CashFlowRE
Sign in Sign up
427 Lakeview Ave
C Composite 55.5
Why this score? — see what drove the C 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 +21.0/30.0
  • ARV discount +13.1/15.0
  • DSCR +6.7/10.0
  • 1% rule +5.0/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$129,900

427 Lakeview Ave · McComb, MS 39648
3 bd · 2.0 ba · 1,692 sqft · SingleFamily public records · 194 Days on market
Built 1979 0.29 ac lot $77/sqft · 13% below area Est $148k · 13% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Discover comfort and convenience in this inviting three-bedroom, two-bathroom home set on 0.3 acres within the city limits. Nestled in a quiet, peaceful neighborhood, this property offers a relaxed atmosphere while still providing quick and easy access to all nearby amenities. The spacious layout features three well-appointed bedrooms and two full bathrooms, creating a wonderful living environment for a variety of lifestyles. With its ideal location and welcoming feel, this home is a great choice for anyone seeking both tranquility and convenience. Call today to schedule your private showing!

Key facts

  • 0.29 acre lot
  • 2 parking spots
  • Built 1979

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 $130k.

Deal economics

  • At list price, monthly cash flow is $183 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $130k).
  • Recommended offer: $114k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.0% 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.

Location & tenants

  • 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.
  • 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $898 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Pike County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 194 days — a 12% lower offer ($114k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 10y ago; this cycle's ask has dropped $20k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: 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.
Recommended offer $114,312 (12.0% below list)

Questions for the listing agent

  1. It's been on market 194 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1979 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 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?
  6. 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.
  7. 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.
  8. 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
1.00%
Cap rate
7.98%
Cash-on-cash
6.04%
DSCR
1.27
GRM
8.3

CMA / ARV

ARV (median comp)
$148,480
List price
$129,900
Delta
-12.51%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
406 Aston Ave 0.33mi 3/1.5 1,690 (-0%) 0mo $120,000 $71 82
521 Avalon Ave 0.50mi 3/2.0 1,661 (-2%) 1mo $259,500 $156 72
612 W New York Ave 0.66mi 3/2.0 1,708 (+1%) 1mo $54,600 $32 66
605 Maxine St 0.25mi 3/2.0 1,542 (-9%) 11mo $182,000 $118 64
308 Burke Ave 0.49mi 3/2.0 1,658 (-2%) 11mo $149,000 $90 64
602 Maxine Ave 0.22mi 4/2.0 (+1) 1,836 (+8%) 13mo $194,900 $106 60
1212 Park St 0.14mi 4/2.0 (+1) 1,945 (+15%) 7mo $162,900 $84 57
1623 Christine Dr 0.45mi 3/2.0 1,513 (-11%) 7mo $149,000 $98 56
715 N James Ave 0.33mi 3/2.0 1,918 (+13%) 14mo $199,000 $104 50
1120 Delaware Ave 0.48mi 3/3.0 1,467 (-13%) 7mo $115,000 $78 46
600 Lake 0.54mi 3/2.0 1,880 (+11%) 14mo $279,500 $149 45
509 Caston Ave 0.56mi 2/1.0 (-1) 1,468 (-13%) 1mo $39,900 $27 42

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
-7.0%
Equity multiple
0.74×
Total profit
$-9,406
Equity at exit
$19,369
10-year hold
IRR
2.6%
Equity multiple
1.19×
Total profit
$6,765
Equity at exit
$11,231

Cash invested: $36,372 (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 39648

Active inventory
190
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$1,300 medium interval (Pro) →
Mortgage (P&I)
$681
Tax from tax record
$109 /mo · $1,304/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$273
Net cashflow
$183

Break-even live

Break-even rent $1,068
Max offer price $129,900
Occupancy floor 81%

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
$32,475
Closing costs
$3,897
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
238 Westview Cir McComb, MS 3.0 2.0 1574 $1,300 $0.83 44d 1 1.22mi

Listing history 24 events

  1. 2026-06-18
    days on market $129,900 Active 194 DOM
  2. 2026-06-17
    days on market $129,900 Active 193 DOM
  3. 2026-06-16
    days on market $129,900 Active 192 DOM
  4. 2026-06-15
    days on market $129,900 Active 191 DOM
  5. 2026-06-13
    days on market $129,900 Active 189 DOM
  6. 2026-06-12
    days on market $129,900 Active 188 DOM
  7. 2026-06-09
    days on market $129,900 Active 185 DOM
  8. 2026-06-08
    days on market $129,900 Active 184 DOM
  9. 2026-06-07
    days on market $129,900 Active 183 DOM
  10. 2026-06-07
    days on market $129,900 Active 182 DOM
  11. 2026-06-04
    days on market $129,900 Active 179 DOM
  12. 2026-06-02
    days on market $129,900 Active 178 DOM
  13. 2026-06-01
    days on market $129,900 Active 177 DOM
  14. 2026-05-31
    days on market $129,900 Active 176 DOM
  15. 2026-05-18
    price $129,900 599-char remark
    Show marketing remark (599 chars)

    Discover comfort and convenience in this inviting three-bedroom, two-bathroom home set on 0.3 acres within the city limits. Nestled in a quiet, peaceful neighborhood, this property offers a relaxed atmosphere while still providing quick and easy access to all nearby amenities. The spacious layout features three well-appointed bedrooms and two full bathrooms, creating a wonderful living environment for a variety of lifestyles. With its ideal location and welcoming feel, this home is a great choice for anyone seeking both tranquility and convenience. Call today to schedule your private showing!

