CashFlowRE
Sign in Sign up
2312 S Kramer Dr
B- Composite 66.25
Why this score? — see what drove the B- 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 +25.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.3/10.0
  • 1% rule +6.0/10.0
  • 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

$115,000

2312 S Kramer Dr · New Iberia, LA 70560
3 bd · 2.0 ba · 2,394 sqft · SingleFamily · 81 Days on market
0.32 ac lot $48/sqft · 50% below area Est $228k · 50% under ↓ 20% since listing

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

Listing remarks MLS

A diamond in the rough, is a good description of this spacious former family home, situated in a quiet established neighborhood. With almost 2400 square feet of living space, this home will easily accomodate your needs , offering 3 bedrooms and 2.5 baths. While it DOES need some updates , it has great bones, and several perks worth noting: like the metal roof, the 3-car garage, the whole - house generator, and the generously sized rear addition. There is also an extra lot available, (Lot 14) to the right -that is for sale at $22,500-if you want or need extra land. While much of the home has carpet on the floors, they believe that the original wood still exists in some of the rooms. There are several old muscadine vines on arbors in the backyard, as well as a metal storage shed, that will remain. All appliances also stay with the home. Schedule a showing today.

Key facts

  • 0.32 acre lot
  • 3 garage spots
  • Listed 81 days

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 $115k.

Deal economics

  • At list price, monthly cash flow is $-170 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $85k (26.1% below list).
  • Meets the 1% rule at list price ($1k rent vs $115k).
  • Recommended offer: $85k (26.1% below list) — sets the bar for cash-flow.
  • Cap rate 9.0% vs local median 5.9% 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: 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 $795 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 81 days — a 6% lower offer ($108k) 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.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 6→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $84,973 (26.1% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 81 days. Have you received any prior offers? Is the seller open to a 26% concession, seller financing, or rate buy-down credit?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
1.10%
Cap rate
8.97%
Cash-on-cash
9.56%
DSCR
1.43
GRM
7.6

CMA / ARV

ARV (median comp)
$228,410
List price
$115,000
Delta
-49.65%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2515 Erath St 0.28mi 4/2.5 (+1) 2,336 (-2%) 3mo $119,000 $51 74
714 Weeks Island Rd 0.24mi 4/2.0 (+1) 2,608 (+9%) 6mo $147,000 $56 64
1621 Elm St 0.69mi 3/2.5 2,350 (-2%) 10mo $230,000 $98 55

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
-26.9%
Equity multiple
0.09×
Total profit
$-29,212
Equity at exit
$17,147
10-year hold
IRR
-23.5%
Equity multiple
-0.19×
Total profit
$-38,364
Equity at exit
$9,943

Cash invested: $32,200 (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
7.6×

Monthly cashflow live

Estimated rent
$1,265 medium interval (Pro) →
Mortgage (P&I)
$603
Tax from tax record
$92 /mo · $1,100/yr
Insurance
$48
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$266
Net cashflow
$-170

Break-even live

Break-even rent $1,480
Max offer price $84,973
Occupancy floor

Sensitivity live

Price -10% $-105 -5% $-137 +0% $-170 +5% $-203 +10% $-235
Rent -10% $-270 -5% $-220 +0% $-170 +5% $-120 +10% $-70
Rate -1.0pp $-112 -0.5pp $-141 base $-170 +0.5pp $-200 +1.0pp $-230

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
$28,750
Closing costs
$3,450
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. 2026-06-22
    days on market $115,000 Active 81 DOM
  2. 2026-06-18
    days on market $115,000 Active 78 DOM
  3. 2026-06-17
    days on market $115,000 Active 77 DOM
  4. 2026-06-16
    days on market $115,000 Active 76 DOM
  5. 2026-06-15
    days on market $115,000 Active 75 DOM
  6. 2026-06-14
    days on market $115,000 Active 73 DOM
  7. 2026-06-13
    days on market $115,000 Active 72 DOM
  8. 2026-06-10
    days on market $115,000 Active 70 DOM
  9. 2026-06-09
    days on market $115,000 Active 69 DOM
  10. 2026-06-08
    days on market $115,000 Active 68 DOM
  11. 2026-06-07
    days on market $115,000 Active 67 DOM
  12. 2026-06-05
    days on market $115,000 Active 64 DOM
  13. 2026-06-03
    days on market $115,000 Active 63 DOM
  14. 2026-06-02
    days on market $115,000 Active 62 DOM
  15. 2026-06-01
    days on market $115,000 Active 61 DOM
  16. 2026-05-31
    days on market $115,000 Active 60 DOM
  17. 2026-05-30
    days on market $115,000 Active 59 DOM
  18. 2026-04-01
    price $110,000 878-char remark
    Show marketing remark (878 chars)

