-17
    days on market $185,000 Active 27 DOM
  4. 2026-06-16
    days on market $185,000 Active 26 DOM
  5. 2026-06-15
    days on market $185,000 Active 25 DOM
  6. 2026-06-14
    days on market $185,000 Active 23 DOM
  7. 2026-06-13
    days on market $185,000 Active 22 DOM
  8. 2026-06-10
    days on market $185,000 Active 20 DOM
  9. 2026-06-09
    days on market $185,000 Active 19 DOM
  10. 2026-06-08
    days on market $185,000 Active 18 DOM
  11. 2026-06-07
    days on market $185,000 Active 17 DOM
  12. 2026-06-05
    days on market $185,000 Active 14 DOM
  13. 2026-06-03
    days on market $185,000 Active 13 DOM
  14. 2026-06-02
    days on market $185,000 Active 12 DOM
  15. 2026-06-01
    days on market $185,000 Active 11 DOM
  16. 2026-05-31
    days on market $185,000 Active 10 DOM
  17. 2026-05-30
    days on market $185,000 Active 9 DOM
  18. 2026-05-21
    listed $185,000 Active
  19. 2026-05-18
    historical $185,000
  20. 2004-01-15
    soldstatus
  21. 2004-01-14
    soldstatus
  22. 1998-05-22
    soldstatus $4,000
  23. 1998-05-22
    soldstatus $92,000

ⓘ 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
$1,168 · $97/mo
Projected year-2 tax
$1,168 · $97/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 3/10 Moderate FEMA zone X (unshaded) · 12% 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
$18,396
− Mortgage interest
−$10,363
− Property taxes
−$1,168
− Insurance
−$925
− Repairs & maintenance
−$1,472
− Management
−$1,472
− Depreciation
−$5,382
Taxable loss
−$2,385
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$572
After-tax cash flow
$1,370/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

+4525.0% since first listed
6 events — show timeline
  • 2026-05-21 Listed $185,000 AcadianaMLS
  • 2026-05-18 Coming Soon $185,000 AcadianaMLS
  • 2004-01-15 Sold (Public Records) Public Records
  • 2004-01-14 Sold (Public Records) Public Records
  • 1998-05-22 Sold (Public Records) $92,000 Public Records
  • 1998-05-22 Sold (Public Records) $4,000 Public Records

Property tax history

-1.1%/yr

Latest (2025): $1,168 · +2.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…