OFF_MARKETExcellent Deal64 days on market

1013 W End Dr

1013 W End Dr, New Iberia, LA 70560, New Iberia, LA 70560

$90,000

Zestimate®:$85,400

Listing Price

1013 W End Dr, New Iberia, LA 70560

Loc: New Iberia, LA

Days Listed

Zestimate®

$85k

Market Rate

Lot Size

6,098 sqft

Rent Estimate

$1,222/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.

Park Elementary School

PK-6

0.5 mi away

Anderson Middle School

7-8

0.4 mi away

Westgate High School

9-12

1.5 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

11.60%

Total ROI

47.7%

Cash Flow

$415/mo

DSCR

1.91

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

Date	Event	Price	Price/sqft
2026-08-11	Listing removed	$90,000	–
2026-02-10	Listed for sale	$90,000	–

Getzels Group

Haven Team

CalRE #01884947

Call / Text

818.535.5337

Property Specs

Beds

Baths

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 ($1,222/mo)State Tax Benchmark: 0.55% (LA)Hazard Reserve: $150/mo

Haven ScoreExcellent

10/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)

10.00%

NOI: $8,996/yr

Cash-on-Cash Yield

16.4%

On $20,700 invested

DSCR Ratio

1.61x

Prime loan qualification

5-Yr Leveraged ROI

+176.1%

Equity + cumulative cash

Financing Scenario Controls

Adjust down payment & rates to model your personalized return

Down Payment

Mortgage Rate (%)

Amortization Term

Monthly Rent ($)

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)-$61/mo

Repairs & Maintenance (10% of rent)-$122/mo

Property Management (8% of rent)-$98/mo

Total Pure Operating Expenses-$472/mo

Net Investor Cash Flow

Gross Scheduled Rent+$1,222/mo

Less: Operating Expenses-$472/mo

Net Operating Income (NOI)+$750/mo

Less: Debt Service (30yr @ 6.75%)-$467/mo

Net Cash Flow

$283/mo

$3,392/year

Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in New Iberia.