123 Crooked Pine Ln · Scott, LA 70583

$264,900

4 bd · 2.0 ba · 1,684 sqft · SingleFamily · 203 Days on market

Built 2026 Excellent condition 7,840 sqft lot $157/sqft · at area comps Est $275k · at est. $35/mo HOA · 2% of rent

---

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 +10.2/30.0
• ARV discount +9.2/15.0
• Condition / age +5.0/5.0
• Livability +3.3/5.0
• 1% rule +3.2/10.0
• DSCR +2.9/10.0
• Schools +2.9/10.0
• Rent growth +2.5/5.0
• Appreciation +0.0/10.0

Listing remarks MLS

* Receive up to $7,465 in incentives on this MOVE IN READY new construction home! Energy Star Certified home located in The Pines in Scott featuring the Rosette Farmhouse I floorplan with 4 bedrooms and 2 bathrooms across 1,684 sq. ft. Exterior landscaping includes up to 10 pallets of sod. Inside, a solid beam lintel welcomes you into the dining and living areas, where a coffered, tongue and groove tray ceiling adds architectural detail. The living room also features a ventless gas fireplace with tile surround and wood mantle. Vinyl plank and tile flooring run through the main living areas, with carpet in the secondary bedrooms. The kitchen includes custom cabinetry with soft close cabinet doors and included hardware, slab countertops, and a 30" freestanding gas range paired with a microwave and hoodvent combo. A tankless gas water heater adds energy efficiency. The primary bathroom offers a garden tub with tile surround along with a fiberglass shower pan featuring tiled walls and a recessed niche. The secondary bathroom includes a fiberglass tub and shower combo. Slab countertops are carried throughout the home for a cohesive finish, making this home one that you don't want to miss. Call to schedule your showing today!

Key facts

• Custom cabinetry
• Solid beam lintel
• Exterior landscaping

Tags

• ENERGY STAR CERTIFIED
• ROSETTE FARMHOUSE I FLOORPLAN
• EXTERIOR LANDSCAPING
• SOLID BEAM LINTEL
• VENTLESS GAS FIREPLACE
• CUSTOM CABINETRY

What this means for you Summary

Snapshot

• This is a 4-bed/2.0-bath single-family listed at $265k. Condition is rated excellent.

Deal economics

• At list price, monthly cash flow is $-149 ($-2k/yr) — negative.
• To cash-flow at today's rent, offer at most $243k (8.1% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $217k (18.0% below list).
• Recommended offer: $217k (18.0% below list) — sets the bar for 1% rule.

Location & tenants

• Location reads 66/100 on livability (#116 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing B+; Watch: crime F, amenities F, commute F.
• Lafayette Parish (urban): math 38% / reading 46% proficiency, ranked #19 of 98 in LA (top 19%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Zoned schools: 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; 3 comparable units currently listed for rent nearby; rentals lingering (median 109d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 67% 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 $2,173/mo this rent would consume 49% of the median local household income ($53k/yr) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

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

Negotiation context

• It's been on market 203 days — a 12% lower offer ($233k) is reasonable based on typical stale-listing flexibility.
• 2 sale attempts; this cycle's ask has dropped $19k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Recommended offer $217,281 (18.0% 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 203 days. Have you received any prior offers? Is the seller open to a 18% 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: 0.82% ✗
• Cap rate: 5.62%
• Cash-on-cash: -2.41%
• DSCR: 0.89
• GRM: 10.2

