CashFlowRE
Sign in Sign up
121 Crooked Pine Ln
D- Composite 39.37
Why this score? — see what drove the D- grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • ARV discount +10.0/15.0
  • Cash flow +9.8/30.0
  • Condition / age +5.0/5.0
  • Livability +3.3/5.0
  • 1% rule +3.1/10.0
  • Schools +2.9/10.0
  • DSCR +2.8/10.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$259,000

121 Crooked Pine Ln · Scott, LA 70583
3 bd · 2.0 ba · 1,617 sqft · SingleFamily · 16 Days on market
Built 2026 Excellent condition 7,840 sqft lot Garage $160/sqft · 6% below area Est $274k · 6% under $35/mo HOA · 2% of rent ↓ 7% since listing

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

* Receive up to $6,500 in incentives on this MOVE IN READY home! The Iris French I Floorplan combines stylish finishes, thoughtful functionality, and energy-efficient construction in a beautifully designed 3-bedroom, 2-bathroom home with 1,617 square feet of living space. Energy Star certified and crafted for modern living, this home offers comfort, convenience, and timeless appeal throughout. The spacious living room showcases decorative wood-wrapped ceiling beams and a cozy ventless gas fireplace featuring a wood mantle and tile surround, creating an inviting focal point for gatherings and relaxation. The kitchen is equipped with slab countertops, custom cabinetry with soft-close cabinet doors and included hardware, a 30" freestanding gas range with microwave hood vent combo, dishwasher, garbage disposal, and ample workspace for daily living. The primary suite is designed for comfort with a garden tub featuring tile surround and a separate shower complete with fiberglass shower pan, tiled walls, and recessed niche. An added convenience is the connected utility room and primary closet layout, allowing for easy everyday functionality. Secondary bathroom includes a fiberglass tub/shower insert. Additional features include a tankless gas water heater and up to 10 pallets of sod, enhancing both efficiency and curb appeal. This home delivers a perfect combination of practical design and elevated finishes.

Key facts

  • Custom cabinetry
  • Slab countertops
  • Wood wrapped beams

Tags

WOOD WRAPPED BEAMSVENTLESS GAS FIREPLACESLAB COUNTERTOPSCUSTOM CABINETRYFREESTANDING GAS RANGETANKLESS GAS WATER HEATER

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath single-family listed at $259k. Condition is rated excellent.

Deal economics

  • At list price, monthly cash flow is $-167 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $235k (9.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $210k (19.0% below list).
  • Recommended offer: $210k (19.0% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 66/100 on livability (#116 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing B+; Watch: crime F, amenities F, commute F.
  • Lafayette Parish (urban): math 38% / reading 46% proficiency, ranked #19 of 98 in LA (top 19%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Westside Elementary School (math 32% / reading 34%, grade F, #297 of 646 statewide, top 46%, 635 students, 72% FRL); Scott Middle School (math 20% / reading 28%, grade F, #143 of 218 statewide, top 65%, 559 students, 65% FRL); Acadiana High School (math 31% / reading 29%, grade F, #125 of 265 statewide, top 47%, 1,813 students, 56% FRL).
  • Zoned-school proficiency averages 29% at this address vs 42% district-wide (-13 pts) — the specific schools serving this property underperform the Lafayette Parish average; the district grade overstates school quality for this exact location.
  • Market conditions: 372 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals lingering (median 51d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 56% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,585 units permitted in Lafayette Parish in 2024 (10 in 5+ unit buildings).
  • At $2,099/mo this rent would consume 48% of the median local household income ($53k/yr) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • Lafayette County population projected at +34% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 16 days — a 2% lower offer ($255k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
Recommended offer $209,894 (19.0% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  5. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  6. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  7. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  8. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  9. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.81% ✗
Cap rate
5.52%
Cash-on-cash
-2.76%
DSCR
0.88
GRM
10.3

