CashFlowRE
Sign in Sign up
700 San Jacinto Cir
C Composite 56.1
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 +24.2/30.0
  • DSCR +7.8/10.0
  • ARV discount +7.4/15.0
  • 1% rule +4.9/10.0
  • 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

$167,900

700 San Jacinto Cir · New Iberia, LA 70563
3 bd · 2.0 ba · 1,300 sqft · SingleFamily · 12 Days on market
0.30 ac lot Est $168k · at est.

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

Listing remarks MLS

Great opportunity in the heart of New Iberia! This 3-bedroom, 2-bath single-story home hasan open layout and tons of potential to make it your own. The kitchen opens to the living room and features ample cabinetry. Sitting on a generous lot within city limits, the oversized yard provides endless possibilities. With a 1-car carport and room to grow, this property is ideal for anyone looking for space and value in a great location.

Key facts

  • New a/c
  • Corner lot
  • New roof

Tags

CORNER LOTNEW ROOFNEW A/C

Property features AI

Finance

  • Other: Directions: Turn off of Jane St onto E Santa Clara St, then left at the stop sign onto San Jacinto Circle
  • HOA & community: No association fee

Exterior

  • Parking: Attached carport (1 covered space)
  • Utilities: Public sewer; Electric service by CLECO
  • Home design: Single family residence
  • Construction: HardiPlank and frame construction; Composition roof
  • Exterior features: Paved road frontage

Interior

  • Kitchen: Electric stove/conventional
  • Flooring: Vinyl plank flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Kitchen island; Butcher block counters

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 $168k.

Deal economics

  • At list price, monthly cash flow is $333 ($4k/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 $166k (1.0% below list).
  • Recommended offer: $166k (1.0% below list) — sets the bar for 1% rule.
  • Cap rate 8.7% 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: Daspit Road Elementary School (math 42% / reading 41%, grade F, #212 of 646 statewide, top 33%, 478 students, 73% FRL); Belle Place Middle School (math 31% / reading 54%, grade D-, #57 of 218 statewide, top 26%, 413 students, 65% FRL); Westgate High School (math 17% / reading 37%, grade F, #136 of 265 statewide, top 55%, 993 students, 77% FRL).
  • Market conditions: 141 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); 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

  • Only 12 days on market — expect competitive offers; lowballing is unlikely to land.
  • 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 $30k; list at $168k implies a 460% 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 $166,156 (1.0% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  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
0.99%
Cap rate
8.68%
Cash-on-cash
8.51%
DSCR
1.38
GRM
8.4

CMA / ARV

ARV (on-the-fly)
$167,700
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
700 San Jacinto Cir 0.00mi 3/2.0 1,300 (0%) 0mo $168,000 $129 100
905 & Tbd Doucet St 0.14mi 3/2.0 1,288 (-1%) 6mo $129,900 $101 86
124 Alameda St 0.20mi 3/2.0 1,259 (-3%) 5mo $161,650 $128 81
904 Russo St 0.24mi 3/2.0 1,392 (+7%) 3mo $205,000 $147 75
304 Valley View St 0.58mi 3/2.0 1,309 (+1%) 1mo $210,000 $160 71
1005 Russo St 0.38mi 3/2.0 1,245 (-4%) 8mo $200,000 $161 68
126 Santa Ines St 0.27mi 3/1.5 1,405 (+8%) 9mo $152,800 $109 64
1006 Christopher St 0.40mi 3/2.0 1,399 (+8%) 6mo $215,000 $154 64
1016 Christopher St 0.44mi 3/2.0 1,368 (+5%) 10mo $160,000 $117 63
912 Russo St 0.28mi 3/2.0 1,453 (+12%) 8mo $199,500 $137 60
98 Santa Ines St 0.45mi 3/1.5 1,120 (-14%) 2mo $131,500 $117 52
1419 Fremont St 0.59mi 3/1.5 1,185 (-9%) 6mo $132,000 $111 50

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
-3.4%
Equity multiple
0.87×
Total profit
$-6,058
Equity at exit
$25,034
10-year hold
IRR
6.2%
Equity multiple
1.46×
Total profit
$21,718
Equity at exit
$14,517

Cash invested: $47,012 (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
8.4×