    A diamond in the rough, is a good description of this spacious former family home, situated in a quiet established neighborhood. With almost 2400 square feet of living space, this home will easily accomodate your needs , offering 3 bedrooms and 2.5 baths. While it DOES need some updates , it has great bones, and several perks worth noting: like the metal roof, the 3-car garage, the whole - house generator, and the generously sized rear addition. There is also an extra lot available, (Lot 14) to the right -that is for sale at $22,500-if you want or need extra land. While much of the home has carpet on the floors, they believe that the original wood still exists in some of the rooms. There are several old muscadine vines on arbors in the backyard, as well as a metal storage shed, that will remain. All appliances also stay with the home. Schedule a showing today.

  19. 2026-03-31
    listed $115,000 Active 191-char remark
    Show marketing remark (191 chars)

    This Listing is a Bundle of MLS #2500002896 (2312 Kramer Drive), &MLS #2500002898 (Lot 14 Kramer Drive)For those interested in purchasing both together, they are offered at a lower price.

  20. 2026-01-07
    price $125,000 878-char remark
    Show marketing remark (878 chars)

    A diamond in the rough, is a good description of this spacious former family home, situated in a quiet established neighborhood. With almost 2400 square feet of living space, this home will easily accomodate your needs , offering 3 bedrooms and 2.5 baths. While it DOES need some updates , it has great bones, and several perks worth noting: like the metal roof, the 3-car garage, the whole - house generator, and the generously sized rear addition. There is also an extra lot available, (Lot 14) to the right -that is for sale at $22,500-if you want or need extra land. While much of the home has carpet on the floors, they believe that the original wood still exists in some of the rooms. There are several old muscadine vines on arbors in the backyard, as well as a metal storage shed, that will remain. All appliances also stay with the home. Schedule a showing today.

  21. 2025-08-28
    listed $138,000 Active 878-char remark
    Show marketing remark (878 chars)

    A diamond in the rough, is a good description of this spacious former family home, situated in a quiet established neighborhood. With almost 2400 square feet of living space, this home will easily accomodate your needs , offering 3 bedrooms and 2.5 baths. While it DOES need some updates , it has great bones, and several perks worth noting: like the metal roof, the 3-car garage, the whole - house generator, and the generously sized rear addition. There is also an extra lot available, (Lot 14) to the right -that is for sale at $22,500-if you want or need extra land. While much of the home has carpet on the floors, they believe that the original wood still exists in some of the rooms. There are several old muscadine vines on arbors in the backyard, as well as a metal storage shed, that will remain. All appliances also stay with the home. Schedule a showing today.

ⓘ 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
$1,100 · $92/mo
Projected year-2 tax
$1,100 · $92/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 8/10 Severe FEMA zone AE · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 6 d/yr ≥108°F today · 17 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
$15,178
− Mortgage interest
−$6,442
− Property taxes
−$1,100
− Insurance
−$5,694
− Repairs & maintenance
−$1,214
− Management
−$1,214
− Depreciation
−$3,345
Taxable loss
−$3,831
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$919
After-tax cash flow
$-1,120/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)
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

-20.3% since first listed
4 events — show timeline
  • 2026-04-01 Price Changed $110,000 AcadianaMLS
  • 2026-03-31 Listed $115,000 AcadianaMLS
  • 2026-01-07 Price Changed $125,000 AcadianaMLS
  • 2025-08-28 Listed $138,000 AcadianaMLS

Property tax history

+10.3%/yr

Latest (2025): $1,100 · +174.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…