CMA / ARV

ARV (median comp)
$274,336
List price
$259,000
Delta
-5.59%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
124 Crooked Pine Ln 0.02mi 3/2.0 1,521 (-6%) 2mo $244,999 $161 88
125 Crooked Pine Ln 0.05mi 3/2.0 1,719 (+6%) 2mo $269,900 $157 86
126 Crooked Pine Ln 0.02mi 3/2.0 1,519 (-6%) 11mo $303,000 $199 80
104 Pine Harvest Ln 0.69mi 3/2.0 1,629 (+1%) 2mo $232,990 $143 64
100 Gathering Ln 0.42mi 3/2.0 1,825 (+13%) 0mo $257,137 $141 59
102 Pine Harvest Ln 0.68mi 3/2.0 1,538 (-5%) 6mo $234,265 $152 55
109 Kohen Luke Dr 0.46mi 3/2.0 1,768 (+9%) 11mo $190,500 $108 54
406 Harveston Way 0.68mi 3/2.0 1,750 (+8%) 2mo $252,840 $144 53
121 Pine Harvest Ln 0.69mi 3/2.0 1,750 (+8%) 7mo $249,375 $143 48
123 Pine Harvest Ln 0.69mi 3/2.0 1,495 (-8%) 9mo $228,220 $153 48
107 Logan St 0.72mi 3/2.0 1,800 (+11%) 3mo $195,000 $108 46
102 Mustang St 0.68mi 4/2.0 (+1) 1,500 (-7%) 7mo $192,500 $128 46

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-20.9%
Equity multiple
0.28×
Total profit
$-52,534
Equity at exit
$38,618
10-year hold
IRR
-14.2%
Equity multiple
0.18×
Total profit
$-59,203
Equity at exit
$22,394

Cash invested: $72,520 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
90 Strongly Landlord-Friendly
State Louisiana
90 Strongly Landlord-Friendly · R+12
County
— inherits STATE
City
— inherits STATE
5-day notice; no state rent control; civil-law jurisdiction; landlord-favorable.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
76 active · 29 under contract
Months of supply
22.8 mo (4%/mo absorbed)
Median asking
$250,188 ($145/sqft)
Median days on market
249 d
This list price
68% of active listings are priced below it
ARV vs active asking
+16.7% above current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 70583

Active inventory
372
Price-to-rent
10.3×

Monthly cashflow live

Estimated rent
$2,099 high interval (Pro) →
Mortgage (P&I)
−$1,358
Tax est. 1.5%
−$324 /mo · $3,885/yr
Insurance
−$108
HOA
−$35
Vacancy / Maint / Mgmt
−$441
Net cashflow
$-167

Break-even live

Break-even rent $2,310
Max offer price $234,875
Occupancy floor —

Sensitivity live

Price -10% $12 -5% $-77 +0% $-167 +5% $-256 +10% $-346
Rent -10% $-333 -5% $-250 +0% $-167 +5% $-84 +10% $-1
Rate -1.0pp $-36 -0.5pp $-101 base $-167 +0.5pp $-234 +1.0pp $-302

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$64,750
Closing costs
$7,770
Reserves months
—
Total cash needed
—

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
—
Monthly P&I
—
Monthly cashflow
—
DSCR
—
Eligible?
—

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
—
Monthly P&I
—
Monthly cashflow
—
DSCR
—
Eligible?
—

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
—
Monthly P&I
—
Monthly cashflow
—
DSCR
—
Eligible?
—

Short-term bridge; refi at stabilization.

Rent comps 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
110 Emerald Star Ln Lafayette, LA 4.0 2.0 1836 $2,000 $1.09 51d 1 0.46mi
401 Pinto St Lafayette, LA 3.0 2.0 1601 $2,300 $1.44 184d 1 0.67mi
1313 Apollo Rd Scott, LA 1.0–3.0 1.0–2.0 1100 $2,011 $1.83 0d 10 1.36mi
4936 W Congress St Lafayette, LA 3.0 2.0 1200 $850 $0.71 29d 1 1.37mi
4942 W Congress St Lafayette, LA 3.0 2.0 1200 $950 $0.79 0d 1 1.39mi
315 Sandstone Ave Scott, LA 2.0 2.0 1100 $1,745 $1.59 15d 1 1.40mi
315 Sandstone Ave #202 Scott, LA 2.0 2.5 1193 $1,895 $1.59 154d 1 1.40mi
315 Sandstone Ave #205 Scott, LA 2.0 2.5 1193 $2,095 $1.76 51d 1 1.40mi
128 Oak Village Dr Scott, LA 3.0 2.0 1445 $2,450 $1.70 154d 1 1.42mi

