106 Pine Harvest Ln · Scott, LA
Flood risk No data
- FEMA flood zone
- —
- Chance of flooding over 30 yrs
- —
- Est. flood insurance / yr
- —
Fire risk No data
- Est. fire insurance / yr
- —
Heat risk No data
- Hot days now (above threshold)
- —
- Hot days in 30 yrs
- —
Wind risk No data
- Chance of severe wind over 30 yrs
- —
Air-quality risk No data
- Unhealthy air days now
- —
- Unhealthy air days in 30 yrs
- —
Risk factors via First Street. Map © Google.
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 +13.0/30.0
- ARV discount +8.0/15.0
- Condition / age +4.0/5.0
- DSCR +3.9/10.0
- 1% rule +3.8/10.0
- Schools +3.6/10.0
- Livability +3.3/5.0
- Rent growth +2.5/5.0
- Appreciation +0.0/10.0
$246,985
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
* 2/1 buydown with rate as low as 3.99% for the first 12 months. Contact Builder Sales Rep(s) for current incentive details. * This Navona IV A has an open floor plan with upgraded undermount cabinet lighting added. Special features: granite counters, kitchen island, walk-in pantry, vinyl plank flooring in living area, halls & all wet areas, walk-in closet, garden tub & separate shower in primary bathroom, smart connect Wi-Fi thermostat, covered patio, fully sodded yard with a seasonal landscaping package, gas tankless water heater, post-tension slab & more!
Key facts
- Walk-in closet
- Kitchen island
- Granite counters
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.0-bath single-family listed at $247k. Condition is rated good.
Deal economics
- At list price, monthly cash flow is $-12 ($-141/yr) — negative.
- To cash-flow at today's rent, offer at most $245k (0.7% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $218k (11.5% below list).
- Recommended offer: $217k (12.0% below list) — sets the bar for market timing.
- Cap rate 6.2% vs local median 4.7% in Scott — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.
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: 277 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); 1,585 units permitted in Lafayette Parish in 2024 (10 in 5+ unit buildings).
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 523 days — a 12% lower offer ($217k) is reasonable based on typical stale-listing flexibility.
- 3 sale attempts since 2y ago 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.
Questions for the listing agent
- 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?
- It's been on market 523 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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?
- 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.
- 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.
- 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
- 0.88% ✗
- Cap rate
- 6.24%
- Cash-on-cash
- -0.20%
- DSCR
- 0.99
- GRM
- 9.4
CMA / ARV
- ARV (median comp)
- $249,771
- List price
- $246,985
- Delta
- -1.12%
- 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 |
|---|---|---|---|---|---|---|---|
| 121 Pine Harvest Ln | 0.01mi | 3/2.0 | 1,750 (+1%) | 3mo | $249,375 | $143 | 96 |
| 102 Pine Harvest Ln | 0.02mi | 3/2.0 | 1,538 (-11%) | 2mo | $234,265 | $152 | 79 |
| 200 Nandina Dr | 0.56mi | 3/2.0 | 1,735 (0%) | 1mo | $255,956 | $148 | 73 |
| 123 Pine Harvest Ln | 0.02mi | 3/2.0 | 1,495 (-14%) | 4mo | $228,220 | $153 | 73 |
| 308 Payton Woods Ln | 0.67mi | 3/2.0 | 1,825 (+5%) | 1mo | $256,786 | $141 | 60 |
| 300 Payton Woods Ln | 0.67mi | 3/2.0 | 1,825 (+5%) | 1mo | $258,075 | $141 | 59 |
| 203 Payton Woods Ln | 0.67mi | 3/2.0 | 1,825 (+5%) | 3mo | $257,958 | $141 | 58 |
| 312 Payton Woods Ln | 0.58mi | 4/2.0 (+1) | 1,858 (+7%) | 4mo | $260,779 | $140 | 52 |
| 211 Nandina Dr | 0.56mi | 3/2.0 | 1,495 (-14%) | 0mo | $231,321 | $155 | 50 |
| 105 Nandina Dr | 0.69mi | 4/2.0 (+1) | 1,865 (+8%) | 1mo | $260,550 | $140 | 49 |
| 208 Long Creek Ln | 0.71mi | 4/2.0 (+1) | 1,873 (+8%) | 1mo | $289,999 | $155 | 48 |
| 216 Keystone Dr | 0.67mi | 3/2.0 | 1,559 (-10%) | 6mo | $329,000 | $211 | 47 |
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
- IRR
- -16.6%
- Equity multiple
- 0.41×
- Total profit
- $-40,719
- Equity at exit
- $36,826
- IRR
- -8.4%
- Equity multiple
- 0.48×
- Total profit
- $-36,211
- Equity at exit
- $21,355
Cash invested: $69,156 (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
ZIP-level market 70583
- Active inventory
- 277
- Price-to-rent
- 9.4×
Monthly cashflow live
- Estimated rent
- $2,185 medium interval (Pro) →
- Mortgage (P&I)
- −$1,295
- Tax est. 1.5%
- −$309 /mo · $3,705/yr
- Insurance
- −$103
- HOA
- −$31
- Vacancy / Maint / Mgmt
- −$459
- Net cashflow
- $-12
Break-even live
Sensitivity live
| Price | -10% $159 | -5% $74 | +0% $-12 | +5% $-97 | +10% $-182 |
|---|---|---|---|---|---|
| Rent | -10% $-184 | -5% $-98 | +0% $-12 | +5% $75 | +10% $161 |
| Rate | -1.0pp $113 | -0.5pp $51 | base $-12 | +0.5pp $-76 | +1.0pp $-141 |
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
- $61,746
- Closing costs
- $7,410
- Reserves months
- —
- Total cash needed
- —
Loan-product check · same deal, 3 products live
Conventional
25% down · 7.5% · 30yr
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Personal DTI + credit; lowest rate.
