CashFlowRE
Sign in Sign up
611 Angers St
C Composite 57.39
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 +25.4/30.0
  • DSCR +8.4/10.0
  • ARV discount +6.3/15.0
  • 1% rule +5.4/10.0
  • 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

$159,000

611 Angers St · New Iberia, LA 70563
3 bd · 2.0 ba · 1,560 sqft · SingleFamily · 20 Days on market
9,583 sqft lot $102/sqft · at area comps Est $155k · at est.

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

Listing remarks

Welcome to this beautifully updated 3-bedroom, 2-bathroom home situated on a spacious corner lot ! This property features a 1-car carport, a 2-car garage with a built-in workbench and separate storage room, plus convenient backyard access. Step inside to a warm and inviting living room with real wood flooring that flows into the kitchen. The kitchen is equipped with granite countertops, a gas range, under-cabinet lighting, and all appliances remain! Down the hall, you'll find three bedrooms that share an updated bathroom. Just off the kitchen is a laundry/storage area that leads into a large second living room or flex space filled with possibilities! Whether you need a primary suite, home o

Key facts

  • 9,583 sq ft lot
  • 2 garage spots
  • Listed 20 days

Property features AI

Exterior

  • Parking: Attached garage; Detached carport; Open parking; 3 covered parking spaces; Total parking for 3 vehicles
  • Utilities: Public sewer; Electric service with CLECO
  • Home design: Single-family residence; City street frontage on a paved road
  • Construction: Frame construction; Asbestos siding material; Composition and metal roof
  • Exterior features: Open porch; Outdoor lighting; Chain link and wood fencing with gate

Interior

  • Kitchen: Gas stove; Refrigerator
  • Flooring: Tile flooring; Wood flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (natural gas); Central air conditioning
  • Interior features: Crown molding; Solid surface counters; Window treatments; Double-pane windows; Lighting
  • Laundry & utility: Washer hookup; Washer included; Washer and dryer hookups for electric and gas; Dryer included

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 $159k.

Deal economics

  • At list price, monthly cash flow is $302 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $159k).
  • Recommended offer: $157k (1.5% below list) — sets the bar for market timing.
  • Cap rate 9.1% 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.
  • Zoned schools: North Lewis Elementary School (math 43% / reading 57%, grade D+, #125 of 646 statewide, top 20%, 520 students, 54% FRL); Belle Place Middle School (math 31% / reading 54%, grade D-, #57 of 218 statewide, top 26%, 413 students, 65% FRL); New Iberia Senior High School (math 35% / reading 52%, grade F, #64 of 265 statewide, top 24%, 1,449 students, 62% FRL).
  • Market conditions: 141 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 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 $5k 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 20 days — a 2% lower offer ($157k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $37k; list at $159k implies a 330% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: major 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 $156,615 (1.5% below list)

Questions for the listing agent

  1. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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. 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.
  6. 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.
  7. 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
1.04%
Cap rate
9.07%
Cash-on-cash
9.93%
DSCR
1.44
GRM
8.0

CMA / ARV

ARV (median comp)
$154,802
List price
$159,000
Delta
2.71%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
603 Missouri St 0.10mi 3/1.5 1,538 (-1%) 0mo $159,000 $103 91
402 Azalea Dr 0.34mi 3/2.0 1,576 (+1%) 1mo $145,000 $92 82
609 Missouri St 0.12mi 3/1.5 1,476 (-5%) 8mo $157,500 $107 77
425 Missouri St 0.12mi 3/1.5 1,446 (-7%) 7mo $154,500 $107 74
631 Everette St 0.12mi 3/2.0 1,730 (+11%) 2mo $155,000 $90 74
414 Ashton St 0.34mi 3/1.5 1,496 (-4%) 5mo $165,000 $110 71
501 Ernest St 0.26mi 3/1.5 1,431 (-8%) 5mo $143,000 $100 68
307 Dodson St 0.49mi 3/2.0 1,641 (+5%) 6mo $150,000 $91 63
405 S Jacqueline Dr 0.65mi 2/2.0 (-1) 1,600 (+3%) 2mo $190,000 $119 59
227 Pollard Ave 0.68mi 3/2.0 1,650 (+6%) 4mo $219,500 $133 56
311 Live Oak Ln 0.63mi 3/2.0 1,700 (+9%) 9mo $201,000 $118 48
1002 Rue De Pierre 0.59mi 2/2.0 (-1) 1,337 (-14%) 9mo $142,000 $106 36

