Concordia IV A Plan · Scott, LA 70583

$231,990

3 bd · 2.0 ba · 1,538 sqft · SingleFamily · 534 Days on market

Good condition

---

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).

• Cash flow +12.3/30.0
• ARV discount +7.5/15.0
• Condition / age +3.8/5.0
• DSCR +3.7/10.0
• 1% rule +3.5/10.0
• Livability +3.3/5.0
• Schools +2.9/10.0
• Rent growth +2.5/5.0
• Appreciation +0.0/10.0

Listing remarks MLS

Welcome to the Concordia IV A floor plan by DSLD Homes, a beautifully designed and energy-efficient home that offers both style and comfort. With 1,538 square feet of living space, this home features an open floor plan that provides ample room for both relaxation and entertaining. Perfect for families or anyone looking for a spacious layout, the Concordia IV A includes three bedrooms and two bathrooms, including a luxurious master suite. The master bedroom is a private retreat, complete with a double master vanity, a walk-in master closet, a relaxing garden tub, and a separate walk-in shower-offering a spa-like experience right at home. The brick, stucco, and siding exterior give this home a durable and timeless curb appeal. Inside, the canned lighting in the kitchen brightens up the space and enhances the modern feel of the home. The two-car garage provides ample parking and storage space, while the covered rear patio offers the perfect spot for outdoor relaxation or entertaining. The Concordia IV A is built with the energy-efficient features that DSLD Homes is known for, helping reduce monthly utility costs and providing long-term savings. This home is designed to keep you comfortable year-round, all while minimizing your environmental footprint. If you're looking for a home with a modern open floor plan, energy-efficient features, and premium finishes, the Concordia IV A floor plan by DSLD Homes is the perfect fit for your lifestyle.

Key facts

• Open floor plan
• Covered rear patio
• Garden master tub

Tags

• OPEN FLOOR PLAN
• DOUBLE MASTER VANITY
• WALK-IN MASTER CLOSET
• GARDEN MASTER TUB
• SEPARATE MASTER SHOWER
• COVERED REAR PATIO

🏗️ New construction. The $231,990 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $247,920.

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath single-family listed at $232k. Condition is rated good.

Deal economics

• At list price, monthly cash flow is $-44 ($-531/yr) — negative.
• The deal already cash-flows at list — no discount required.
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $211k (8.9% below list).
• Recommended offer: $204k (12.0% below list) — sets the bar for market timing.
• Cap rate 6.1% vs local median 4.7% in Scott — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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: J. Wallace James Elementary School (math 46% / reading 49%, grade D, #147 of 646 statewide, top 23%, 939 students, 64% 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).
• Market conditions: 331 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals lingering (median 109d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% 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 $2,113/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 $7k 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 534 days — a 12% lower offer ($204k) is reasonable based on typical stale-listing flexibility.

Recommended offer $204,151 (12.0% 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. It's been on market 534 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
5. 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?
6. 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?
7. 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?
8. 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.
9. 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.
10. 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: 0.85% ✗
• Cap rate: 6.08%
• Cash-on-cash: -0.77%
• DSCR: 0.97
• GRM: 9.8

CMA / ARV

• ARV (median comp): $247,920
• List price: $231,990
• Delta: -6.43%
• 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
102 Pine Harvest Ln	0.04mi	3/2.0	1,538 (0%)	5mo	$234,265	$152	94
104 Pine Harvest Ln	0.04mi	3/2.0	1,629 (+6%)	1mo	$232,990	$143	88
406 Harveston Way	0.02mi	3/2.0	1,750 (+14%)	0mo	$252,840	$144	76
121 Pine Harvest Ln	0.04mi	3/2.0	1,750 (+14%)	6mo	$249,375	$143	70
211 Nandina Dr	0.53mi	3/2.0	1,495 (-3%)	4mo	$231,321	$155	68
124 Crooked Pine Ln	0.68mi	3/2.0	1,521 (-1%)	0mo	$244,999	$161	66
209 Payton Woods Ln	0.68mi	3/2.0	1,601 (+4%)	1mo	$237,167	$148	60
117 Nandina Dr	0.73mi	3/2.0	1,601 (+4%)	1mo	$235,372	$147	58
200 Nandina Dr	0.53mi	3/2.0	1,735 (+13%)	4mo	$255,956	$148	50
125 Crooked Pine Ln	0.69mi	3/2.0	1,719 (+12%)	0mo	$269,900	$157	48
111 Nandina Dr	0.73mi	3/2.0	1,689 (+10%)	5mo	$245,664	$145	45
204 Keystone Dr	0.67mi	3/2.0	1,346 (-12%)	5mo	$309,000	$230	44

