Back to Dashboard
OFF_MARKETGood Deal2 days on market

1011 W End Dr

1011 W End Dr, New Iberia, LA 70560, New Iberia, LA 70560
$90,000
Zestimate®:$85,500

Listing Price

Log in to unlock AI Insights
Property image 1
1011 W End Dr, New Iberia, LA 70560
Loc: New Iberia, LA
Days Listed
2
Zestimate®
$86k
Market Rate
Lot Size
6,098 sqft
Rent Estimate
$1,262/mo
Est. Cash Flow base
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

7

Park Elementary School

PK-6
0.3 mi away
3

Anderson Middle School

7-8
0.5 mi away
3

Westgate High School

9-12
1.3 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
6.11%
Total ROI
20.2%
Cash Flow
$3/mo
DSCR
1.01
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-04-13Listed for sale$90,000$65
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,384
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $90,000Rent Basis: Observed Comp Model ($1,262/mo)State Tax Benchmark: 0.55% (LA)Hazard Reserve: $150/mo
Haven ScoreExcellent
10/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
10.41%

NOI: $9,366/yr

Cash-on-Cash Yield
18.2%

On $20,700 invested

DSCR Ratio
1.67x

Prime loan qualification

5-Yr Leveraged ROI
+185.1%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.55% of basis)-$41/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$63/mo
Repairs & Maintenance (10% of rent)-$126/mo
Property Management (8% of rent)-$101/mo
Total Pure Operating Expenses-$482/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,262/mo
Less: Operating Expenses-$482/mo
Net Operating Income (NOI)+$780/mo
Less: Debt Service (30yr @ 6.75%)-$467/mo
Net Cash Flow
$313/mo
$3,762/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
DSCR Tool
Loan qualification
Rental Cash Flow
6-month reserves
Leveraged ROI
10-year compounding
Deal Scorecard
1% Rule test
Pure NOI
Operating ratios

Similar Properties Nearby

Explore other investment opportunities in New Iberia.