OFF_MARKETExcellent Deal165 days on market
1012 W End Dr
1012 W End Dr, New Iberia, LA 70560, New Iberia, LA 70560
1012 W End Dr, New Iberia, LA 70560
Loc: New Iberia, LA
Days Listed
165
Lot Size
7,405 sqft
Rent Estimate
$1,424/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
12.98%
Total ROI
54.6%
Cash Flow
$576/mo
DSCR
2.14
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: $100,000Rent Basis: Observed Comp Model ($1,424/mo)State Tax Benchmark: 0.55% (LA)Hazard Reserve: $150/mo
Haven ScoreExcellent
10/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
10.81%
NOI: $10,808/yr
Cash-on-Cash Yield
19.9%
On $23,000 invested
DSCR Ratio
1.74x
Prime loan qualification
5-Yr Leveraged ROI
+193.8%
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)-$46/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$71/mo
Repairs & Maintenance (10% of rent)-$142/mo
Property Management (8% of rent)-$114/mo
Total Pure Operating Expenses-$523/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,424/mo
Less: Operating Expenses-$523/mo
Net Operating Income (NOI)+$901/mo
Less: Debt Service (30yr @ 6.75%)-$519/mo
Net Cash Flow
$382/mo
$4,581/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in New Iberia.