CashFlowRE
Sign in Sign up
2447 36th Pl
C- Composite 53.45
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 +27.0/30.0
  • DSCR +9.3/10.0
  • 1% rule +7.7/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$84,000

2447 36th Pl · Meridian, MS 39307
2 bd · 1.0 ba · 1,242 sqft · SingleFamily public records · 92 Days on market
Built 1955 0.30 ac lot $68/sqft · 49% above area Est $56k · 49% over

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Now offered at a lower price! This move-in-ready gem offers modern updates and low-maintenance comfort. Enjoy new appliances, updated plumbing fixtures, fresh interior paint, stylish tile work, and sleek recessed lighting throughout. Bright living areas and spacious bedrooms create an inviting layout perfect for everyday living. A fantastic opportunity for buyers seeking a turnkey home in a peaceful neighborhood--ready to sell!

Key facts

  • Updated tile
  • Bright living spaces
  • New appliances

Tags

NEW APPLIANCESPLUMBING FIXTURESFRESH INTERIOR PAINTUPDATED TILESTYLISH RECESSED LIGHTINGBRIGHT LIVING SPACES

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/1.0-bath single-family listed at $84k.

Deal economics

  • At list price, monthly cash flow is $235 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $84k).
  • Recommended offer: $76k (9.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 64/100 on livability (#141 in MS) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A; Watch: amenities F, commute F, employment F.
  • Meridian Public Schools (town): math 13% / reading 17% proficiency, ranked #109 of 130 in MS (top 84%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 85% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: West Hills Elementary School (math 6% / reading 21%, grade F, #292 of 375 statewide, top 78%, 478 students, 100% FRL); Northwest Junior High School (math 14% / reading 18%, grade F, #129 of 179 statewide, top 73%, 566 students, 100% FRL); Meridian High School (math 17% / reading 15%, grade F, #145 of 197 statewide, top 74%, 1,301 students, 100% FRL) — zoned schools average 100% FRL vs 85% district-wide (15 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 29 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 18 units permitted in Lauderdale County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $581 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Lauderdale County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $24k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 92 days — a 9% lower offer ($76k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 2y ago; this cycle's ask has dropped $8k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 80% 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 $76,440 (9.0% below list)

Questions for the listing agent

  1. It's been on market 92 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1955 — 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
1.27%
Cap rate
9.65%
Cash-on-cash
11.99%
DSCR
1.53
GRM
6.5

CMA / ARV

ARV (median comp)
$56,357
List price
$84,000
Delta
49.05%
Verdict
OVERPRICED
Comps
10 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2511 33rd Ave 0.19mi 2/1.0 1,426 (+15%) 15mo $24,900 $17 54
2010 39th Ave 0.43mi 2/1.0 1,316 (+6%) 20mo $11,000 $8 54
3715 19th Ct 0.57mi 3/1.0 (+1) 1,107 (-11%) 4mo $8,500 $8 46
3809 35th St 0.60mi 3/2.0 (+1) 1,384 (+11%) 21mo $39,500 $29 27

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
1.5%
Equity multiple
1.06×
Total profit
$1,387
Equity at exit
$12,525
10-year hold
IRR
11.2%
Equity multiple
1.88×
Total profit
$20,618
Equity at exit
$7,263

Cash invested: $23,520 (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 39307

Home prices YoY
-21.6%
Active inventory
29
Price-to-rent
6.5×

Monthly cashflow live

Estimated rent
$1,070 medium interval (Pro) →
Mortgage (P&I)
$441
Tax from tax record
$135 /mo · $1,621/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$225
Net cashflow
$235

Break-even live

Break-even rent $773
Max offer price $84,000
Occupancy floor 73%

Sensitivity live

Price -10% $283 -5% $259 +0% $235 +5% $211 +10% $187
Rent -10% $150 -5% $193 +0% $235 +5% $277 +10% $320
Rate -1.0pp $277 -0.5pp $256 base $235 +0.5pp $213 +1.0pp $191

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
$21,000
Closing costs
$2,520
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2619 17th St Meridian, MS 3.0 2.0 1200 $1,200 $1.00 45d 1 0.93mi
3915 30th Ave Unit 1 Meridian, MS 2.0 1.0 700 $900 $1.29 45d 1 0.99mi
2705 1/2 45th St Unit C-4 Meridian, MS 2.0 1.0 864 $995 $1.15 45d 1 1.37mi