DSCR
20% down · 8.5% · 30yr
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
No personal income docs; deal must DSCR.
Hard money
10% down · 12.0% · 12mo
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Short-term bridge; refi at stabilization.
Rent comps 4 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 315 Sandstone Ave #202 Scott, LA | 2.0 | 2.5 | 1193 | $1,895 | $1.59 | 15d | 1 | 0.85mi |
| 128 Oak Village Dr Scott, LA | 3.0 | 2.0 | 1445 | $2,450 | $1.70 | 15d | 1 | 0.86mi |
| 1313 Apollo Rd Scott, LA | 1.0–3.0 | 1.0–2.0 | 1100 | $2,000 | $1.82 | 15d | 10 | 1.07mi |
| 401 Pinto St Lafayette, LA | 3.0 | 2.0 | 1601 | $2,300 | $1.44 | 45d | 1 | 1.22mi |
HOA detail
- Monthly dues
- $31 · $372/yr
- Likely covers
- watergasinternetlandscaping
Listing history 37 events
-
2026-06-21days on market $246,985 Active 523 DOM
-
2026-06-18price $246,985 Active 520 DOM
-
2026-06-18days on market $246,990 Active 520 DOM
-
2026-06-17days on market $246,990 Active 519 DOM
-
2026-06-16days on market $246,990 Active 518 DOM
-
2026-06-15days on market $246,990 Active 517 DOM
-
2026-06-14days on market $246,990 Active 515 DOM
-
2026-06-13days on market $246,990 Active 514 DOM
-
2026-06-10days on market $246,990 Active 512 DOM
-
2026-06-09days on market $246,990 Active 511 DOM
-
2026-06-08days on market $246,990 Active 510 DOM
-
2026-06-07days on market $246,990 Active 509 DOM
-
2026-06-05days on market $246,990 Active 506 DOM
-
2026-06-03days on market $246,990 Active 505 DOM
-
2026-06-02days on market $246,990 Active 504 DOM
-
2026-06-01days on market $246,990 Active 503 DOM
-
2026-05-31days on market $246,990 Active 502 DOM
-
2026-05-30days on market $246,990 Active 501 DOM
-
2026-04-23price $246,990 584-char remark
Show marketing remark (584 chars)
* 2/1 buydown with rate as low as 3.99% for the first 12 months. Contact Builder Sales Rep(s) for current incentive details. * This Navona IV A has an open floor plan with upgraded undermount cabinet lighting added. Special features: granite counters, kitchen island, walk-in pantry, vinyl plank flooring in living area, halls & all wet areas, walk-in closet, garden tub & separate shower in primary bathroom, smart connect Wi-Fi thermostat, covered patio, fully sodded yard with a seasonal landscaping package, gas tankless water heater, post-tension slab & more!
-
2026-04-22price $246,990 614-char remark
Show marketing remark (614 chars)
Awesome builder rate + FREE front gutters OR window blinds(restrictions apply)! Brand NEW Construction in the HARVEST CREEK community built by DSLD Homes! This Navona IV A has an open floor plan with upgraded fence, undermount cabinet lighting added. Special features: granite counters, kitchen island, walk-in pantry, vinyl plank flooring in living area, halls & all wet areas, walk-in closet, garden tub & separate shower in primary bathroom, smart connect Wi-Fi thermostat, covered patio, fully sodded yard with a seasonal landscaping package, gas tankless water heater, post-tension slab & more!
