CashFlowRE
Sign in Sign up
1125 Jane St
D+ Composite 46.24
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 +19.1/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.0/10.0
  • 1% rule +3.8/10.0
  • Livability +3.7/5.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +1.0/5.0
  • Appreciation +0.0/10.0

$99,900

1125 Jane St · New Iberia, LA 70563
1 bd · 1.0 ba · 1,350 sqft · SingleFamily · 31 Days on market
Poor condition 7,405 sqft lot $74/sqft · 33% above area

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

Listing remarks

Multi-family opportunity in the heart of New Iberia. This former commercial building has been converted into a residence, featuring two 1 bed/1 bath units on the downstairs. Upstairs features an additional unit that was destroyed by fire, but could be rebuilt. In the rear is a mobile home that could be renovated or replaced. Building 2 is a metal shop that was converted into a 1 bed/1 bath residence with a rollup door for additional storage. All of this sits on over half an acre and zoned C-1. Call for your showing today!

Key facts

  • Zoned c-1
  • Metal building
  • 7,405 sq ft lot

Tags

METAL BUILDINGCONVERTED INTO RESIDENCEZONED C-1

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 1-bed/1.0-bath single-family listed at $100k. Condition is rated poor.

Deal economics

  • At list price, monthly cash flow is $106 ($1k/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 $87k (12.5% below list).
  • Recommended offer: $87k (12.5% below list) — sets the bar for 1% rule.
  • Cap rate 7.6% vs local median 5.9% in New Iberia — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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: Park Elementary School (math 22% / reading 32%, grade F, #359 of 646 statewide, top 57%, 275 students, 88% 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 84% FRL vs 66% district-wide (18 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 171 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 93d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 94 units permitted in Iberia Parish in 2024 (0 in 5+ unit buildings).
  • This rent is only 14% of the median local income ($74k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $691 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.

Negotiation context

  • It's been on market 31 days — a 3% lower offer ($97k) 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 $40k; list at $100k implies a 150% 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 $87,461 (12.5% 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 12% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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?
  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
0.88%
Cap rate
7.56%
Cash-on-cash
4.53%
DSCR
1.20
GRM
9.5

CMA / ARV

ARV (median comp)
$250,802
List price
$99,900
Delta
-24.64%
Verdict
UNDERPRICED
Comps
5 within 2.0 mi
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
714 W St. Peter St 0.49mi 2/2.0 (+1) 1,320 (-2%) 17mo $55,000 $42 51
115 Woodcrest Cir 0.52mi 1/1.0 1,139 (-16%) 0mo $41,200 $36 50
213 N Landry Dr 0.33mi 2/1.0 (+1) 1,128 (-16%) 20mo $75,000 $66 38
206 Pollard Ave 1.09mi 2/1.0 (+1) 1,400 (+4%) 22mo $141,000 $101 36
119 Indest St 0.73mi 2/1.0 (+1) 1,119 (-17%) 1mo $169,000 $151 35
305 Daspit Rd 0.41mi 2/2.0 (+1) 1,541 (+14%) 16mo $15,500 $10 35
115 Indest St 0.73mi 2/1.0 (+1) 1,188 (-12%) 10mo $145,000 $122 32
1513 Howard St 1.09mi 2/1.5 (+1) 1,200 (-11%) 21mo $72,000 $60 22
214 San Jose St 0.83mi 2/2.0 (+1) 1,147 (-15%) 13mo $146,900 $128 20
329 Magnolia Ave 1.12mi 2/2.0 (+1) 1,600 (+18%) 21mo $149,000 $93 14

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
-9.3%
Equity multiple
0.66×
Total profit
$-9,519
Equity at exit
$14,895
10-year hold
IRR
0.1%
Equity multiple
1.01×
Total profit
$157
Equity at exit
$8,638

Cash invested: $27,972 (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.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
5 active · 3 under contract
Months of supply
15.0 mo (7%/mo absorbed)
Median asking
$69,900 ($62/sqft)
Median days on market
33 d
This list price
60% of active listings are priced below it
ARV vs active asking
+199.8% above current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 70563

Home prices YoY
-35.0%
Active inventory
171
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$875 medium interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$20 /mo · $239/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$184
Net cashflow
$106

Break-even live

Break-even rent $741
Max offer price $99,900
Occupancy floor 83%

Sensitivity live

Price -10% $162 -5% $134 +0% $106 +5% $77 +10% $49
Rent -10% $36 -5% $71 +0% $106 +5% $140 +10% $175
Rate -1.0pp $156 -0.5pp $131 base $106 +0.5pp $80 +1.0pp $53