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: -17.5%
• Equity multiple: 0.38×
• Total profit: $-42,962
• Equity at exit: $36,966

10-year hold

• IRR: -9.6%
• Equity multiple: 0.41×
• Total profit: $-40,912
• Equity at exit: $21,436

Cash invested: $69,417 (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.

Methodology + full state rankings →

Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

• For sale now: 104 active · 28 under contract
• Months of supply: 18.9 mo (5%/mo absorbed)
• Median asking: $261,700 ($160/sqft)
• Median days on market: 203 d
• This list price: 12% of active listings are priced below it
• ARV vs active asking: +0.7% vs 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: 331
• Price-to-rent: 9.2×

Monthly cashflow live

• Estimated rent: $2,113 high
• Mortgage (P&I): −$1,300
• Tax est. 1.5%: −$310 /mo · $3,719/yr
• Insurance: −$103
• HOA: −$0
• Vacancy / Maint / Mgmt: −$444
• Net cashflow: $-44

Break-even live

Break-even rent $2,169

Max offer price $241,513

Occupancy floor 97%

Sensitivity live

Price	-10% $127	-5% $41	+0% $-44	+5% $-130	+10% $-216
Rent	-10% $-211	-5% $-128	+0% $-44	+5% $39	+10% $123
Rate	-1.0pp $81	-0.5pp $19	base $-44	+0.5pp $-109	+1.0pp $-174

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: $61,980
• Closing costs: $7,438
• Club membership (one-time): —
• Reserves months: —
• Total cash needed: —

Rent comps 6 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
315 Sandstone Ave #205 Scott, LA	2.0	2.5	1193	$2,095	$1.76	6d	1	0.80mi
315 Sandstone Ave #202 Scott, LA	2.0	2.5	1193	$1,895	$1.59	109d	1	0.80mi
128 Oak Village Dr Scott, LA	3.0	2.0	1445	$2,450	$1.70	109d	1	0.81mi
110 Emerald Star Ln Lafayette, LA	4.0	2.0	1836	$2,000	$1.09	6d	1	0.94mi
1313 Apollo Rd Scott, LA	1.0–2.0	1.0–2.0	965	$1,771	$1.84	0d	9	1.01mi
401 Pinto St Lafayette, LA	3.0	2.0	1601	$2,300	$1.44	139d	1	1.20mi