-
2026-04-16price $247,110 584-char remark
Show marketing remark (614 chars)
Awesome builder rate + FREE front gutters OR window blinds(restrictions apply)! Brand NEW Construction in the HARVEST CREEK community built by DSLD Homes! This Navona IV A has an open floor plan with upgraded fence, undermount cabinet lighting added. Special features: granite counters, kitchen island, walk-in pantry, vinyl plank flooring in living area, halls & all wet areas, walk-in closet, garden tub & separate shower in primary bathroom, smart connect Wi-Fi thermostat, covered patio, fully sodded yard with a seasonal landscaping package, gas tankless water heater, post-tension slab & more!
-
2026-04-16price $247,110 614-char remark
Show marketing remark (614 chars)
Awesome builder rate + FREE front gutters OR window blinds(restrictions apply)! Brand NEW Construction in the HARVEST CREEK community built by DSLD Homes! This Navona IV A has an open floor plan with upgraded fence, undermount cabinet lighting added. Special features: granite counters, kitchen island, walk-in pantry, vinyl plank flooring in living area, halls & all wet areas, walk-in closet, garden tub & separate shower in primary bathroom, smart connect Wi-Fi thermostat, covered patio, fully sodded yard with a seasonal landscaping package, gas tankless water heater, post-tension slab & more!
-
2026-02-21price $247,115 584-char remark
Show marketing remark (614 chars)
Awesome builder rate + FREE front gutters OR window blinds(restrictions apply)! Brand NEW Construction in the HARVEST CREEK community built by DSLD Homes! This Navona IV A has an open floor plan with upgraded fence, undermount cabinet lighting added. Special features: granite counters, kitchen island, walk-in pantry, vinyl plank flooring in living area, halls & all wet areas, walk-in closet, garden tub & separate shower in primary bathroom, smart connect Wi-Fi thermostat, covered patio, fully sodded yard with a seasonal landscaping package, gas tankless water heater, post-tension slab & more!
-
2026-02-21price $247,115 614-char remark
Show marketing remark (614 chars)
Awesome builder rate + FREE front gutters OR window blinds(restrictions apply)! Brand NEW Construction in the HARVEST CREEK community built by DSLD Homes! This Navona IV A has an open floor plan with upgraded fence, undermount cabinet lighting added. Special features: granite counters, kitchen island, walk-in pantry, vinyl plank flooring in living area, halls & all wet areas, walk-in closet, garden tub & separate shower in primary bathroom, smart connect Wi-Fi thermostat, covered patio, fully sodded yard with a seasonal landscaping package, gas tankless water heater, post-tension slab & more!
-
2026-01-14price $247,120 584-char remark
Show marketing remark (614 chars)
Awesome builder rate + FREE front gutters OR window blinds(restrictions apply)! Brand NEW Construction in the HARVEST CREEK community built by DSLD Homes! This Navona IV A has an open floor plan with upgraded fence, undermount cabinet lighting added. Special features: granite counters, kitchen island, walk-in pantry, vinyl plank flooring in living area, halls & all wet areas, walk-in closet, garden tub & separate shower in primary bathroom, smart connect Wi-Fi thermostat, covered patio, fully sodded yard with a seasonal landscaping package, gas tankless water heater, post-tension slab & more!
-
2026-01-14status Active 614-char remark
Show marketing remark (614 chars)
Awesome builder rate + FREE front gutters OR window blinds(restrictions apply)! Brand NEW Construction in the HARVEST CREEK community built by DSLD Homes! This Navona IV A has an open floor plan with upgraded fence, undermount cabinet lighting added. Special features: granite counters, kitchen island, walk-in pantry, vinyl plank flooring in living area, halls & all wet areas, walk-in closet, garden tub & separate shower in primary bathroom, smart connect Wi-Fi thermostat, covered patio, fully sodded yard with a seasonal landscaping package, gas tankless water heater, post-tension slab & more!
-
2026-01-14price $247,120 614-char remark
Show marketing remark (614 chars)
Awesome builder rate + FREE front gutters OR window blinds(restrictions apply)! Brand NEW Construction in the HARVEST CREEK community built by DSLD Homes! This Navona IV A has an open floor plan with upgraded fence, undermount cabinet lighting added. Special features: granite counters, kitchen island, walk-in pantry, vinyl plank flooring in living area, halls & all wet areas, walk-in closet, garden tub & separate shower in primary bathroom, smart connect Wi-Fi thermostat, covered patio, fully sodded yard with a seasonal landscaping package, gas tankless water heater, post-tension slab & more!
