CashFlowRE
Sign in Sign up
2101 NE Highway 44
C- Composite 52.24
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 +16.7/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.2/10.0
  • 1% rule +4.5/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Appreciation +0.0/10.0

$169,000

2101 NE Highway 44 · McComb, MS 39666
4 bd · 2.5 ba · 2,036 sqft · SingleFamily public records · 95 Days on market
Built 1999 3.87 ac lot $83/sqft · 37% below area Est $291k · 42% under

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

Listing remarks MLS

''Spacious home nestled on 3.87 acres within the North Pike School District. This residence offers 4 bedrooms (3 upstairs) and 2.5 bathrooms, with a downstairs master bedroom that provides ample space and convenient single-level living options. Freshly painted interior throughout, the home is ready for thoughtful updates and some TLC to realize its full potential. A notable feature is the solar panels, designed to lower utility costs and promote energy efficiency.

Key facts

  • Solar panels
  • 3.87 acres
  • 3.87 acre lot

Tags

SOLAR PANELSNORTH PIKE SCHOOL DISTRICT3.87 ACRES

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 4-bed/2.5-bath single-family listed at $169k.

Deal economics

  • At list price, monthly cash flow is $104 ($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 $161k (4.6% below list).
  • Recommended offer: $154k (9.0% below list) — sets the bar for market timing.

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.
  • North Pike School District (town): math 25% / reading 32% proficiency, ranked #69 of 130 in MS (top 53%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 79 active listings in the ZIP; 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 $1k of loan paydown is wiped out by about $5k 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 95 days — a 9% lower offer ($154k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 10y 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: severe wind risk, 99% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $153,790 (9.0% below list)

Questions for the listing agent

  1. It's been on market 95 days. Have you received any prior offers? Is the seller open to a 9% 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. 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?
  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
0.95%
Cap rate
7.03%
Cash-on-cash
2.64%
DSCR
1.12
GRM
8.7

CMA / ARV

ARV (median comp)
$290,636
List price
$169,000
Delta
-41.85%
Verdict
UNDERPRICED
Comps
5 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-12.1%
Equity multiple
0.56×
Total profit
$-20,741
Equity at exit
$25,198
10-year hold
IRR
-3.0%
Equity multiple
0.80×
Total profit
$-9,434
Equity at exit
$14,612

Cash invested: $47,320 (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 39666

Home prices YoY
-34.3%
Active inventory
79
Price-to-rent
8.7×

Monthly cashflow live

Estimated rent
$1,612 medium interval (Pro) →
Mortgage (P&I)
$886
Tax from tax record
$213 /mo · $2,557/yr
Insurance
$70
HOA
$0
Vacancy / Maint / Mgmt
$339
Net cashflow
$104

Break-even live

Break-even rent $1,481
Max offer price $169,000
Occupancy floor 89%

Sensitivity live

Price -10% $200 -5% $152 +0% $104 +5% $56 +10% $8
Rent -10% $-23 -5% $40 +0% $104 +5% $168 +10% $231
Rate -1.0pp $189 -0.5pp $147 base $104 +0.5pp $60 +1.0pp $16

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
$42,250
Closing costs
$5,070
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 24 events

  1. 2026-06-21
    days on market $169,000 Active 95 DOM
  2. 2026-06-18
    days on market $169,000 Active 93 DOM
  3. 2026-06-17
    days on market $169,000 Active 92 DOM
  4. 2026-06-16
    days on market $169,000 Active 91 DOM
  5. 2026-06-15
    days on market $169,000 Active 90 DOM
  6. 2026-06-13
    days on market $169,000 Active 88 DOM
  7. 2026-06-12
    days on market $169,000 Active 87 DOM
  8. 2026-06-09
    days on market $169,000 Active 84 DOM
  9. 2026-06-08
    days on market $169,000 Active 83 DOM
  10. 2026-06-07
    days on market $169,000 Active 82 DOM
  11. 2026-06-07
    days on market $169,000 Active 81 DOM
  12. 2026-06-04
    days on market $169,000 Active 78 DOM
  13. 2026-06-02
    days on market $169,000 Active 77 DOM
  14. 2026-06-01
    days on market $169,000 Active 76 DOM
  15. 2026-05-31
    days on market $169,000 Active 75 DOM
  16. 2026-03-17
    listed $169,000 Active 470-char remark
    Show marketing remark (470 chars)

    ''Spacious home nestled on 3.87 acres within the North Pike School District. This residence offers 4 bedrooms (3 upstairs) and 2.5 bathrooms, with a downstairs master bedroom that provides ample space and convenient single-level living options. Freshly painted interior throughout, the home is ready for thoughtful updates and some TLC to realize its full potential. A notable feature is the solar panels, designed to lower utility costs and promote energy efficiency.

