CashFlowRE
Sign in Sign up
315 Young Rd
D Composite 43.56
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 +17.6/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.5/10.0
  • 1% rule +3.7/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.8/10.0
  • Appreciation +0.0/10.0

$149,900

315 Young Rd · Victoria, MS 38611
2 bd · 2.0 ba · 840 sqft · Manufactured public records · 65 Days on market
Built 2018 1.50 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Looking for a place that will give you the privacy you want and a note that wont break the bank. Welcome Home.

Key facts

  • 1.5 acre lot
  • Built 2018
  • Listed 65 days

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 2-bed/2.0-bath manufactured listed at $150k.

Deal economics

  • At list price, monthly cash flow is $117 ($1k/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 $130k (13.1% below list).
  • Recommended offer: $130k (13.1% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • Marshall County School District (rural): math 18% / reading 25% proficiency, ranked #87 of 130 in MS (top 67%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 84% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 350 active listings in the ZIP; 310 units permitted in Marshall County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Marshall County population projected at -24% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 65 days — a 6% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 5y 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.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $130,190 (13.1% below list)

Questions for the listing agent

  1. It's been on market 65 days. Have you received any prior offers? Is the seller open to a 13% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.87%
Cap rate
7.23%
Cash-on-cash
3.35%
DSCR
1.15
GRM
9.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-11.1%
Equity multiple
0.60×
Total profit
$-16,876
Equity at exit
$22,351
10-year hold
IRR
-1.9%
Equity multiple
0.87×
Total profit
$-5,306
Equity at exit
$12,961

Cash invested: $41,972 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
90 Strongly Landlord-Friendly
State Mississippi
90 Strongly Landlord-Friendly · R+11
County
— inherits STATE
City
— inherits STATE
3-day pay-or-quit; very landlord-favorable; no rent control.

ZIP-level market 38611

Home prices YoY
-11.8%
Active inventory
350
Price-to-rent
9.6×

Monthly cashflow live

Estimated rent
$1,302 medium interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$63 /mo · $752/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$273
Net cashflow
$117

Break-even live

Break-even rent $1,153
Max offer price $149,900
Occupancy floor 86%

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
$37,475
Closing costs
$4,497
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.

Listing history 23 events

  1. 2026-06-18
    days on market $149,900 Active 65 DOM
  2. 2026-06-17
    days on market $149,900 Active 64 DOM
  3. 2026-06-16
    days on market $149,900 Active 63 DOM
  4. 2026-06-15
    days on market $149,900 Active 62 DOM
  5. 2026-06-13
    days on market $149,900 Active 60 DOM
  6. 2026-06-10
    days on market $149,900 Active 57 DOM
  7. 2026-06-09
    days on market $149,900 Active 56 DOM
  8. 2026-06-08
    days on market $149,900 Active 55 DOM
  9. 2026-06-07
    days on market $149,900 Active 54 DOM
  10. 2026-06-03
    days on market $149,900 Active 50 DOM
  11. 2026-06-02
    days on market $149,900 Active 49 DOM
  12. 2026-06-01
    days on market $149,900 Active 48 DOM
  13. 2026-05-31
    days on market $149,900 Active 47 DOM
  14. 2026-05-14
    status Active 111-char remark
    Show marketing remark (111 chars)

    Looking for a place that will give you the privacy you want and a note that wont break the bank. Welcome Home.

  15. 2026-05-03
    status Pending 111-char remark
    Show marketing remark (111 chars)

    Looking for a place that will give you the privacy you want and a note that wont break the bank. Welcome Home.

  16. 2026-04-03
    listed $149,900 Active 111-char remark
    Show marketing remark (111 chars)

    Looking for a place that will give you the privacy you want and a note that wont break the bank. Welcome Home.

  17. 2022-06-03
    soldstatus
  18. 2022-05-31
    soldstatus Closed 337-char remark
    Show marketing remark (337 chars)

    Beautiful park like setting with trees on 1.5 acres. This 3 year old mobile home has an open and split floor plan with 2 bedrooms and 2 bathrooms. There is a breakfast bar, eat in kitchen, and laundry room. This home is move in ready and can go FHA. The shed does not remain but there is an empty safe in the bedroom that will remain.

  19. 2022-05-05
    status Pending 337-char remark
    Show marketing remark (337 chars)

    Beautiful park like setting with trees on 1.5 acres. This 3 year old mobile home has an open and split floor plan with 2 bedrooms and 2 bathrooms. There is a breakfast bar, eat in kitchen, and laundry room. This home is move in ready and can go FHA. The shed does not remain but there is an empty safe in the bedroom that will remain.

  20. 2022-05-02
    listed $119,000 Active 337-char remark
    Show marketing remark (337 chars)

    Beautiful park like setting with trees on 1.5 acres. This 3 year old mobile home has an open and split floor plan with 2 bedrooms and 2 bathrooms. There is a breakfast bar, eat in kitchen, and laundry room. This home is move in ready and can go FHA. The shed does not remain but there is an empty safe in the bedroom that will remain.

  21. 2021-03-15
    historical
  22. 2021-02-24
    listed $95,000
  23. 2019-08-12
    soldstatus

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

Tax reassessment forecast MS · Resets to sale price

Current annual tax
$752 · $63/mo
Projected year-2 tax
$1,184 · $99/mo
Expected delta
+$432/yr (+$36/mo · 57.5%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 6/10 Major 7 d/yr ≥108°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 17% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$15,623
− Mortgage interest
−$8,397
− Property taxes
−$752
− Insurance
−$750
− Repairs & maintenance
−$1,250
− Management
−$1,250
− Depreciation
−$4,361
Taxable loss
−$1,136
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$273
After-tax cash flow
$1,680/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
Marshall County School District
NCES district ID
2802850
Math proficiency
18% ▼ -14.00%
Reading proficiency
25% ▼ -8.00%
Median HH income
$39,333
Composite
18.11/100
National rank
#8970
State rank
#87 of 130 in MS

Livability — Victoria

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Population (ZIP)
16,751

Population outlook (Marshall County) Hauer SSP2

Today (2025)
33,542 people
By 2030
31,983 · -4.6%
By 2040
28,556 · -14.9%
By 2050
25,352 · -24.4%
By 2075
20,032 · -40.3%
By 2100
16,738 · -50.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (61%)
Race & ethnicity
White 61% Black 27% Hispanic / Latino 9% Two or more races 2%
Hispanic origin (detail)
Mexican 8%
Common ancestry
Serbian 2% Italian 2% Slovak 1%
Foreign-born
4% · Canada
Languages at home
90% English-only · Spanish 10%

Political lean MEDSL · Marshall

2024 margin
Lean R (+7.3) · D 46.0% · R 53.2%
2008→2024 swing
-25.5pp toward R · 2008: 18.2pp · 2024: -7.3pp
All cycles
2024: R+7.3 2020: D+3.1 2016: D+9.7 2012: D+19.4 2008: D+18.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -28.38%
Current HPI
212.021
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

+57.8% since first listed
10 events — show timeline
  • 2026-05-14 Relisted MLSU
  • 2026-05-03 Pending MLSU
  • 2026-04-03 Listed $149,900 MLSU
  • 2022-06-03 Sold (Public Records) Public Records
  • 2022-05-31 Sold (MLS) MLSU
  • 2022-05-05 Pending MLSU
  • 2022-05-02 Listed $119,000 MLSU
  • 2021-03-15 Listing Removed MLSU
  • 2021-02-24 Listed $95,000 MLSU
  • 2019-08-12 Sold (Public Records) Public Records

Property tax history

+17.2%/yr

Latest (2025): $752 · -8.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…