210 Avenue H Unit A And B · Greenwood, MS 38930

$25,000

4 bd · 2.0 ba · 1,800 sqft · Condo · 157 Days on market

Poor condition ↓ 40% since listing

---

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 +15.0/30.0
• ARV discount +7.5/15.0
• 1% rule +5.0/10.0
• DSCR +5.0/10.0
• Schools +5.0/10.0
• Livability +3.6/5.0
• Rent growth +2.5/5.0
• Condition / age +1.0/5.0
• Appreciation +0.0/10.0

Listing remarks MLS

Investor Special! 4 sidebrick Duplex with 2BR1BTH on each side and a 1/1 brick Unit on same parcel . Sold AS-IS with long-term tenants. Do Not Distrub the tenants. Call for details

Key facts

• 6,969 sq ft lot
• 2 parking spots
• Listed 157 days

What this means for you Summary

Snapshot

• This is a 4-bed/2.0-bath condo listed at $25k. Condition is rated poor.

Deal economics

• At list price, monthly cash flow is $795 ($10k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($1k rent vs $25k).
• Recommended offer: $22k (12.0% below list) — sets the bar for market timing.
• Cap rate 44.4% 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: 101 active listings in the ZIP; 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 $173 of loan paydown is wiped out by about $750 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.
• At projected returns (-3.0% appreciation + 3.0% rent growth), your $7k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

• It's been on market 157 days — a 12% lower offer ($22k) is reasonable based on typical stale-listing flexibility.
• 2 sale attempts; this cycle's ask has dropped $17k (40%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

• Climate carrying-cost: extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $22,000 (12.0% below list)

Questions for the listing agent

1. It's been on market 157 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
3. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
6. 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?
7. 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?
8. 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.
9. 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.
10. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

• 1% rule: 4.90% ✓
• Cap rate: 44.44%
• Cash-on-cash: 136.23%
• DSCR: 7.06
• GRM: 1.7

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: —
• Equity multiple: 7.65×
• Total profit: $46,579
• Equity at exit: $3,728

10-year hold

• IRR: —
• Equity multiple: 16.12×
• Total profit: $105,806
• Equity at exit: $2,162

Cash invested: $7,000 (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.

Methodology + full state rankings →

ZIP-level market 38930

• Home prices YoY: -18.6%
• Active inventory: 101
• Price-to-rent: 1.7×

Monthly cashflow live

• Estimated rent: $1,225 medium
• Mortgage (P&I): −$131
• Tax est. 1.5%: −$31 /mo · $375/yr
• Insurance: −$10
• HOA: −$0
• Vacancy / Maint / Mgmt: −$257
• Net cashflow: $795

Break-even live

Break-even rent $219

Max offer price $25,000

Occupancy floor 30%

Sensitivity live

Price	-10% $812	-5% $803	+0% $795	+5% $786	+10% $777
Rent	-10% $698	-5% $746	+0% $795	+5% $843	+10% $891
Rate	-1.0pp $807	-0.5pp $801	base $795	+0.5pp $788	+1.0pp $782

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: $6,250
• Closing costs: $750
• Reserves months: —
• Total cash needed: —

HOA detail condo

• Monthly dues: $0 · $0/yr
• Assessments: None detected in remarks — confirm with the listing agent.

Listing history 21 events

1. 2026-06-21
   days on market $25,000 Active 157 DOM
2. 2026-06-21
   days on market $25,000 Active 156 DOM
3. 2026-06-18
   days on market $25,000 Active 154 DOM
4. 2026-06-17
   days on market $25,000 Active 153 DOM
5. 2026-06-16
   days on market $25,000 Active 152 DOM
6. 2026-06-15
   days on market $25,000 Active 151 DOM
7. 2026-06-13
   days on market $25,000 Active 149 DOM
8. 2026-06-12
   days on market $25,000 Active 148 DOM
9. 2026-06-09
   days on market $25,000 Active 145 DOM
10. 2026-06-08
    days on market $25,000 Active 144 DOM
11. 2026-06-07
    days on market $25,000 Active 143 DOM
12. 2026-06-04
    days on market $25,000 Active 139 DOM
13. 2026-06-02
    days on market $25,000 Active 138 DOM
14. 2026-06-01
    days on market $25,000 Active 137 DOM
15. 2026-05-31
    days on market $25,000 Active 136 DOM
16. 2026-05-08
    price $25,000 185-char remark

