CashFlowRE
Sign in Sign up
707 Cherokee Rd
D- Composite 35.13
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 +13.9/30.0
  • Schools +5.0/10.0
  • DSCR +4.2/10.0
  • Livability +3.6/5.0
  • 1% rule +3.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$82,500

707 Cherokee Rd · Greenwood, MS 38930
2 bd · 1.0 ba · 944 sqft · SingleFamily public records · 32 Days on market
Built 1961 8,712 sqft lot Est $64k · 29% over ↓ 3% since listing

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

Listing remarks

Welcome to 707 Cherokee, a charming 2-bedroom, 1-bath home offering 998 square feet of comfortable living space. Tucked away at the end of a quiet dead-end street, this property provides a peaceful setting with added privacy and minimal through traffic. Inside, you'll find a functional floor plan with a cozy living area, beautiful wood flooring throughout much of the home, a bright kitchen with plenty of cabinet space, and comfortable bedrooms with practical storage. The home also features a full bath with double vanity sinks. Outside, enjoy a spacious fenced backyard, perfect for pets, outdoor entertaining, gardening, or simply relaxing. The property also includes a driveway for off-street

Key facts

  • Wood flooring
  • Fenced backyard
  • Double vanity sinks

Tags

QUIET DEAD-END STREETFENCED BACKYARDDETACHED BACKYARD STRUCTUREDOUBLE VANITY SINKSWOOD FLOORINGPLENTY OF CABINET SPACE

Property features AI

Exterior

  • Parking: Concrete parking surface
  • Utilities: Public water; Public sewer; Electricity connected; Natural gas connected
  • Home design: Single-family house; One level
  • Construction: Siding exterior; Asphalt shingle roof; Slab foundation; Built in public-records year
  • Exterior features: Back yard with chain-link fencing; Fenced, rectangular lot

Interior

  • Kitchen: Built-in gas range
  • Flooring: Wood flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating (electric and natural gas); Central air conditioning (electric)
  • Interior features: Double vanity; Private yard
  • Laundry & utility: Laundry closet

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 $82k.

Deal economics

  • At list price, monthly cash flow is $9 ($107/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 $70k (15.2% below list).
  • Recommended offer: $70k (15.2% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% vs local median 4.7% in Greenwood — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 71/100 on livability (#31 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.
  • Market conditions: 102 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 9 units permitted in Leflore County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $570 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Leflore County population projected at -29% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 32 days — a 3% lower offer ($80k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: moderate flood risk; major wind risk, 27% 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 $70,000 (15.2% below list)

Questions for the listing agent

  1. It's been on market 32 days. Have you received any prior offers? Is the seller open to a 15% concession, seller financing, or rate buy-down credit?
  2. Built in 1961 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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?
  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
0.85%
Cap rate
6.42%
Cash-on-cash
0.46%
DSCR
1.02
GRM
9.8

CMA / ARV

ARV (on-the-fly)
$64,192
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
402 W Jefferson Ave 0.44mi 2/1.0 960 (+2%) 2mo $65,000 $68 75
611 W Adams Ave 0.17mi 2/1.0 820 (-13%) 13mo $34,846 $42 59
303 W Adams Ave 0.47mi 2/1.0 1,000 (+6%) 13mo $60,000 $60 57
611 W President Ave 0.41mi 2/1.0 985 (+4%) 24mo $105,000 $107 54
410 W Jeff Davis Ave 0.60mi 3/1.0 (+1) 987 (+5%) 14mo $48,500 $49 48
303 10th Ave 0.73mi 2/1.0 816 (-14%) 21mo $75,000 $92 26

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
-15.6%
Equity multiple
0.45×
Total profit
$-12,804
Equity at exit
$12,301
10-year hold
IRR
-7.1%
Equity multiple
0.55×
Total profit
$-10,438
Equity at exit
$7,133

Cash invested: $23,100 (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 38930

