CashFlowRE
Sign in Sign up
142 Kohen Luke Dr
D+ Composite 47.59
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 +15.1/30.0
  • ARV discount +11.5/15.0
  • DSCR +4.6/10.0
  • Schools +3.6/10.0
  • Rent growth +3.5/5.0
  • 1% rule +3.4/10.0
  • Livability +3.3/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$245,000

142 Kohen Luke Dr · Scott, LA 70506
3 bd · 2.0 ba · 1,650 sqft · SingleFamily public records · 163 Days on market
Built 2014 8,712 sqft lot $148/sqft · 9% below area Est $269k · 9% under $21/mo HOA · 1% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 142 Kohen Luke Drive, a well kept 3 bedroom 2 bath home offering 1,642 sq ft of comfortable and easy living in a great location.From the moment you pull up, you are greeted by a classic exterior and a brand new fence that gives the backyard the privacy everyone wants. Inside, the home features an open layout with a spacious living area, crown molding, and a gas fireplace that adds warmth and charm.The kitchen and dining spaces flow naturally, making everyday living and entertaining feel effortless. All three bedrooms are generously sized, and the primary suite offers an inviting retreat with its own ensuite bath.Step outside and enjoy a large fenced yard with plenty of room for kids, pets, gardening, or future outdoor projects. With its well maintained condition, functional layout, and welcoming feel, this home is an easy yes for anyone looking for a move in ready space.This home may qualify for 100% Rural Development financing. Schedule your appointment today.

Key facts

  • Large fenced yard
  • Classic exterior
  • Brand new fence

Tags

CLASSIC EXTERIORBRAND NEW FENCEOPEN LAYOUTGAS FIREPLACELARGE FENCED YARD

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 $245k.

Deal economics

  • At list price, monthly cash flow is $80 ($959/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $206k (15.8% below list).
  • Recommended offer: $206k (15.8% below list) — sets the bar for 1% rule.
  • Cap rate 6.7% 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+, schools 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.
  • Market conditions: Rents rising fast (+4.1%/yr); 404 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals leasing fast (median 14d on market — plan ~1-2 weeks tenant-placement turnaround); 40% 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).
  • This rent runs 43% of the median local income ($57k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

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 163 days — a 12% lower offer ($216k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 12y ago; this cycle's ask has dropped $15k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $180k; 36% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $206,254 (15.8% below list)

Questions for the listing agent

  1. It's been on market 163 days. Have you received any prior offers? Is the seller open to a 16% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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
0.84%
Cap rate
6.68%
Cash-on-cash
1.40%
DSCR
1.06
GRM
9.9

CMA / ARV

ARV (median comp)
$269,021
List price
$245,000
Delta
-8.93%
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
109 Kohen Luke Dr 0.17mi 3/2.0 1,768 (+7%) 6mo $190,500 $108 75
117 Larry St 0.28mi 3/2.0 1,800 (+9%) 0mo $175,000 $97 72
104 Breckenridge Loop 0.48mi 3/2.0 1,544 (-6%) 3mo $212,500 $138 65
203 Long Creek Ln 0.61mi 3/2.0 1,639 (-1%) 8mo $286,400 $175 64
202 Long Creek Ln 0.61mi 3/2.0 1,615 (-2%) 7mo $275,000 $170 62
206 Long Creek Ln 0.61mi 3/2.0 1,684 (+2%) 7mo $285,500 $170 62
102 Mustang St 0.36mi 4/2.0 (+1) 1,500 (-9%) 2mo $192,500 $128 61
205 Long Creek Ln 0.61mi 3/2.0 1,719 (+4%) 7mo $288,700 $168 59
126 Crooked Pine Ln 0.61mi 3/2.0 1,519 (-8%) 6mo $303,000 $199 53
204 Long Creek Ln 0.61mi 3/2.0 1,519 (-8%) 7mo $269,999 $178 52
149 Fremont Dr 0.43mi 3/2.0 1,420 (-14%) 6mo $176,000 $124 51
208 Long Creek Ln 0.61mi 4/2.0 (+1) 1,873 (+14%) 1mo $289,999 $155 43

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 · 4.12% rent growth · sell at horizon

5-year hold
IRR
-12.9%
Equity multiple
0.53×
Total profit
$-32,317
Equity at exit
$36,530
10-year hold
IRR
-2.5%
Equity multiple
0.83×
Total profit
$-11,951
Equity at exit
$21,183

Cash invested: $68,600 (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 70506