  17. 2025-09-19
    soldstatus Closed 357-char remark
    Show marketing remark (357 chars)

    Come and see this home and 4 acres located in the highly desirable North Pike School District. Home features 4 bedrooms (3 bedrooms are upstairs) and 2.5 bathrooms. The downstairs master bedroom has plenty of space. As a bonus, the home also includes solar panels which will lower your utility costs. Schedule your personal showing before it's too late!

  18. 2025-08-29
    status Pending 357-char remark
    Show marketing remark (357 chars)

    Come and see this home and 4 acres located in the highly desirable North Pike School District. Home features 4 bedrooms (3 bedrooms are upstairs) and 2.5 bathrooms. The downstairs master bedroom has plenty of space. As a bonus, the home also includes solar panels which will lower your utility costs. Schedule your personal showing before it's too late!

  19. 2025-08-26
    status Active 357-char remark
    Show marketing remark (357 chars)

    Come and see this home and 4 acres located in the highly desirable North Pike School District. Home features 4 bedrooms (3 bedrooms are upstairs) and 2.5 bathrooms. The downstairs master bedroom has plenty of space. As a bonus, the home also includes solar panels which will lower your utility costs. Schedule your personal showing before it's too late!

  20. 2025-08-06
    status Pending 357-char remark
    Show marketing remark (357 chars)

    Come and see this home and 4 acres located in the highly desirable North Pike School District. Home features 4 bedrooms (3 bedrooms are upstairs) and 2.5 bathrooms. The downstairs master bedroom has plenty of space. As a bonus, the home also includes solar panels which will lower your utility costs. Schedule your personal showing before it's too late!

  21. 2024-12-05
    listed $104,900 Active 357-char remark
    Show marketing remark (357 chars)

    Come and see this home and 4 acres located in the highly desirable North Pike School District. Home features 4 bedrooms (3 bedrooms are upstairs) and 2.5 bathrooms. The downstairs master bedroom has plenty of space. As a bonus, the home also includes solar panels which will lower your utility costs. Schedule your personal showing before it's too late!

  22. 2017-04-04
    soldstatus
  23. 2016-07-12
    listed $144,500
  24. 2004-11-10
    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
$2,557 · $213/mo
Projected year-2 tax
$2,557 · $213/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 6/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°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
$19,347
− Mortgage interest
−$9,467
− Property taxes
−$2,557
− Insurance
−$845
− Repairs & maintenance
−$1,548
− Management
−$1,548
− Depreciation
−$4,916
Taxable loss
−$1,533
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$368
After-tax cash flow
$1,615/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
North Pike School District
NCES district ID
2803240
Math proficiency
25% ▼ -18.00%
Reading proficiency
32% ▼ -9.00%
Median HH income
$41,558
Composite
24.13/100
National rank
#7748
State rank
#69 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

Population (ZIP)
11,985

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 White (62%)
Race & ethnicity
White 62% Black 36% Two or more races 2%
Common ancestry
Italian 2% Lithuanian 2% Serbian 1%
Foreign-born
0% · China

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
▼ -59.48%
Current HPI
113.9026
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

+17.0% since first listed
9 events — show timeline
  • 2026-03-17 Listed $169,000 MLSU
  • 2025-09-19 Sold (MLS) MLSU
  • 2025-08-29 Pending MLSU
  • 2025-08-26 Relisted MLSU
  • 2025-08-06 Pending MLSU
  • 2024-12-05 Listed $104,900 MLSU
  • 2017-04-04 Sold (MLS) MLSU
  • 2016-07-12 Listed $144,500 MLSU
  • 2004-11-10 Sold (Public Records) Public Records

Property tax history

+17.4%/yr

Latest (2025): $2,557 · +14.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…