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
-3.9%
Equity multiple
0.85×
Total profit
$-6,563
Equity at exit
$23,707
10-year hold
IRR
5.7%
Equity multiple
1.43×
Total profit
$18,923
Equity at exit
$13,747

Cash invested: $44,520 (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
8.0×

Monthly cashflow live

Estimated rent
$1,657 medium interval (Pro) →
Mortgage (P&I)
$834
Tax from tax record
$41 /mo · $486/yr
Insurance
$66
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$348
Net cashflow
$302

Break-even live

Break-even rent $1,275
Max offer price $159,000
Occupancy floor 77%

Sensitivity live

Price -10% $392 -5% $347 +0% $302 +5% $257 +10% $212
Rent -10% $171 -5% $237 +0% $302 +5% $367 +10% $433
Rate -1.0pp $382 -0.5pp $342 base $302 +0.5pp $261 +1.0pp $219

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
$39,750
Closing costs
$4,770
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
309 Springfield St New Iberia, LA 3.0 2.0 1192 $1,500 $1.26 15d 1 1.23mi
919 Russo St New Iberia, LA 3.0 2.0 1520 $1,800 $1.18 22d 1 1.43mi

Listing history 19 events

  1. 2026-06-18
    days on market $159,000 Active 20 DOM
  2. 2026-06-17
    days on market $159,000 Active 19 DOM
  3. 2026-06-16
    remarks 699-char remark
  4. 2026-06-16
    days on market $159,000 Active 18 DOM
  5. 2026-06-15
    days on market $159,000 Active 17 DOM
  6. 2026-06-14
    days on market $159,000 Active 15 DOM
  7. 2026-06-13
    days on market $159,000 Active 14 DOM
  8. 2026-06-10
    days on market $159,000 Active 12 DOM
  9. 2026-06-09
    days on market $159,000 Active 11 DOM
  10. 2026-06-08
    days on market $159,000 Active 10 DOM
  11. 2026-06-07
    days on market $159,000 Active 9 DOM
  12. 2026-06-05
    days on market $159,000 Active 6 DOM
  13. 2026-06-03
    days on market $159,000 Active 5 DOM
  14. 2026-06-02
    days on market $159,000 Active 4 DOM
  15. 2026-06-01
    days on market $159,000 Active 3 DOM
  16. 2026-05-31
    days on market $159,000 Active 2 DOM
  17. 2026-05-30
    pricestatusdays on market $159,000 Active 1 DOM
  18. 2006-04-21
    soldstatus
  19. 1996-08-02
    soldstatus $37,000

ⓘ 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
$486 · $41/mo
Projected year-2 tax
$874 · $73/mo
Expected delta
+$388/yr (+$32/mo · 79.8%)

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

Climate risk First Street

  • 🌊 Flood 7/10 Severe FEMA zone X (unshaded) · 99% 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
$19,884
− Mortgage interest
−$8,906
− Property taxes
−$486
− Insurance
−$1,592
− Repairs & maintenance
−$1,591
− Management
−$1,591
− Depreciation
−$4,625
Taxable income
$1,092
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$262
After-tax cash flow
$3,362/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)
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

+329.7% since first listed
4 events — show timeline
  • 2026-05-29 Listed $159,000 AcadianaMLS
  • 2026-05-29 Price Changed $159,000 AcadianaMLS
  • 2006-04-21 Sold (Public Records) Public Records
  • 1996-08-02 Sold (Public Records) $37,000 Public Records

Property tax history

-4.2%/yr

Latest (2025): $486 · +2.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…