Property features AI

Finance

HOA & community
Annual association fee of $425Association management included

Exterior

Parking
Two-car garageFront-facing garageGarage door opener
Utilities
Public waterPublic sewer
Home design
Single-family residenceFrench Provincial styleOne story
Construction
Slab foundationComposition roof
Exterior features
LandscapedPond waterfrontWalk to waterExterior lighting

Interior

Kitchen
Kitchen islandDisposal, dishwasher, gas range, microwaveGas stove connectionPlumbed for an ice maker
Flooring
Carpet, plank, tile, and vinyl flooring
Bathrooms
2 full bathroomsDouble vanitySeparate showerGarden tub
Heating & cooling
Central heatingCentral airCeiling fans
Interior features
Walk-in closetQuartzHigh ceilingsVaried ceiling heightsCrown moldingGas ventless fireplaceDouble-pane windows
Laundry & utility
Electric dryer hookupWasher hookup

HOA detail $35/mo · $420/yr

Likely covers
watertrashgas

Listing history 50 events

  1. 2026-11-08
    days on market $259,000 Active 16 DOM
  2. 2026-11-07
    days on market $259,000 Active 15 DOM
  3. 2026-11-06
    days on market $259,000 Active 14 DOM
  4. 2026-11-05
    days on market $259,000 Active 13 DOM
  5. 2026-11-04
    days on market $259,000 Active 12 DOM
  6. 2026-11-02
    days on market $259,000 Active 10 DOM
  7. 2026-11-01
    days on market $259,000 Active 9 DOM
  8. 2026-10-31
    days on market $259,000 Active 8 DOM
  9. 2026-10-30
    days on market $259,000 Active 7 DOM
  10. 2026-10-29
    days on market $259,000 Active 6 DOM
  11. 2026-10-28
    days on market $259,000 Active 5 DOM
  12. 2026-10-27
    pricedays on market $259,000 Active 4 DOM
  13. 2026-10-26
    days on market $269,900 Active 3 DOM
  14. 2026-10-25
    days on market $269,900 Active 2 DOM
  15. 2026-10-24
    days on marketlisting id $269,900 Active 1 DOM
  16. 2026-10-23
    days on market $269,900 Active 164 DOM
    Show marketing remark (1429 chars)

    * Receive up to $6,500 in incentives on this MOVE IN READY home! The Iris French I Floorplan combines stylish finishes, thoughtful functionality, and energy-efficient construction in a beautifully designed 3-bedroom, 2-bathroom home with 1,617 square feet of living space. Energy Star certified and crafted for modern living, this home offers comfort, convenience, and timeless appeal throughout. The spacious living room showcases decorative wood-wrapped ceiling beams and a cozy ventless gas fireplace featuring a wood mantle and tile surround, creating an inviting focal point for gatherings and relaxation. The kitchen is equipped with slab countertops, custom cabinetry with soft-close cabinet doors and included hardware, a 30" freestanding gas range with microwave hood vent combo, dishwasher, garbage disposal, and ample workspace for daily living. The primary suite is designed for comfort with a garden tub featuring tile surround and a separate shower complete with fiberglass shower pan, tiled walls, and recessed niche. An added convenience is the connected utility room and primary closet layout, allowing for easy everyday functionality. Secondary bathroom includes a fiberglass tub/shower insert. Additional features include a tankless gas water heater and up to 10 pallets of sod, enhancing both efficiency and curb appeal. This home delivers a perfect combination of practical design and elevated finishes.