Home prices YoY
-34.8%
Rents YoY
4.1%
Active inventory
404
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$2,063 high interval (Pro) →
Mortgage (P&I)
$1,285
Tax from tax record
$142 /mo · $1,699/yr
Insurance
$102
HOA
$21
Vacancy / Maint / Mgmt
$433
Net cashflow
$80

Break-even live

Break-even rent $1,961
Max offer price $245,000
Occupancy floor 91%

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
$61,250
Closing costs
$7,350
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
401 Pinto St Lafayette, LA 3.0 2.0 1601 $2,300 $1.44 44d 1 0.17mi
1313 Apollo Rd Scott, LA 1.0–3.0 1.0–2.0 1100 $2,000 $1.82 13d 10 1.19mi
108 Appleoak Ave Unit B Lafayette, LA 2.0 2.5 1348 $1,495 $1.11 44d 1 1.35mi
315 Sandstone Ave #202 Scott, LA 2.0 2.5 1193 $1,895 $1.59 13d 1 1.47mi
128 Oak Village Dr Scott, LA 3.0 2.0 1445 $2,450 $1.70 13d 1 1.49mi

HOA detail

Monthly dues
$21 · $252/yr
Likely covers
gas

Listing history 5 events

  1. 2026-05-17
    status Pending 986-char remark
    Show marketing remark (986 chars)

    Welcome to 142 Kohen Luke Drive, a well kept 3 bedroom 2 bath home offering 1,642 sq ft of comfortable and easy living in a great location.From the moment you pull up, you are greeted by a classic exterior and a brand new fence that gives the backyard the privacy everyone wants. Inside, the home features an open layout with a spacious living area, crown molding, and a gas fireplace that adds warmth and charm.The kitchen and dining spaces flow naturally, making everyday living and entertaining feel effortless. All three bedrooms are generously sized, and the primary suite offers an inviting retreat with its own ensuite bath.Step outside and enjoy a large fenced yard with plenty of room for kids, pets, gardening, or future outdoor projects. With its well maintained condition, functional layout, and welcoming feel, this home is an easy yes for anyone looking for a move in ready space.This home may qualify for 100% Rural Development financing. Schedule your appointment today.

  2. 2026-02-04
    price $245,000 986-char remark
    Show marketing remark (986 chars)

    Welcome to 142 Kohen Luke Drive, a well kept 3 bedroom 2 bath home offering 1,642 sq ft of comfortable and easy living in a great location.From the moment you pull up, you are greeted by a classic exterior and a brand new fence that gives the backyard the privacy everyone wants. Inside, the home features an open layout with a spacious living area, crown molding, and a gas fireplace that adds warmth and charm.The kitchen and dining spaces flow naturally, making everyday living and entertaining feel effortless. All three bedrooms are generously sized, and the primary suite offers an inviting retreat with its own ensuite bath.Step outside and enjoy a large fenced yard with plenty of room for kids, pets, gardening, or future outdoor projects. With its well maintained condition, functional layout, and welcoming feel, this home is an easy yes for anyone looking for a move in ready space.This home may qualify for 100% Rural Development financing. Schedule your appointment today.

  3. 2025-12-05
    listed $260,000 Active 986-char remark
    Show marketing remark (986 chars)

    Welcome to 142 Kohen Luke Drive, a well kept 3 bedroom 2 bath home offering 1,642 sq ft of comfortable and easy living in a great location.From the moment you pull up, you are greeted by a classic exterior and a brand new fence that gives the backyard the privacy everyone wants. Inside, the home features an open layout with a spacious living area, crown molding, and a gas fireplace that adds warmth and charm.The kitchen and dining spaces flow naturally, making everyday living and entertaining feel effortless. All three bedrooms are generously sized, and the primary suite offers an inviting retreat with its own ensuite bath.Step outside and enjoy a large fenced yard with plenty of room for kids, pets, gardening, or future outdoor projects. With its well maintained condition, functional layout, and welcoming feel, this home is an easy yes for anyone looking for a move in ready space.This home may qualify for 100% Rural Development financing. Schedule your appointment today.