-
2025-11-22price $247,125 584-char remark
Show marketing remark (584 chars)
* 2/1 buydown with rate as low as 3.99% for the first 12 months. Contact Builder Sales Rep(s) for current incentive details. * This Navona IV A has an open floor plan with upgraded undermount cabinet lighting added. Special features: granite counters, kitchen island, walk-in pantry, vinyl plank flooring in living area, halls & all wet areas, walk-in closet, garden tub & separate shower in primary bathroom, smart connect Wi-Fi thermostat, covered patio, fully sodded yard with a seasonal landscaping package, gas tankless water heater, post-tension slab & more!
-
2025-11-21price $247,130 584-char remark
Show marketing remark (584 chars)
* 2/1 buydown with rate as low as 3.99% for the first 12 months. Contact Builder Sales Rep(s) for current incentive details. * This Navona IV A has an open floor plan with upgraded undermount cabinet lighting added. Special features: granite counters, kitchen island, walk-in pantry, vinyl plank flooring in living area, halls & all wet areas, walk-in closet, garden tub & separate shower in primary bathroom, smart connect Wi-Fi thermostat, covered patio, fully sodded yard with a seasonal landscaping package, gas tankless water heater, post-tension slab & more!
-
2025-11-21price $247,125 584-char remark
Show marketing remark (584 chars)
* 2/1 buydown with rate as low as 3.99% for the first 12 months. Contact Builder Sales Rep(s) for current incentive details. * This Navona IV A has an open floor plan with upgraded undermount cabinet lighting added. Special features: granite counters, kitchen island, walk-in pantry, vinyl plank flooring in living area, halls & all wet areas, walk-in closet, garden tub & separate shower in primary bathroom, smart connect Wi-Fi thermostat, covered patio, fully sodded yard with a seasonal landscaping package, gas tankless water heater, post-tension slab & more!
-
2025-11-20price $247,125 614-char remark
Show marketing remark (614 chars)
Awesome builder rate + FREE front gutters OR window blinds(restrictions apply)! Brand NEW Construction in the HARVEST CREEK community built by DSLD Homes! This Navona IV A has an open floor plan with upgraded fence, undermount cabinet lighting added. Special features: granite counters, kitchen island, walk-in pantry, vinyl plank flooring in living area, halls & all wet areas, walk-in closet, garden tub & separate shower in primary bathroom, smart connect Wi-Fi thermostat, covered patio, fully sodded yard with a seasonal landscaping package, gas tankless water heater, post-tension slab & more!
-
2025-08-29price $247,130 584-char remark
Show marketing remark (584 chars)
* 2/1 buydown with rate as low as 3.99% for the first 12 months. Contact Builder Sales Rep(s) for current incentive details. * This Navona IV A has an open floor plan with upgraded undermount cabinet lighting added. Special features: granite counters, kitchen island, walk-in pantry, vinyl plank flooring in living area, halls & all wet areas, walk-in closet, garden tub & separate shower in primary bathroom, smart connect Wi-Fi thermostat, covered patio, fully sodded yard with a seasonal landscaping package, gas tankless water heater, post-tension slab & more!
-
2025-08-28price $247,130 614-char remark
Show marketing remark (614 chars)
Awesome builder rate + FREE front gutters OR window blinds(restrictions apply)! Brand NEW Construction in the HARVEST CREEK community built by DSLD Homes! This Navona IV A has an open floor plan with upgraded fence, undermount cabinet lighting added. Special features: granite counters, kitchen island, walk-in pantry, vinyl plank flooring in living area, halls & all wet areas, walk-in closet, garden tub & separate shower in primary bathroom, smart connect Wi-Fi thermostat, covered patio, fully sodded yard with a seasonal landscaping package, gas tankless water heater, post-tension slab & more!
-
2025-04-21price $247,135 584-char remark
Show marketing remark (614 chars)
Awesome builder rate + FREE front gutters OR window blinds(restrictions apply)! Brand NEW Construction in the HARVEST CREEK community built by DSLD Homes! This Navona IV A has an open floor plan with upgraded fence, undermount cabinet lighting added. Special features: granite counters, kitchen island, walk-in pantry, vinyl plank flooring in living area, halls & all wet areas, walk-in closet, garden tub & separate shower in primary bathroom, smart connect Wi-Fi thermostat, covered patio, fully sodded yard with a seasonal landscaping package, gas tankless water heater, post-tension slab & more!