CMA / ARV

• ARV (median comp): $275,479
• List price: $264,900
• Delta: -3.84%
• 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
125 Crooked Pine Ln	0.05mi	3/2.0 (-1)	1,719 (+2%)	0mo	$269,900	$157	89
124 Crooked Pine Ln	0.02mi	3/2.0 (-1)	1,521 (-10%)	0mo	$244,999	$161	78
208 Long Creek Ln	0.02mi	4/2.0	1,873 (+11%)	4mo	$289,999	$155	77
126 Crooked Pine Ln	0.01mi	3/2.0 (-1)	1,519 (-10%)	9mo	$303,000	$199	70
109 Kohen Luke Dr	0.46mi	3/2.0 (-1)	1,768 (+5%)	9mo	$190,500	$108	58
406 Harveston Way	0.68mi	3/2.0 (-1)	1,750 (+4%)	0mo	$252,840	$144	57
104 Pine Harvest Ln	0.70mi	3/2.0 (-1)	1,629 (-3%)	1mo	$232,990	$143	56
121 Pine Harvest Ln	0.69mi	3/2.0 (-1)	1,750 (+4%)	6mo	$249,375	$143	51
107 Logan St	0.71mi	3/2.0 (-1)	1,800 (+7%)	1mo	$195,000	$108	49
102 Mustang St	0.67mi	4/2.0	1,500 (-11%)	6mo	$192,500	$128	46
102 Pine Harvest Ln	0.68mi	3/2.0 (-1)	1,538 (-9%)	5mo	$234,265	$152	45
123 Pine Harvest Ln	0.69mi	3/2.0 (-1)	1,495 (-11%)	7mo	$228,220	$153	38

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

Projected returns pro-forma

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

5-year hold

• IRR: -20.3%
• Equity multiple: 0.29×
• Total profit: $-52,370
• Equity at exit: $39,497

10-year hold

• IRR: -13.3%
• Equity multiple: 0.22×
• Total profit: $-57,614
• Equity at exit: $22,904

Cash invested: $74,172 (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: 79 active · 19 under contract
• Months of supply: 21.5 mo (5%/mo absorbed)
• Median asking: $252,990 ($146/sqft)
• Median days on market: 203 d
• This list price: 67% of active listings are priced below it
• ARV vs active asking: +11.9% above current asking $/sqft

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

ZIP-level market 70583

• Active inventory: 331
• Price-to-rent: 10.2×

Monthly cashflow live

• Estimated rent: $2,173 medium
• Mortgage (P&I): −$1,389
• Tax est. 1.5%: −$331 /mo · $3,974/yr
• Insurance: −$110
• HOA: −$35
• Vacancy / Maint / Mgmt: −$456
• Net cashflow: $-149

Break-even live

Break-even rent $2,362

Max offer price $243,319

Occupancy floor —

Sensitivity live

Price	-10% $34	-5% $-58	+0% $-149	+5% $-241	+10% $-332
Rent	-10% $-321	-5% $-235	+0% $-149	+5% $-63	+10% $23
Rate	-1.0pp $-16	-0.5pp $-82	base $-149	+0.5pp $-218	+1.0pp $-288

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: $66,225
• Closing costs: $7,947
• Club membership (one-time): —
• Reserves months: —
• Total cash needed: —

Rent comps 3 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
110 Emerald Star Ln Lafayette, LA	4.0	2.0	1836	$2,000	$1.09	6d	1	0.46mi
401 Pinto St Lafayette, LA	3.0	2.0	1601	$2,300	$1.44	139d	1	0.67mi
128 Oak Village Dr Scott, LA	3.0	2.0	1445	$2,450	$1.70	109d	1	1.42mi