  4. 2014-05-30
    soldstatus $179,900 887-char remark
    Show marketing remark (887 chars)

    *** SOLD BEFORE LISTED *** BRAND NEW CONSTRUCTION AND ENERGY SMART HOME!!! DSLD HOMES' FREESIA III A PLAN OFFERS A SPACIOUS 3 BEDROOM 2 FULL BATH OPEN AND FLOORPLAN. SPECIAL FEATURES INCLUDE: WOOD FLOORING IN LIVING ROOM, BEAUTIFUL BIRCH CABINETS, CERAMIC TILE FLOORING IN WET AREAS, 3 CM SLAB GRANITE COUNTER TOPS IN KITCHEN AND BATHROOMS, UNDERMOUNT SINKS, JETTED TUB AND SEPARATE SHOWER IN MASTER BATHROOM, OIL RUBBED BRONZE SHOWER DOOR, STAINLESS STEEL APPLIANCES TO INCLUDE: MICRO-HOOD, RANGE/OVEN AND DISHWASHER, RECESSED LIGHTING IN KITCHEN, CROWN MOULDING, GAS FIREPLACE, ARCHITECTURAL SHINGLES, RADIANT BARRIER DECKING IN ATTIC, TANKLESS GAS WATER HEATER, HIGH EFFICIENCY LENNOX HVAC AND CENTRAL GAS HEATING SYSTEM, LOW E-3 DOUBLE INSULATED WINDOWS, BIB INSULATION IN WALLS, FIBERGLASS LOOS E FILL INSULATION IN ATTIC , FULL SOD, POST TENSION SLAB AND MUCH MORE. COMPLETION: TBD

  5. 2014-01-20
    listed $179,900 887-char remark
    Show marketing remark (887 chars)

    *** SOLD BEFORE LISTED *** BRAND NEW CONSTRUCTION AND ENERGY SMART HOME!!! DSLD HOMES' FREESIA III A PLAN OFFERS A SPACIOUS 3 BEDROOM 2 FULL BATH OPEN AND FLOORPLAN. SPECIAL FEATURES INCLUDE: WOOD FLOORING IN LIVING ROOM, BEAUTIFUL BIRCH CABINETS, CERAMIC TILE FLOORING IN WET AREAS, 3 CM SLAB GRANITE COUNTER TOPS IN KITCHEN AND BATHROOMS, UNDERMOUNT SINKS, JETTED TUB AND SEPARATE SHOWER IN MASTER BATHROOM, OIL RUBBED BRONZE SHOWER DOOR, STAINLESS STEEL APPLIANCES TO INCLUDE: MICRO-HOOD, RANGE/OVEN AND DISHWASHER, RECESSED LIGHTING IN KITCHEN, CROWN MOULDING, GAS FIREPLACE, ARCHITECTURAL SHINGLES, RADIANT BARRIER DECKING IN ATTIC, TANKLESS GAS WATER HEATER, HIGH EFFICIENCY LENNOX HVAC AND CENTRAL GAS HEATING SYSTEM, LOW E-3 DOUBLE INSULATED WINDOWS, BIB INSULATION IN WALLS, FIBERGLASS LOOS E FILL INSULATION IN ATTIC , FULL SOD, POST TENSION SLAB AND MUCH MORE. COMPLETION: TBD

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

Tax reassessment forecast LA · Resets to sale price

Current annual tax
$1,699 · $142/mo
Projected year-2 tax
$1,699 · $142/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥109°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$24,750
− Mortgage interest
−$13,724
− Property taxes
−$1,699
− Insurance
−$1,225
− Repairs & maintenance
−$1,980
− Management
−$1,980
− HOA
−$252
− Depreciation
−$7,127
Taxable loss
−$3,237
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$777
After-tax cash flow
$1,736/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.

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

Census place
Scott, LA
County
Lafayette Parish · 207,544 people
City population
8,670
Metro
Lafayette, LA
Population (ZIP)
42,318
Household income
$57,379
Rent vs Own
50.4% rent · 49.6% own
Severe rent burden
2095.0

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
Diverse neighborhood (Simpson 0.58)
Race & ethnicity
White 60% Black 20% Hispanic / Latino 13% Two or more races 13% Asian 3%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Lithuanian 18% Armenian 1% Slovak 1%
Foreign-born
12% · Canada, Vietnam
Languages at home
83% English-only · Spanish 9% French/Haitian/Cajun 3% Vietnamese 1%

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
▼ -75.28%
Current HPI
140.8445
Rent YoY
▲ 4.12%
Metro
Lafayette, LA
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

+36.2% since first listed
5 events — show timeline
  • 2026-05-17 Pending AcadianaMLS
  • 2026-02-04 Price Changed $245,000 AcadianaMLS
  • 2025-12-05 Listed $260,000 AcadianaMLS
  • 2014-05-30 Sold (MLS) $179,900 AcadianaMLS
  • 2014-01-20 Listed $179,900 AcadianaMLS

Property tax history

+9.7%/yr

Latest (2025): $1,699 · -1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…