Monthly cashflow live

Estimated rent
$1,662 medium interval (Pro) →
Mortgage (P&I)
$880
Tax from tax record
$29 /mo · $345/yr
Insurance
$70
HOA
$0
Vacancy / Maint / Mgmt
$349
Net cashflow
$333

Break-even live

Break-even rent $1,240
Max offer price $167,900
Occupancy floor 75%

Sensitivity live

Price -10% $428 -5% $381 +0% $333 +5% $94 +10% $36
Rent -10% $202 -5% $268 +0% $333 +5% $399 +10% $465
Rate -1.0pp $418 -0.5pp $376 base $333 +0.5pp $290 +1.0pp $246

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
$41,975
Closing costs
$5,037
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
919 Russo St New Iberia, LA 3.0 2.0 1520 $1,800 $1.18 22d 1 0.32mi
211 San Jose St New Iberia, LA 3.0 2.0 1397 $1,595 $1.14 14d 1 0.38mi
309 Springfield St New Iberia, LA 3.0 2.0 1192 $1,500 $1.26 14d 1 0.62mi
2118 W Old Spanish Trl New Iberia, LA 1.0–3.0 1.0–2.0 1013 $1,708 $1.69 14d 23 1.31mi

Listing history 10 events

  1. 2026-04-29
    status Pending
  2. 2026-04-16
    listed $167,900 Active
  3. 2025-08-28
    soldstatus $30,000 Sold 433-char remark
    Show marketing remark (433 chars)

    Great opportunity in the heart of New Iberia! This 3-bedroom, 2-bath single-story home hasan open layout and tons of potential to make it your own. The kitchen opens to the living room and features ample cabinetry. Sitting on a generous lot within city limits, the oversized yard provides endless possibilities. With a 1-car carport and room to grow, this property is ideal for anyone looking for space and value in a great location.

  4. 2025-08-21
    status Pending 433-char remark
    Show marketing remark (433 chars)

    Great opportunity in the heart of New Iberia! This 3-bedroom, 2-bath single-story home hasan open layout and tons of potential to make it your own. The kitchen opens to the living room and features ample cabinetry. Sitting on a generous lot within city limits, the oversized yard provides endless possibilities. With a 1-car carport and room to grow, this property is ideal for anyone looking for space and value in a great location.

  5. 2025-08-04
    listed $35,000 Active 433-char remark
    Show marketing remark (433 chars)

    Great opportunity in the heart of New Iberia! This 3-bedroom, 2-bath single-story home hasan open layout and tons of potential to make it your own. The kitchen opens to the living room and features ample cabinetry. Sitting on a generous lot within city limits, the oversized yard provides endless possibilities. With a 1-car carport and room to grow, this property is ideal for anyone looking for space and value in a great location.

  6. 2013-04-09
    soldstatus $5,000
  7. 2011-04-08
    soldstatus $5,000
  8. 2005-06-22
    soldstatus
  9. 2002-04-15
    soldstatus
  10. 2002-04-12
    soldstatus $3,300

ⓘ 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
$345 · $29/mo
Projected year-2 tax
$923 · $77/mo
Expected delta
+$578/yr (+$48/mo · 167.4%)

ⓘ 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) · 20% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥108°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
$19,939
− Mortgage interest
−$9,405
− Property taxes
−$345
− Insurance
−$840
− Repairs & maintenance
−$1,595
− Management
−$1,595
− Depreciation
−$4,884
Taxable income
$1,274
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$306
After-tax cash flow
$3,695/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

+4987.9% since first listed
10 events — show timeline
  • 2026-04-29 Pending AcadianaMLS
  • 2026-04-16 Listed $167,900 AcadianaMLS
  • 2025-08-28 Sold (MLS) $30,000 AcadianaMLS
  • 2025-08-21 Pending AcadianaMLS
  • 2025-08-04 Listed $35,000 AcadianaMLS
  • 2013-04-09 Sold (Public Records) $5,000 Public Records
  • 2011-04-08 Sold (Public Records) $5,000 Public Records
  • 2005-06-22 Sold (Public Records) Public Records
  • 2002-04-15 Sold (Public Records) Public Records
  • 2002-04-12 Sold (Public Records) $3,300 Public Records

Property tax history

-5.7%/yr

Latest (2025): $345 · -43.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…