    Show marketing remark (185 chars)

    Investor Special! 4 sidebrick Duplex with 2BR1BTH on each side and a 1/1 brick Unit on same parcel . Sold AS-IS with long-term tenants. Do Not Distrub the tenants. Call for details

17. 2026-04-13
    status Active 185-char remark

    Show marketing remark (185 chars)

    Investor Special! 4 sidebrick Duplex with 2BR1BTH on each side and a 1/1 brick Unit on same parcel . Sold AS-IS with long-term tenants. Do Not Distrub the tenants. Call for details

18. 2026-04-10
    historical 185-char remark

    Show marketing remark (185 chars)

    Investor Special! 4 sidebrick Duplex with 2BR1BTH on each side and a 1/1 brick Unit on same parcel . Sold AS-IS with long-term tenants. Do Not Distrub the tenants. Call for details

19. 2026-03-13
    price $34,000 185-char remark

    Show marketing remark (185 chars)

    Investor Special! 4 sidebrick Duplex with 2BR1BTH on each side and a 1/1 brick Unit on same parcel . Sold AS-IS with long-term tenants. Do Not Distrub the tenants. Call for details

20. 2026-03-04
    price $39,000 185-char remark

    Show marketing remark (185 chars)

    Investor Special! 4 sidebrick Duplex with 2BR1BTH on each side and a 1/1 brick Unit on same parcel . Sold AS-IS with long-term tenants. Do Not Distrub the tenants. Call for details

21. 2026-01-12
    listed $42,000 Active 185-char remark

    Show marketing remark (185 chars)

    Investor Special! 4 sidebrick Duplex with 2BR1BTH on each side and a 1/1 brick Unit on same parcel . Sold AS-IS with long-term tenants. Do Not Distrub the tenants. Call for details

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

Climate risk First Street

• 🌡 Heat 7/10 Severe
• 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 by 30 yrs out

Taxation est. · year 1

• Rental income: $14,695
• − Mortgage interest: −$1,400
• − Property taxes: −$375
• − Insurance: −$125
• − Repairs & maintenance: −$1,176
• − Management: −$1,176
• − Depreciation: −$727
• Taxable income: $9,716
• Est. tax owed @ 24.0%: −$2,332
• After-tax cash flow: $7,204/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.

Condition & rehab AI · 2 photos

Poor 20/100 Extensive rehab

This multi-family property requires extensive repairs and maintenance, including a new roof, windows, and landscaping, to become move-in ready and increase its value.

Repairs flagged

• Major roof — Significant damage to the roof
• Major windows — Missing or damaged windows
• Major exterior siding — Weathered and damaged brick siding

Value-add opportunities

• Both New roof — Critical to the structural integrity and appearance of the property
• Both New windows — Improves energy efficiency and curb appeal
• Both Landscaping and curb appeal — Enhances the property's visual appeal and marketability

Renovation cost estimate screening

Repair item	Severity	Est. cost
roof · Significant damage to the roof	Major	$15,000–50,000
windows · Missing or damaged windows	Major	$15,000–50,000
exterior siding · Weathered and damaged brick siding	Major	$15,000–50,000
Total estimated repair cost · 3 items		$45,000–150,000

Value-add ROI direction

• Both New roof — Critical to the structural integrity and appearance of the property ↑
• Both New windows — Improves energy efficiency and curb appeal ↑
• Both Landscaping and curb appeal — Enhances the property's visual appeal and marketability ↑

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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

-40.5% since first listed

6 events — show timeline

• 2026-05-08 Price Changed $25,000 MLSU
• 2026-04-13 Relisted — MLSU
• 2026-04-10 Listing Removed — MLSU
• 2026-03-13 Price Changed $34,000 MLSU
• 2026-03-04 Price Changed $39,000 MLSU
• 2026-01-12 Listed $42,000 MLSU