2 bd · 1.0 ba ·
1,204 sqft ·
Built 1955
· SingleFamily
· Active
· 135 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$595/mo
Mortgage (P&I)
−$288
Tax + insurance
−$175
HOA
−$0
Vac / Maint / Mgmt
−$125
Net cashflow
$7/mo
Annual
$84/yr
Cap rate
7.90%
Cash-on-cash
5.72%
DSCR
1.25
1% rule
1.08%
Cash to close
$15,400
Investor read
This is a 2-bed/1.0-bath single-family listed at $55k.
At list price, monthly cash flow is $7 ($84/yr) — positive.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($595 rent vs $55k).
It's been on market 135 days — a 12% lower offer ($48k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $48k (12.0% below list) — sets the bar for market timing.
Local home prices are declining (-3.0%/yr); year-one equity from $380 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
Location reads 69/100 on livability (#50 in MS) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A-; Watch: schools D-, amenities F, commute F.
Mccomb School District (town): math 15% / reading 16% proficiency, ranked #106 of 130 in MS (top 82%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 93% free/reduced lunch — lower-income household profile, screen leases tightly.
Watch-outs: flood insurance adds $66/mo; built in 1955 — expect roof / HVAC / electrical / plumbing capex.
Market conditions: 190 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 10 units permitted in Pike County in 2024 (0 in 5+ unit buildings).
Pike County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
7 sale attempts since 5y ago; this cycle's ask is 7233% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Cap rate 7.9% vs local median 6.5% in McComb — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.
Questions for listing agent
It's been on market 135 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
Built in 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
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 D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
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.
CashFlowRE · CFR-199548DGEPPBDT
· Data 2 days agocashflowre.app · 2026-05-29