OFF_MARKETExcellent Deal194 days on market

1004 W End Dr

1004 W End Dr, New Iberia, LA 70560, New Iberia, LA 70560
$100,000
Zestimate®:$97,000

Listing Price

Property image 1
1004 W End Dr, New Iberia, LA 70560
Loc: New Iberia, LA
Days Listed
194
Zestimate®
$97k
Market Rate
Lot Size
7,405 sqft
Rent Estimate
$1,440/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.

6

Sugarland Elementary School

PK-6
1.3 mi away
3

Anderson Middle School

7-8
0.6 mi away
3

Westgate High School

9-12
1.2 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
11.88%
Total ROI
49.0%
Cash Flow
$484/mo
DSCR
1.96
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
2026-06-12Pending sale$100,000$74
2026-01-19Price change$100,000$74
2026-01-13Listed for sale$90,000$66
2025-10-10Pending sale$90,000$66
2025-10-03Listed for sale$90,000$66
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,360
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 ($1,440/mo)State Tax Benchmark: 0.55% (LA)Hazard Reserve: $150/mo
Haven ScoreExcellent
10/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
10.96%

NOI: $10,956/yr

Cash-on-Cash Yield
20.6%

On $23,000 invested

DSCR Ratio
1.76x

Prime loan qualification

5-Yr Leveraged ROI
+197.0%

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)-$46/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$72/mo
Repairs & Maintenance (10% of rent)-$144/mo
Property Management (8% of rent)-$115/mo
Total Pure Operating Expenses-$527/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,440/mo
Less: Operating Expenses-$527/mo
Net Operating Income (NOI)+$913/mo
Less: Debt Service (30yr @ 6.75%)-$519/mo
Net Cash Flow
$394/mo
$4,729/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in New Iberia.