CashFlowRE
Sign in Sign up
106 Pine Harvest Ln
D Composite 42.21
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

106 Pine Harvest Ln · Scott, LA 70583
3 bd · 2.0 ba · 1,735 sqft · SingleFamily · 523 Days on market
Built 2025 Good condition 5,227 sqft lot $142/sqft · at area comps Est $250k · at est. $31/mo HOA · 1% of rent

🖨 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

UNDERMOUNT CABINET LIGHTINGGRANITE COUNTERSKITCHEN ISLANDWALK-IN PANTRYVINYL PLANK FLOORINGWALK-IN CLOSET

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

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.
Recommended offer $217,346 (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 523 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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

5-year hold
IRR
-16.6%
Equity multiple
0.41×
Total profit
$-40,719
Equity at exit
$36,826
10-year hold
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
5-day notice; no state rent control; civil-law jurisdiction; landlord-favorable.

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

Break-even rent $2,200
Max offer price $245,283
Occupancy floor 96%

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

AddressBedsBaths SqftRent$/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

  1. 2026-06-21
    days on market $246,985 Active 523 DOM
  2. 2026-06-18
    price $246,985 Active 520 DOM
  3. 2026-06-18
    days on market $246,990 Active 520 DOM
  4. 2026-06-17
    days on market $246,990 Active 519 DOM
  5. 2026-06-16
    days on market $246,990 Active 518 DOM
  6. 2026-06-15
    days on market $246,990 Active 517 DOM
  7. 2026-06-14
    days on market $246,990 Active 515 DOM
  8. 2026-06-13
    days on market $246,990 Active 514 DOM
  9. 2026-06-10
    days on market $246,990 Active 512 DOM
  10. 2026-06-09
    days on market $246,990 Active 511 DOM
  11. 2026-06-08
    days on market $246,990 Active 510 DOM
  12. 2026-06-07
    days on market $246,990 Active 509 DOM
  13. 2026-06-05
    days on market $246,990 Active 506 DOM
  14. 2026-06-03
    days on market $246,990 Active 505 DOM
  15. 2026-06-02
    days on market $246,990 Active 504 DOM
  16. 2026-06-01
    days on market $246,990 Active 503 DOM
  17. 2026-05-31
    days on market $246,990 Active 502 DOM
  18. 2026-05-30
    days on market $246,990 Active 501 DOM
  19. 2026-04-23
    price $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!

  20. 2026-04-22
    price $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!

  21. 2026-04-16
    price $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!

  22. 2026-04-16
    price $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!

  23. 2026-02-21
    price $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!

  24. 2026-02-21
    price $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!

  25. 2026-01-14
    price $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!

  26. 2026-01-14
    status 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!

  27. 2026-01-14
    price $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!

  28. 2025-11-22
    price $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!

  29. 2025-11-21
    price $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!

  30. 2025-11-21
    price $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!

  31. 2025-11-20
    price $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!

  32. 2025-08-29
    price $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!

  33. 2025-08-28
    price $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!

  34. 2025-04-21
    price $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!

  35. 2025-04-21
    price $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!

  36. 2024-12-23
    listed $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!

  37. 2024-12-23
    listed $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
combined federal + state — saved on this device
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

Good 80/100 None rehab

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

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

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

Price history

-0.9% since first listed
19 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

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…