CashFlowRE
Sign in Sign up
2300 23rd Ave Triplex
B- Composite 66.89
Why this score? — see what drove the B- 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$149,900

2300 23rd Ave · Meridian, MS 39301
9 bd · 6.0 ba · 3,654 sqft · MultiFamily public records · 240 Days on market
Built 1946 0.27 ac lot $41/sqft · 73% below area ↓ 47% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 3 units. confirmed

Listing remarks MLS

2300 23rd Ave offers a great opportunity for homebuyers or investors seeking property in the heart of Meridian. This multi-family home features a practical layout with living areas, multiple bedrooms, and kitchen spaces. The property is conveniently located near local schools, shopping, and major roadways, providing easy access to city amenities. Some repairs and cosmetic updates may be needed to enhance its overall condition, but the home has strong potential for improvement and value growth. With a little attention and care, this property could serve as a great primary residence or an income-producing rental in a desirable location.

Key facts

  • Kitchen spaces
  • Practical layout
  • Multi-family home

Tags

MULTI-FAMILY HOMEPRACTICAL LAYOUTLIVING AREASKITCHEN SPACESCONVENIENTLY LOCATEDNEAR LOCAL SCHOOLS

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 × 3-bed/?-bath units multifamily listed at $150k.

Deal economics

  • At list price, monthly cash flow is $2k ($23k/yr) — positive. Per door: $650/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $150k).
  • Recommended offer: $132k (12.0% 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: schools D, amenities F, commute 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.
  • Market conditions: 54 active listings in the ZIP; lower-income renter base — watch delinquency; 18 units permitted in Lauderdale County in 2024 (0 in 5+ unit buildings).
  • At $4,103/mo this rent would consume 118% of the median local household income ($42k/yr) (locally 566% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k 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 $42k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 240 days — a 12% lower offer ($132k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 2y ago; this cycle's ask has dropped $75k (33%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 3.0% of price; flood insurance adds $66/mo; built in 1946 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe flood risk; 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 $131,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 240 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1946 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  6. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  7. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  8. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  9. 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?
  10. 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.
  11. 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.
  12. 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
2.74%
Cap rate
22.44%
Cash-on-cash
57.66%
DSCR
3.57
GRM
3.0

CMA / ARV

ARV (median comp)
$379,967
List price
$149,900
Delta
-60.55%
Verdict
UNDERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
54.1%
Equity multiple
3.39×
Total profit
$100,142
Equity at exit
$22,351
10-year hold
IRR
59.3%
Equity multiple
6.91×
Total profit
$248,034
Equity at exit
$12,961

Cash invested: $41,972 (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 39301

Active inventory
54
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$4,103 high interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$376 /mo · $4,513/yr
Insurance
$62
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$862
Net cashflow
$1,950

Break-even live

Break-even rent $1,634
Max offer price $149,900
Occupancy floor 47%

3-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (3 units) $4,103

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
$37,475
Closing costs
$4,497
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 26 events

  1. 2026-06-19
    days on market $149,900 Active 240 DOM
  2. 2026-06-18
    days on market $149,900 Active 239 DOM
  3. 2026-06-17
    days on market $149,900 Active 238 DOM
  4. 2026-06-16
    days on market $149,900 Active 237 DOM
  5. 2026-06-15
    days on market $149,900 Active 236 DOM
  6. 2026-06-14
    days on market $149,900 Active 234 DOM
  7. 2026-06-12
    days on market $149,900 Active 233 DOM
  8. 2026-06-09
    days on market $149,900 Active 230 DOM
  9. 2026-06-08
    days on market $149,900 Active 229 DOM
  10. 2026-06-07
    pricedays on market $149,900 Active 228 DOM
  11. 2026-06-02
    days on market $164,900 Active 223 DOM
  12. 2026-06-01
    days on market $164,900 Active 222 DOM
  13. 2026-05-31
    days on market $164,900 Active 221 DOM
  14. 2026-05-30
    days on market $164,900 Active 220 DOM
  15. 2026-04-28
    price $164,900 642-char remark
    Show marketing remark (642 chars)

    2300 23rd Ave offers a great opportunity for homebuyers or investors seeking property in the heart of Meridian. This multi-family home features a practical layout with living areas, multiple bedrooms, and kitchen spaces. The property is conveniently located near local schools, shopping, and major roadways, providing easy access to city amenities. Some repairs and cosmetic updates may be needed to enhance its overall condition, but the home has strong potential for improvement and value growth. With a little attention and care, this property could serve as a great primary residence or an income-producing rental in a desirable location.

  16. 2026-03-27
    price $174,900 642-char remark
    Show marketing remark (642 chars)

    2300 23rd Ave offers a great opportunity for homebuyers or investors seeking property in the heart of Meridian. This multi-family home features a practical layout with living areas, multiple bedrooms, and kitchen spaces. The property is conveniently located near local schools, shopping, and major roadways, providing easy access to city amenities. Some repairs and cosmetic updates may be needed to enhance its overall condition, but the home has strong potential for improvement and value growth. With a little attention and care, this property could serve as a great primary residence or an income-producing rental in a desirable location.