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
$24,975
Closing costs
$2,997
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
405 Anderson St New Iberia, LA 2.0 1.0 950 $650 $0.68 93d 1 0.55mi
2118 W Old Spanish Trl New Iberia, LA 1.0–3.0 1.0–2.0 1013 $1,175 $1.16 62d 23 0.92mi
212 Hacker St New Iberia, LA 2.0 1.0 1000 $950 $0.95 93d 1 1.28mi

Property features AI

Finance

Other
Zoned C-1

Exterior

Parking
Open parking
Utilities
Public sewerElectric service by CLECO
Home design
Single family residenceCity street frontage
Construction
Aluminum sidingMetal sidingMetal roof
Exterior features
Exterior lightingPartial fencing

Interior

Kitchen
Electric stove
Flooring
Tile flooringWood laminate flooring
Bathrooms
1 full bathroom
Heating & cooling
Window unit coolingOther heating
Interior features
Formica countersAluminum window frames
Laundry & utility
Washer hookupElectric dryer hookup

Listing history 50 events

  1. 2026-08-08
    days on market $99,900 Active 31 DOM
  2. 2026-08-07
    days on market $99,900 Active 30 DOM
  3. 2026-08-06
    days on market $99,900 Active 29 DOM
  4. 2026-08-05
    days on market $99,900 Active 28 DOM
  5. 2026-08-04
    days on market $99,900 Active 27 DOM
  6. 2026-08-03
    days on market $99,900 Active 26 DOM
  7. 2026-07-31
    days on market $99,900 Active 23 DOM
  8. 2026-07-30
    days on market $99,900 Active 22 DOM
  9. 2026-07-29
    days on market $99,900 Active 21 DOM
  10. 2026-07-27
    days on market $99,900 Active 19 DOM
  11. 2026-07-25
    days on market $99,900 Active 17 DOM
  12. 2026-07-24
    days on market $99,900 Active 16 DOM
  13. 2026-07-23
    days on market $99,900 Active 15 DOM
  14. 2026-07-22
    days on market $99,900 Active 14 DOM
  15. 2026-07-21
    days on market $99,900 Active 13 DOM
  16. 2026-07-18
    days on market $99,900 Active 10 DOM
  17. 2026-07-16
    days on market $99,900 Active 8 DOM
  18. 2026-07-16
    days on market $99,900 Active 7 DOM
  19. 2026-07-14
    days on market $99,900 Active 6 DOM
  20. 2026-07-13
    days on market $99,900 Active 5 DOM
  21. 2026-07-12
    days on market $99,900 Active 4 DOM
  22. 2026-07-11
    days on market $99,900 Active 3 DOM
  23. 2026-07-10
    days on market $99,900 Active 2 DOM
  24. 2026-07-09
    pricedays on marketlisting id $99,900 Active 1 DOM
  25. 2026-07-06
    days on market $189,000 Active 180 DOM
  26. 2026-07-05
    days on market $189,000 Active 179 DOM
  27. 2026-07-04
    days on market $189,000 Active 178 DOM
  28. 2026-07-03
    days on market $189,000 Active 177 DOM
  29. 2026-07-02
    days on market $189,000 Active 176 DOM
  30. 2026-07-01
    days on market $189,000 Active 175 DOM
  31. 2026-06-30
    days on market $189,000 Active 174 DOM
  32. 2026-06-29
    days on market $189,000 Active 173 DOM
  33. 2026-06-28
    days on market $189,000 Active 172 DOM
  34. 2026-06-28
    days on market $189,000 Active 171 DOM
  35. 2026-06-27
    days on market $189,000 Active 170 DOM
  36. 2026-06-25
    days on market $189,000 Active 168 DOM
  37. 2026-06-23
    days on market $189,000 Active 166 DOM
  38. 2026-06-22
    days on market $189,000 Active 165 DOM
  39. 2026-06-18
    days on market $189,000 Active 162 DOM
  40. 2026-06-17
    days on market $189,000 Active 161 DOM
  41. 2026-06-16
    days on market $189,000 Active 160 DOM
  42. 2026-06-15
    days on market $189,000 Active 159 DOM
  43. 2026-06-14
    days on market $189,000 Active 157 DOM
  44. 2026-06-13
    days on market $189,000 Active 156 DOM
  45. 2026-06-10
    days on market $189,000 Active 154 DOM
  46. 2026-06-09
    days on market $189,000 Active 153 DOM
  47. 2026-06-08
    days on market $189,000 Active 152 DOM
  48. 2026-06-07
    days on market $189,000 Active 151 DOM
  49. 2026-06-05
    days on market $189,000 Active 148 DOM
  50. 2026-06-03
    days on market $189,000 Active 147 DOM