  16. 2026-01-23
    price $144,900 599-char remark
    Show marketing remark (599 chars)

    Discover comfort and convenience in this inviting three-bedroom, two-bathroom home set on 0.3 acres within the city limits. Nestled in a quiet, peaceful neighborhood, this property offers a relaxed atmosphere while still providing quick and easy access to all nearby amenities. The spacious layout features three well-appointed bedrooms and two full bathrooms, creating a wonderful living environment for a variety of lifestyles. With its ideal location and welcoming feel, this home is a great choice for anyone seeking both tranquility and convenience. Call today to schedule your private showing!

  17. 2025-12-06
    listed $149,900 Active 599-char remark
    Show marketing remark (599 chars)

    Discover comfort and convenience in this inviting three-bedroom, two-bathroom home set on 0.3 acres within the city limits. Nestled in a quiet, peaceful neighborhood, this property offers a relaxed atmosphere while still providing quick and easy access to all nearby amenities. The spacious layout features three well-appointed bedrooms and two full bathrooms, creating a wonderful living environment for a variety of lifestyles. With its ideal location and welcoming feel, this home is a great choice for anyone seeking both tranquility and convenience. Call today to schedule your private showing!

  18. 2023-06-05
    soldstatus 43-char remark
    Show marketing remark (43 chars)

    3 bedroom 2 bath bricked home on 0.29 acres

  19. 2023-06-05
    soldstatus
    Show marketing remark (43 chars)

    3 bedroom 2 bath bricked home on 0.29 acres

  20. 2023-05-15
    listed $145,000 43-char remark
    Show marketing remark (43 chars)

    3 bedroom 2 bath bricked home on 0.29 acres

  21. 2023-03-10
    soldstatus
  22. 2023-01-03
    listed $87,000
  23. 2017-01-18
    soldstatus
  24. 2016-04-04
    listed $107,000

ⓘ 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
$1,304 · $109/mo
Projected year-2 tax
$1,304 · $109/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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥109°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 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
$15,600
− Mortgage interest
−$7,276
− Property taxes
−$1,304
− Insurance
−$650
− Repairs & maintenance
−$1,248
− Management
−$1,248
− Depreciation
−$3,779
Taxable income
$95
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$23
After-tax cash flow
$2,173/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
Mccomb School District
NCES district ID
2802880
Math proficiency
15% ▼ -20.00%
Reading proficiency
16% ▼ -5.00%
Median HH income
$29,855
Composite
12.26/100
National rank
#9645
State rank
#106 of 130 in MS

Livability — McComb

Score
69/100
State rank
#50
US rank
#8347

Category grades

Amenities F Commute F Cost of living A+ Crime B- Employment F Housing A- Health & safety A+ User ratings B-

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
McComb, MS
Population (ZIP)
19,767

Population outlook (Pike County) Hauer SSP2

Today (2025)
38,766 people
By 2030
37,874 · -2.3%
By 2040
35,743 · -7.8%
By 2050
33,276 · -14.2%
By 2075
26,799 · -30.9%
By 2100
18,562 · -52.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority Black (64%)
Race & ethnicity
Black 64% White 32% Two or more races 2% Hispanic / Latino 2%
Common ancestry
Slovak 2% Lithuanian 1% Italian 1%
Foreign-born
1%
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Pike

2024 margin
Toss-up / Even · D 47.8% · R 51.3%
2008→2024 swing
-7.0pp toward R · 2008: 3.5pp · 2024: -3.5pp
All cycles
2024: R+3.5 2020: D+1.0 2016: R+0.7 2012: D+7.6 2008: D+3.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -88.61%
Current HPI
92.2495
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

+21.4% since first listed
10 events — show timeline
  • 2026-05-18 Price Changed $129,900 MLSU
  • 2026-01-23 Price Changed $144,900 MLSU
  • 2025-12-06 Listed $149,900 MLSU
  • 2023-06-05 Sold (Public Records) Public Records
  • 2023-06-05 Sold (MLS) MLSU
  • 2023-05-15 Listed $145,000 MLSU
  • 2023-03-10 Sold (MLS) MLSU
  • 2023-01-03 Listed $87,000 MLSU
  • 2017-01-18 Sold (MLS) MLSU
  • 2016-04-04 Listed $107,000 MLSU

Property tax history

+28.1%/yr

Latest (2025): $1,304 · +19.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…