  17. 2026-10-22
    days on market $269,900 Active 163 DOM
  18. 2026-10-21
    days on market $269,900 Active 162 DOM
  19. 2026-10-20
    days on market $269,900 Active 161 DOM
  20. 2026-10-19
    days on market $269,900 Active 160 DOM
  21. 2026-10-18
    days on market $269,900 Active 159 DOM
  22. 2026-10-17
    days on market $269,900 Active 158 DOM
  23. 2026-10-16
    days on market $269,900 Active 157 DOM
  24. 2026-10-15
    days on market $269,900 Active 156 DOM
  25. 2026-10-14
    days on market $269,900 Active 155 DOM
  26. 2026-10-13
    days on market $269,900 Active 154 DOM
  27. 2026-10-12
    days on market $269,900 Active 153 DOM
  28. 2026-10-11
    days on market $269,900 Active 152 DOM
  29. 2026-10-10
    days on market $269,900 Active 151 DOM
  30. 2026-10-09
    days on market $269,900 Active 150 DOM
  31. 2026-10-08
    days on market $269,900 Active 149 DOM
  32. 2026-10-07
    days on market $269,900 Active 148 DOM
  33. 2026-10-06
    days on market $269,900 Active 147 DOM
  34. 2026-10-05
    days on market $269,900 Active 146 DOM
  35. 2026-10-04
    days on market $269,900 Active 145 DOM
  36. 2026-10-03
    days on market $269,900 Active 144 DOM
  37. 2026-10-03
    days on market $269,900 Active 143 DOM
  38. 2026-10-01
    days on market $269,900 Active 142 DOM
    Show marketing remark (869 chars)

    *Receive up to $12,465 in incentives on this MOVE IN READY new construction home! Iris French I floorplan offering 3 bedrooms, 2 bathrooms, and 1,617 sq. ft. of living space. Features include wood-wrapped beams in living room ceiling, ventless gas fireplace with wood mantle and tile surround, connected utility and primary closet areas, slab countertops, and custom cabinetry with soft-close cabinet doors and hardware included. Kitchen includes 30'' freestanding gas range with microwave/hood vent combo, dishwasher, and garbage disposal. Primary bathroom features garden tub with tile surround plus fiberglass shower pan with tiled walls and recessed niche. Secondary bathroom includes fiberglass tub/shower insert. Additional amenities include tankless gas water heater and up to 10 pallets of sod. Flood insurance not required, LOMR on file. Call for more details.

  39. 2026-10-01
    price $269,900 Active 141 DOM
    Show marketing remark (869 chars)

    *Receive up to $12,465 in incentives on this MOVE IN READY new construction home! Iris French I floorplan offering 3 bedrooms, 2 bathrooms, and 1,617 sq. ft. of living space. Features include wood-wrapped beams in living room ceiling, ventless gas fireplace with wood mantle and tile surround, connected utility and primary closet areas, slab countertops, and custom cabinetry with soft-close cabinet doors and hardware included. Kitchen includes 30'' freestanding gas range with microwave/hood vent combo, dishwasher, and garbage disposal. Primary bathroom features garden tub with tile surround plus fiberglass shower pan with tiled walls and recessed niche. Secondary bathroom includes fiberglass tub/shower insert. Additional amenities include tankless gas water heater and up to 10 pallets of sod. Flood insurance not required, LOMR on file. Call for more details.

  40. 2026-09-30
    days on market $272,500 Active 141 DOM
  41. 2026-09-29
    days on market $272,500 Active 140 DOM
  42. 2026-09-28
    days on market $272,500 Active 139 DOM
  43. 2026-09-27
    days on market $272,500 Active 138 DOM
  44. 2026-09-26
    days on market $272,500 Active 137 DOM
  45. 2026-09-25
    days on market $272,500 Active 136 DOM
  46. 2026-09-24
    days on market $272,500 Active 135 DOM
  47. 2026-09-24
    days on market $272,500 Active 134 DOM
  48. 2026-09-22
    days on market $272,500 Active 133 DOM
  49. 2026-09-21
    days on market $272,500 Active 132 DOM
  50. 2026-09-20
    days on market $272,500 Active 131 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$25,187
− Mortgage interest
−$14,508
− Property taxes
−$3,885
− Insurance
−$1,295
− Repairs & maintenance
−$2,015
− Management
−$2,015
− HOA
−$420
− Depreciation
−$7,535
Taxable loss
−$6,485
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,556
After-tax cash flow
$-444/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Condition & rehab AI · 10 photos