ⓘ 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
$239 · $20/mo
Projected year-2 tax
$549 · $46/mo
Expected delta
+$311/yr (+$26/mo · 130.0%)

ⓘ 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 ≥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
$10,495
− Mortgage interest
−$5,596
− Property taxes
−$239
− Insurance
−$500
− Repairs & maintenance
−$840
− Management
−$840
− Depreciation
−$2,906
Taxable loss
−$424
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$102
After-tax cash flow
$1,368/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.

Condition & rehab AI · 10 photos

Poor 20/100 Extensive rehab Est. rehab $67,500–$121,500 screening

This multi-family property requires extensive repairs and updates to improve its condition and value. The home is in poor condition and requires major work to bring it up to code and attract buyers.

Deferred maintenance Est. $60,000–$180,000 screening

  • Major Roof (roof|hvac|water heater|windows|electrical|plumbing|exterior|other) — rooftop appears to be in poor condition with visible damage
  • Major Windows (roof|hvac|water heater|windows|electrical|plumbing|exterior|other) — windows appear to be old and possibly not sealed properly
  • Major Electrical (roof|hvac|water heater|windows|electrical|plumbing|exterior|other) — electrical panel appears to be old and possibly not up to code
  • Major Plumbing (roof|hvac|water heater|windows|electrical|plumbing|exterior|other) — plumbing fixtures appear to be old and possibly not up to code
  • Major Exterior (roof|hvac|water heater|windows|electrical|plumbing|exterior|other) — exterior walls appear to be in poor condition with visible damage
  • Major Other (roof|hvac|water heater|windows|electrical|plumbing|exterior|other) — other areas of the house appear to be in poor condition with visible damage

Repairs flagged

  • Major Kitchen appliances — Outdated and worn, need replacement.
  • Major Bathroom fixtures — Old and in need of replacement.
  • Major Exterior siding — Peeling and in need of repainting.
  • Major Windows — Old and in poor condition.
  • Major Flooring — Worn and in need of replacement.
  • Major Interior walls — In need of painting and repair.
  • Major HVAC units — Old and may need replacement.
  • Major Landscaping — Overgrown and in need of trimming and maintenance.
  • Major Foundation — In need of inspection and potential repair.

Value-add opportunities

  • Resale Kitchen appliances — Upgrading to modern appliances will attract buyers.
  • Resale Bathroom fixtures — Replacing old fixtures will improve the home's appeal.
  • Resale Exterior siding and painting — Updating the exterior will improve curb appeal and attract buyers.
  • Resale Windows — Replacing old windows will improve energy efficiency and appearance.
  • Resale Flooring — Replacing worn flooring will improve the home's overall appearance and functionality.
  • Resale Interior walls and painting — Painting and repairing interior walls will improve the home's appearance and attract buyers.
  • Resale HVAC units — Replacing old HVAC units will improve energy efficiency and attract buyers.
  • Resale Landscaping — Trimming and maintaining the landscaping will improve curb appeal and attract buyers.
  • Resale Foundation inspection and repair — Ensuring the foundation is in good condition will attract buyers and prevent future issues.

ⓘ Rehab cost is a screening estimate — Extensive scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 28/100

Zoned Schools

Elementary Park Elementary School F LA #359/646 Nat'l #28,475/41,679 Middle Anderson Middle School F LA #119/218 Nat'l #9,410/14,009 High Westgate High School F LA #136/265 Nat'l #11,887/17,239

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
B Composite livability gradescore 73/100

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
County
Iberia · 74,632 people
Population (ZIP)
19,947
Household income
$73,555
Rent vs Own
19.4% rent · 80.6% own
Severe rent burden
9% of renters

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

Price history

+149.8% since first listed
4 events — show timeline
  • 2026-07-08 Listed $99,900 AcadianaMLS
  • 2026-02-18 Price Changed $189,000 AcadianaMLS
  • 2026-01-07 Listed $199,000 AcadianaMLS
  • 2006-08-10 Sold (Public Records) $40,000 Public Records

Property tax history

+0.8%/yr

Latest (2025): $239 · +2.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…