HOA detail $35/mo · $420/yr

• Likely covers: watergaslandscaping

Listing history 50 events

1. 2026-09-24
   days on market $264,900 Active 203 DOM
2. 2026-09-22
   days on market $264,900 Active 202 DOM
3. 2026-09-21
   days on market $264,900 Active 201 DOM
4. 2026-09-20
   days on market $264,900 Active 200 DOM
5. 2026-09-19
   days on market $264,900 Active 199 DOM
6. 2026-09-18
   days on market $264,900 Active 198 DOM
7. 2026-09-17
   days on market $264,900 Active 197 DOM
8. 2026-09-16
   days on market $264,900 Active 196 DOM
9. 2026-09-15
   days on market $264,900 Active 195 DOM
10. 2026-09-14
    days on market $264,900 Active 194 DOM
11. 2026-09-13
    days on market $264,900 Active 193 DOM
12. 2026-09-12
    days on market $264,900 Active 192 DOM
13. 2026-09-11
    pricedays on market $264,900 Active 191 DOM
14. 2026-09-05
    days on market $269,900 Active 185 DOM
15. 2026-09-04
    days on market $269,900 Active 184 DOM
16. 2026-09-03
    days on market $269,900 Active 183 DOM
17. 2026-08-31
    days on market $269,900 Active 180 DOM
18. 2026-08-30
    days on market $269,900 Active 179 DOM
19. 2026-08-29
    days on market $269,900 Active 178 DOM
20. 2026-08-28
    days on market $269,900 Active 177 DOM
21. 2026-08-27
    days on market $269,900 Active 176 DOM
22. 2026-08-26
    days on market $269,900 Active 175 DOM
23. 2026-08-25
    days on market $269,900 Active 174 DOM
24. 2026-08-24
    days on market $269,900 Active 173 DOM
25. 2026-08-23
    days on market $269,900 Active 172 DOM
26. 2026-08-22
    days on market $269,900 Active 171 DOM
27. 2026-08-21
    days on market $269,900 Active 170 DOM
28. 2026-08-20
    days on market $269,900 Active 169 DOM
29. 2026-08-19
    days on market $269,900 Active 168 DOM
30. 2026-08-18
    days on market $269,900 Active 167 DOM
31. 2026-08-17
    days on market $269,900 Active 166 DOM
32. 2026-08-16
    days on market $269,900 Active 165 DOM
33. 2026-08-15
    days on market $269,900 Active 164 DOM
34. 2026-08-14
    days on market $269,900 Active 163 DOM
35. 2026-08-13
    days on market $269,900 Active 162 DOM
36. 2026-08-12
    days on market $269,900 Active 161 DOM
37. 2026-08-12
    price $269,900 Active 160 DOM
38. 2026-08-11
    days on market $274,900 Active 160 DOM
39. 2026-08-10
    days on market $274,900 Active 159 DOM
40. 2026-08-09
    days on market $274,900 Active 158 DOM
41. 2026-08-08
    days on market $274,900 Active 157 DOM
42. 2026-08-07
    days on market $274,900 Active 156 DOM
43. 2026-08-06
    days on market $274,900 Active 155 DOM
44. 2026-08-05
    days on market $274,900 Active 154 DOM
45. 2026-08-04
    days on market $274,900 Active 153 DOM
46. 2026-08-03
    days on market $274,900 Active 152 DOM
47. 2026-07-31
    days on market $274,900 Active 149 DOM
48. 2026-07-30
    days on market $274,900 Active 148 DOM
49. 2026-07-29
    days on market $274,900 Active 147 DOM
50. 2026-07-27
    days on market $274,900 Active 145 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: $26,074
• − Mortgage interest: −$14,839
• − Property taxes: −$3,974
• − Insurance: −$1,324
• − Repairs & maintenance: −$2,086
• − Management: −$2,086
• − HOA: −$420
• − Depreciation: −$7,706
• Taxable loss: −$6,361
• Est. tax savings @ 24.0%: +$1,527
• After-tax cash flow: $-263/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

Excellent 100/100 None rehab

This move-in-ready Energy Star Certified home is in excellent condition with new construction, modern finishes, and a fresh exterior. Minor updates like painting and smart home integration can further enhance its value.

Value-add opportunities

• Resale Paint interior walls — Fresh paint enhances curb appeal and interior aesthetics ↑
• Both Install smart home devices — Improves energy efficiency and adds modern convenience ↑
• Both Add outdoor lighting — Enhances safety and curb appeal ↑

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

+0.0% since first listed

2 events — show timeline

• 2026-03-04 Listed $283,500 Zillow
• 2026-03-04 Listed $283,500 AcadianaMLS