  17. 2026-03-02
    price $184,900 642-char remark
    Show marketing remark (642 chars)

    2300 23rd Ave offers a great opportunity for homebuyers or investors seeking property in the heart of Meridian. This multi-family home features a practical layout with living areas, multiple bedrooms, and kitchen spaces. The property is conveniently located near local schools, shopping, and major roadways, providing easy access to city amenities. Some repairs and cosmetic updates may be needed to enhance its overall condition, but the home has strong potential for improvement and value growth. With a little attention and care, this property could serve as a great primary residence or an income-producing rental in a desirable location.

  18. 2026-02-02
    price $194,900 642-char remark
    Show marketing remark (642 chars)

    2300 23rd Ave offers a great opportunity for homebuyers or investors seeking property in the heart of Meridian. This multi-family home features a practical layout with living areas, multiple bedrooms, and kitchen spaces. The property is conveniently located near local schools, shopping, and major roadways, providing easy access to city amenities. Some repairs and cosmetic updates may be needed to enhance its overall condition, but the home has strong potential for improvement and value growth. With a little attention and care, this property could serve as a great primary residence or an income-producing rental in a desirable location.

  19. 2025-12-31
    price $204,900 642-char remark
    Show marketing remark (642 chars)

    2300 23rd Ave offers a great opportunity for homebuyers or investors seeking property in the heart of Meridian. This multi-family home features a practical layout with living areas, multiple bedrooms, and kitchen spaces. The property is conveniently located near local schools, shopping, and major roadways, providing easy access to city amenities. Some repairs and cosmetic updates may be needed to enhance its overall condition, but the home has strong potential for improvement and value growth. With a little attention and care, this property could serve as a great primary residence or an income-producing rental in a desirable location.

  20. 2025-11-25
    price $214,900 642-char remark
    Show marketing remark (642 chars)

    2300 23rd Ave offers a great opportunity for homebuyers or investors seeking property in the heart of Meridian. This multi-family home features a practical layout with living areas, multiple bedrooms, and kitchen spaces. The property is conveniently located near local schools, shopping, and major roadways, providing easy access to city amenities. Some repairs and cosmetic updates may be needed to enhance its overall condition, but the home has strong potential for improvement and value growth. With a little attention and care, this property could serve as a great primary residence or an income-producing rental in a desirable location.

  21. 2025-10-22
    listed $224,900 Active 642-char remark
    Show marketing remark (642 chars)

    2300 23rd Ave offers a great opportunity for homebuyers or investors seeking property in the heart of Meridian. This multi-family home features a practical layout with living areas, multiple bedrooms, and kitchen spaces. The property is conveniently located near local schools, shopping, and major roadways, providing easy access to city amenities. Some repairs and cosmetic updates may be needed to enhance its overall condition, but the home has strong potential for improvement and value growth. With a little attention and care, this property could serve as a great primary residence or an income-producing rental in a desirable location.

  22. 2024-10-07
    price $199,500
  23. 2024-08-29
    listed $205,000 Active
  24. 2024-07-24
    price $295,000
  25. 2024-02-29
    price $330,000
  26. 2024-02-27
    listed $310,000 Active

ⓘ 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
$4,513 · $376/mo
Projected year-2 tax
$4,513 · $376/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 9/10 Extreme FEMA zone X (unshaded) · 99% 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
$49,236
− Mortgage interest
−$8,397
− Property taxes
−$4,513
− Insurance
−$1,547
− Repairs & maintenance
−$3,939
− Management
−$3,939
− Depreciation
−$4,361
Taxable income
$22,541
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$5,410
After-tax cash flow
$17,993/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
County
Lauderdale County · 42,445 people
City population
42,445
Metro
Meridian, MS
Population (ZIP)
20,807
Household income
$41,766
Rent vs Own
39.6% rent · 60.4% own
Severe rent burden
566.0

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
Majority White (56%)
Race & ethnicity
White 56% Black 40% Two or more races 2% Hispanic / Latino 2%
Common ancestry
Slovak 2% Serbian 2% Lithuanian 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 2%

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
▼ -64.11%
Current HPI
116.4831
Rent YoY
Metro
Meridian, MS
State GDP YoY
F500 in state
0

Price history

-46.8% since first listed
12 events — show timeline
  • 2026-04-28 Price Changed $164,900 MLSU
  • 2026-03-27 Price Changed $174,900 MLSU
  • 2026-03-02 Price Changed $184,900 MLSU
  • 2026-02-02 Price Changed $194,900 MLSU
  • 2025-12-31 Price Changed $204,900 MLSU
  • 2025-11-25 Price Changed $214,900 MLSU
  • 2025-10-22 Listed $224,900 MLSU
  • 2024-10-07 Price Changed $199,500 EMR
  • 2024-08-29 Listed $205,000 EMR
  • 2024-07-24 Price Changed $295,000 EMR
  • 2024-02-29 Price Changed $330,000 EMR
  • 2024-02-27 Listed $310,000 EMR

Property tax history

+8.5%/yr

Latest (2025): $4,513 · +43.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…