Home prices YoY
-18.6%
Active inventory
102
Price-to-rent
9.8×

Monthly cashflow live

Estimated rent
$700 medium interval (Pro) →
Mortgage (P&I)
$433
Tax from tax record
$77 /mo · $924/yr
Insurance
$34
HOA
$0
Vacancy / Maint / Mgmt
$147
Net cashflow
$9

Break-even live

Break-even rent $689
Max offer price $82,500
Occupancy floor 94%

Sensitivity live

Price -10% $56 -5% $32 +0% $9 +5% $-14 +10% $-38
Rent -10% $-46 -5% $-19 +0% $9 +5% $37 +10% $64
Rate -1.0pp $50 -0.5pp $30 base $9 +0.5pp $-12 +1.0pp $-34

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
$20,625
Closing costs
$2,475
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
207 Martin St Greenwood, MS 2.0 1.0 950 $700 $0.74 47d 1 0.69mi

Listing history 19 events

  1. 2026-06-22
    days on market $82,500 Active 32 DOM
  2. 2026-06-21
    days on market $82,500 Active 31 DOM
  3. 2026-06-21
    days on market $82,500 Active 30 DOM
  4. 2026-06-18
    days on market $82,500 Active 28 DOM
  5. 2026-06-17
    days on market $82,500 Active 27 DOM
  6. 2026-06-16
    days on market $82,500 Active 26 DOM
  7. 2026-06-16
    price $82,500 Active 25 DOM
  8. 2026-06-15
    days on market $85,000 Active 25 DOM
  9. 2026-06-13
    days on market $85,000 Active 23 DOM
  10. 2026-06-12
    days on market $85,000 Active 22 DOM
  11. 2026-06-09
    days on market $85,000 Active 19 DOM
  12. 2026-06-08
    days on market $85,000 Active 18 DOM
  13. 2026-06-07
    days on market $85,000 Active 17 DOM
  14. 2026-06-04
    days on market $85,000 Active 13 DOM
  15. 2026-06-02
    days on market $85,000 Active 12 DOM
  16. 2026-06-01
    days on market $85,000 Active 11 DOM
  17. 2026-05-31
    days on market $85,000 Active 10 DOM
  18. 2026-05-21
    listed $85,000 Active
  19. 1963-11-22
    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
$924 · $77/mo
Projected year-2 tax
$924 · $77/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 5/10 Major FEMA zone X · 47% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥110°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% 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
$8,400
− Mortgage interest
−$4,621
− Property taxes
−$924
− Insurance
−$412
− Repairs & maintenance
−$672
− Management
−$672
− Depreciation
−$2,400
Taxable loss
−$1,302
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$313
After-tax cash flow
$420/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)

No district data.

Livability — Greenwood

Score
71/100
State rank
#31
US rank
#6625

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Greenwood, MS
Population (ZIP)
23,326

Population outlook (Leflore County) Hauer SSP2

Today (2025)
27,008 people
By 2030
25,362 · -6.1%
By 2040
22,049 · -18.4%
By 2050
19,188 · -29.0%
By 2075
13,543 · -49.9%
By 2100
8,913 · -67.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (70%)
Race & ethnicity
Black 70% White 25% Hispanic / Latino 3% Two or more races 1%
Common ancestry
Slovak 1% Serbian 1%
Foreign-born
2% · Canada, Jamaica
Languages at home
97% English-only · Spanish 2%

Political lean MEDSL · Leflore

2024 margin
Solid D (+38.5) · D 68.7% · R 30.3%
2008→2024 swing
+1.7pp toward D · 2008: 36.8pp · 2024: 38.5pp
All cycles
2024: D+38.5 2020: D+41.5 2016: D+41.0 2012: D+45.8 2008: D+36.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -34.32%
Current HPI
150.2668
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

-2.9% since first listed
3 events — show timeline
  • 2026-06-15 Price Changed $82,500 MLSU
  • 2026-05-21 Listed $85,000 MLSU
  • 1963-11-22 Sold (Public Records) Public Records

Property tax history

-5.1%/yr

Latest (2025): $924 · +28.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…