-
2025-04-21price $247,135 614-char remark
Show marketing remark (614 chars)
Awesome builder rate + FREE front gutters OR window blinds(restrictions apply)! Brand NEW Construction in the HARVEST CREEK community built by DSLD Homes! This Navona IV A has an open floor plan with upgraded fence, undermount cabinet lighting added. Special features: granite counters, kitchen island, walk-in pantry, vinyl plank flooring in living area, halls & all wet areas, walk-in closet, garden tub & separate shower in primary bathroom, smart connect Wi-Fi thermostat, covered patio, fully sodded yard with a seasonal landscaping package, gas tankless water heater, post-tension slab & more!
-
2024-12-23$249,295 Active 584-char remark
Show marketing remark (614 chars)
Awesome builder rate + FREE front gutters OR window blinds(restrictions apply)! Brand NEW Construction in the HARVEST CREEK community built by DSLD Homes! This Navona IV A has an open floor plan with upgraded fence, undermount cabinet lighting added. Special features: granite counters, kitchen island, walk-in pantry, vinyl plank flooring in living area, halls & all wet areas, walk-in closet, garden tub & separate shower in primary bathroom, smart connect Wi-Fi thermostat, covered patio, fully sodded yard with a seasonal landscaping package, gas tankless water heater, post-tension slab & more!
-
2024-12-23$249,295 Active 614-char remark
Show marketing remark (614 chars)
Awesome builder rate + FREE front gutters OR window blinds(restrictions apply)! Brand NEW Construction in the HARVEST CREEK community built by DSLD Homes! This Navona IV A has an open floor plan with upgraded fence, undermount cabinet lighting added. Special features: granite counters, kitchen island, walk-in pantry, vinyl plank flooring in living area, halls & all wet areas, walk-in closet, garden tub & separate shower in primary bathroom, smart connect Wi-Fi thermostat, covered patio, fully sodded yard with a seasonal landscaping package, gas tankless water heater, post-tension slab & more!
ⓘ 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
- $26,219
- − Mortgage interest
- −$13,835
- − Property taxes
- −$3,705
- − Insurance
- −$1,235
- − Repairs & maintenance
- −$2,098
- − Management
- −$2,098
- − HOA
- −$372
- − Depreciation
- −$7,185
- Taxable loss
- −$4,308
- Est. tax savings @ 24.0%
- +$1,034
- After-tax cash flow
- $893/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 · 12 photos
This home is in excellent condition with new construction and upgrades, ready for immediate occupancy.
Value-add opportunities
- Resale Painting exterior — Fresh paint can enhance curb appeal and home value
- Resale Landscaping improvements — Enhanced landscaping can attract more buyers
- Both Add smart home features — Smart home features can increase both resale and rental value
Renovation cost estimate screening
Value-add ROI direction
- Resale Painting exterior — Fresh paint can enhance curb appeal and home value ↑
- Resale Landscaping improvements — Enhanced landscaping can attract more buyers ↑
- Both Add smart home features — Smart home features can increase both resale and rental value ↑
ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.
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
Livability — Scott
- Score
- 66/100
- State rank
- #116
- US rank
- #11265
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- City population
- 8,670
- Population (ZIP)
- 8,670
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
-0.9% since first listed19 events — show timeline
- 2026-04-23 Price Changed $246,990 Zillow
- 2026-04-22 Price Changed $246,990 AcadianaMLS
- 2026-04-16 Price Changed $247,110 Zillow
- 2026-04-16 Price Changed $247,110 AcadianaMLS
- 2026-02-21 Price Changed $247,115 Zillow
- 2026-02-21 Price Changed $247,115 AcadianaMLS
- 2026-01-14 Price Changed $247,120 Zillow
- 2026-01-14 Relisted — AcadianaMLS
- 2026-01-14 Price Changed $247,120 AcadianaMLS
- 2025-11-22 Price Changed $247,125 Zillow
- 2025-11-21 Price Changed $247,130 Zillow
- 2025-11-21 Price Changed $247,125 Zillow
- 2025-11-20 Price Changed $247,125 AcadianaMLS
- 2025-08-29 Price Changed $247,130 Zillow
- 2025-08-28 Price Changed $247,130 AcadianaMLS
- 2025-04-21 Price Changed $247,135 Zillow
- 2025-04-21 Price Changed $247,135 AcadianaMLS
- 2024-12-23 Listed $249,295 Zillow
- 2024-12-23 Listed $249,295 AcadianaMLS
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…