Listing history 50 events

1. 2026-09-24
   days on market $231,990 Active 534 DOM
2. 2026-09-22
   days on market $231,990 Active 533 DOM
3. 2026-09-21
   days on market $231,990 Active 532 DOM
4. 2026-09-20
   days on market $231,990 Active 531 DOM
5. 2026-09-19
   days on market $231,990 Active 530 DOM
6. 2026-09-18
   days on market $231,990 Active 529 DOM
7. 2026-09-17
   days on market $231,990 Active 528 DOM
8. 2026-09-16
   days on market $231,990 Active 527 DOM
9. 2026-09-15
   days on market $231,990 Active 526 DOM
10. 2026-09-14
    days on market $231,990 Active 525 DOM
11. 2026-09-13
    days on market $231,990 Active 524 DOM
12. 2026-09-12
    days on market $231,990 Active 523 DOM
13. 2026-09-11
    days on market $231,990 Active 522 DOM
14. 2026-09-05
    days on market $231,990 Active 516 DOM
15. 2026-09-04
    days on market $231,990 Active 515 DOM
16. 2026-09-03
    days on market $231,990 Active 514 DOM
17. 2026-08-31
    days on market $231,990 Active 511 DOM
18. 2026-08-30
    days on market $231,990 Active 510 DOM
19. 2026-08-29
    days on market $231,990 Active 509 DOM
20. 2026-08-28
    days on market $231,990 Active 508 DOM
21. 2026-08-27
    days on market $231,990 Active 507 DOM
22. 2026-08-25
    days on market $231,990 Active 505 DOM
23. 2026-08-24
    days on market $231,990 Active 504 DOM
24. 2026-08-23
    days on market $231,990 Active 503 DOM
25. 2026-08-22
    days on market $231,990 Active 502 DOM
26. 2026-08-21
    days on market $231,990 Active 501 DOM
27. 2026-08-20
    days on market $231,990 Active 500 DOM
28. 2026-08-19
    days on market $231,990 Active 499 DOM
29. 2026-08-18
    days on market $231,990 Active 498 DOM
30. 2026-08-17
    days on market $231,990 Active 497 DOM
31. 2026-08-16
    days on market $231,990 Active 496 DOM
32. 2026-08-15
    days on market $231,990 Active 495 DOM
33. 2026-08-14
    days on market $231,990 Active 494 DOM
34. 2026-08-13
    days on market $231,990 Active 493 DOM
35. 2026-08-12
    days on market $231,990 Active 492 DOM
36. 2026-08-11
    days on market $231,990 Active 491 DOM
37. 2026-08-10
    days on market $231,990 Active 490 DOM
38. 2026-08-09
    days on market $231,990 Active 489 DOM
39. 2026-08-08
    days on market $231,990 Active 488 DOM
40. 2026-08-07
    days on market $231,990 Active 487 DOM
41. 2026-08-06
    days on market $231,990 Active 486 DOM
42. 2026-08-05
    days on market $231,990 Active 485 DOM
43. 2026-08-04
    days on market $231,990 Active 484 DOM
44. 2026-08-03
    days on market $231,990 Active 483 DOM
45. 2026-07-31
    days on market $231,990 Active 480 DOM
46. 2026-07-30
    days on market $231,990 Active 479 DOM
47. 2026-07-29
    days on market $231,990 Active 478 DOM
48. 2026-07-27
    days on market $231,990 Active 476 DOM
49. 2026-07-23
    days on market $231,990 Active 472 DOM
50. 2026-07-22
    days on market $231,990 Active 471 DOM

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

Taxation est. · year 1

• Rental income: $25,353
• − Mortgage interest: −$13,887
• − Property taxes: −$3,719
• − Insurance: −$1,240
• − Repairs & maintenance: −$2,028
• − Management: −$2,028
• − Depreciation: −$7,212
• Taxable loss: −$4,762
• Est. tax savings @ 24.0%: +$1,143
• After-tax cash flow: $612/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 · 2 photos

Good 75/100 Cosmetic rehab Est. rehab $7,690–$23,070 screening

This Concordia IV A home by DSLD Homes is in good condition with a good exterior and interior. It's a move-in-ready property with potential for minor cosmetic updates to enhance its curb appeal and value.

Value-add opportunities

• Both Paint exterior — Enhances curb appeal and value ↑
• Both Replace or clean gutters — Improves drainage and prevents water damage ↑

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

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%
• Common ancestry: Lithuanian 11% Slovak 3% Italian 1%
• Foreign-born: 11% · Canada
• 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: —

Market trends

• HPI YoY: ▼ -84.03%
• Current HPI: 132.4083
• Rent YoY: —
• Metro: —
• State GDP YoY: ▲ 3.29%
• F500 in state: 10

---

Industry mix (Fortune 500 HQ in LA)

Industry	F500 HQs	Revenue
▸Telecommunications	2	$23B
▸Utilities	1	$12B
▸Wholesale / Distribution	1	$5B
▸Advertising	1	$2B

Price history

1 event — show timeline

• 2025-04-07 Listed $231,990 Zillow