Listing history 22 events

  1. 2026-06-21
    days on market $84,000 Active 92 DOM
  2. 2026-06-19
    days on market $84,000 Active 90 DOM
  3. 2026-06-18
    days on market $84,000 Active 89 DOM
  4. 2026-06-17
    days on market $84,000 Active 88 DOM
  5. 2026-06-16
    days on market $84,000 Active 87 DOM
  6. 2026-06-15
    days on market $84,000 Active 86 DOM
  7. 2026-06-14
    days on market $84,000 Active 84 DOM
  8. 2026-06-12
    statusdays on market $84,000 Active 83 DOM
  9. 2026-06-09
    days on market $84,000 Active Under Contract 80 DOM
  10. 2026-06-08
    days on market $84,000 Active Under Contract 79 DOM
  11. 2026-06-07
    days on market $84,000 Active Under Contract 78 DOM
  12. 2026-06-02
    days on market $84,000 Active Under Contract 73 DOM
  13. 2026-06-01
    days on market $84,000 Active Under Contract 72 DOM
  14. 2026-05-31
    days on market $84,000 Active Under Contract 71 DOM
  15. 2026-05-30
    days on market $84,000 Active Under Contract 70 DOM
  16. 2026-05-16
    price $84,000 431-char remark
    Show marketing remark (431 chars)

    Now offered at a lower price! This move-in-ready gem offers modern updates and low-maintenance comfort. Enjoy new appliances, updated plumbing fixtures, fresh interior paint, stylish tile work, and sleek recessed lighting throughout. Bright living areas and spacious bedrooms create an inviting layout perfect for everyday living. A fantastic opportunity for buyers seeking a turnkey home in a peaceful neighborhood--ready to sell!

  17. 2026-04-06
    price $89,900 431-char remark
    Show marketing remark (431 chars)

    Now offered at a lower price! This move-in-ready gem offers modern updates and low-maintenance comfort. Enjoy new appliances, updated plumbing fixtures, fresh interior paint, stylish tile work, and sleek recessed lighting throughout. Bright living areas and spacious bedrooms create an inviting layout perfect for everyday living. A fantastic opportunity for buyers seeking a turnkey home in a peaceful neighborhood--ready to sell!

  18. 2026-03-21
    listed $92,500 Active 431-char remark
    Show marketing remark (431 chars)

    Now offered at a lower price! This move-in-ready gem offers modern updates and low-maintenance comfort. Enjoy new appliances, updated plumbing fixtures, fresh interior paint, stylish tile work, and sleek recessed lighting throughout. Bright living areas and spacious bedrooms create an inviting layout perfect for everyday living. A fantastic opportunity for buyers seeking a turnkey home in a peaceful neighborhood--ready to sell!

  19. 2025-01-06
    price $47,500
  20. 2024-11-21
    listed $55,000 Active
  21. 2024-08-13
    soldstatus
  22. 2004-11-03
    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
$1,621 · $135/mo
Projected year-2 tax
$1,621 · $135/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 1/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥108°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% 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
$12,844
− Mortgage interest
−$4,705
− Property taxes
−$1,621
− Insurance
−$420
− Repairs & maintenance
−$1,027
− Management
−$1,027
− Depreciation
−$2,444
Taxable income
$1,599
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$384
After-tax cash flow
$2,436/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
Meridian Public Schools
NCES district ID
2802910
Math proficiency
13% ▼ -12.00%
Reading proficiency
17% ▼ -4.00%
Median HH income
$30,236
Composite
11.87/100
National rank
#9673
State rank
#109 of 130 in MS

Livability — Meridian

Score
64/100
State rank
#141
US rank
#14839

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Meridian, MS
City population
42,445
Population (ZIP)
15,636

Population outlook (Lauderdale County) Hauer SSP2

Today (2025)
75,158 people
By 2030
72,770 · -3.2%
By 2040
67,309 · -10.4%
By 2050
61,797 · -17.8%
By 2075
49,790 · -33.8%
By 2100
39,797 · -47.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (69%)
Race & ethnicity
Black 69% White 26% Two or more races 4%
Common ancestry
Serbian 1% Slovak 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Other Asian/Pacific 1%

Political lean MEDSL · Lauderdale

2024 margin
Strong R (+21.2) · D 39.0% · R 60.2%
2008→2024 swing
-2.3pp toward R · 2008: -18.9pp · 2024: -21.2pp
All cycles
2024: R+21.2 2020: R+16.0 2016: R+23.0 2012: R+15.5 2008: R+18.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -33.34%
Current HPI
121.0078
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

+52.7% since first listed
7 events — show timeline
  • 2026-05-16 Price Changed $84,000 EMR
  • 2026-04-06 Price Changed $89,900 EMR
  • 2026-03-21 Listed $92,500 EMR
  • 2025-01-06 Price Changed $47,500 EMR
  • 2024-11-21 Listed $55,000 EMR
  • 2024-08-13 Sold (Public Records) Public Records
  • 2004-11-03 Sold (Public Records) Public Records

Property tax history

+1.8%/yr

Latest (2025): $1,621 · +0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…