OFF_MARKETExcellent Deal8 days on market
510 Ashton St
510 Ashton St, New Iberia, LA 70563, New Iberia, LA 70563
510 Ashton St, New Iberia, LA 70563
Loc: New Iberia, LA
Days Listed
8
Tax Assessed
$141k
Zestimate®
$106k
Market Rate
Lot Size
0.30 acres
Rent Estimate
$1,581/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
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
10.99%
Total ROI
44.6%
Cash Flow
$529/mo
DSCR
1.81
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
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: $129,000Rent Basis: Observed Comp Model ($1,581/mo)State Tax Benchmark: 0.55% (LA)Hazard Reserve: $150/mo
Haven ScoreExcellent
10/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
9.33%
NOI: $12,030/yr
Cash-on-Cash Yield
13.5%
On $29,670 invested
DSCR Ratio
1.50x
Prime loan qualification
5-Yr Leveraged ROI
+161.6%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (0.55% of basis)-$65/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$79/mo
Repairs & Maintenance (10% of rent)-$158/mo
Property Management (8% of rent)-$126/mo
Total Pure Operating Expenses-$578/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,581/mo
Less: Operating Expenses-$578/mo
Net Operating Income (NOI)+$1,003/mo
Less: Debt Service (30yr @ 6.75%)-$669/mo
Net Cash Flow
$333/mo
$3,998/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in New Iberia.