Excellent 100/100 None rehab

This home is under construction and will be move-in ready with the completion of kitchen and bathroom finishes, flooring, appliances, roof shingles, exterior landscaping, HVAC, and interior painting.

Value-add opportunities

  • Both Complete kitchen and bathroom finishes — Finishes will make the home move-in ready and attractive to buyers and renters. ↑
  • Both Install flooring and appliances — Flooring and appliances will complete the kitchen and make it fully functional. ↑
  • Both Install roof shingles — Shingles will complete the roof and make the home fully functional. ↑
  • Both Complete exterior landscaping and finishes — Landscaping and finishes will enhance curb appeal and make the home more attractive to buyers and renters. ↑
  • Both Install HVAC and mechanical systems — HVAC and mechanical systems will make the home fully functional and comfortable for occupants. ↑
  • Both Paint interior walls and trim — Painting will enhance the appearance of the interior and make it more attractive to buyers and renters. ↑
F Composite school gradezoned avg 29/100

Zoned Schools

Elementary Westside Elementary School F LA #297/646 Nat'l #24,614/41,679 Middle Scott Middle School F LA #143/218 Nat'l #10,795/14,009 High Acadiana High School F LA #125/265 Nat'l #10,947/17,239

Schools (NCES district)

District
Lafayette Parish
NCES district ID
2200870
Math proficiency
38% ▼ -32.00%
Reading proficiency
46% ▼ -24.00%
Median HH income
$50,238
Composite
36.15/100
National rank
#4741
State rank
#19 of 98 in LA
C Composite livability gradescore 66/100

Livability — Scott

Score
66/100
State rank
#116
US rank
#11265

Category grades

Amenities F Commute F Cost of living A+ Crime F Employment C Housing B+ Health & safety A+ User ratings A

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Scott, LA
County
Lafayette · 280,930 people
City population
8,670
Metro
Lafayette, LA
Population (ZIP)
8,670
Household income
$52,856
Rent vs Own
28.8% rent · 71.2% own
Severe rent burden
13% of renters

Population outlook (Lafayette County) Hauer SSP2

Today (2025)
280,930 people
By 2030
301,092 · +7.2%
By 2040
339,456 · +20.8%
By 2050
375,156 · +33.5%
By 2075
451,672 · +60.8%
By 2100
497,203 · +77.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (68%)
Race & ethnicity
White 68% Hispanic / Latino 16% Black 13% Two or more races 11%
Hispanic origin (detail)
Mexican 7% Cuban 2%
Languages at home
81% English-only · Spanish 12% French/Haitian/Cajun 7%

Political lean MEDSL · Lafayette

2024 margin
Solid R (+31.4) · D 33.5% · R 64.8% · Other 1.7%
2008→2024 swing
-0.1pp no change · 2008: -31.3pp · 2024: -31.4pp
All cycles
2024: R+31.4 2020: R+28.7 2016: R+33.6 2012: R+33.7 2008: R+31.3

Not yet ingested

Civics
—

Price history

-6.7% since first listed
8 events — show timeline
  • 2026-10-23 Price Changed $259,000 Zillow
  • 2026-10-01 Price Changed $269,900 Zillow
  • 2026-10-01 Price Changed $269,900 AcadianaMLS
  • 2026-08-12 Price Changed $272,500 Zillow
  • 2026-08-11 Price Changed $272,500 AcadianaMLS
  • 2026-05-12 Listed $269,900 ROAM MLS
  • 2026-05-12 Listed $277,500 AcadianaMLS
  • 2026-05-02 Listed $277,500 Zillow

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…