13324 Dee Ave · Gulfport, MS 39503

$164,990

2 bd · 2.5 ba · 1,000 sqft · SingleFamily · 23 Days on market

Built 2026 Excellent condition 2,613 sqft lot $165/sqft · 5% below area Est $174k · 5% under

---

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 +19.0/30.0
• ARV discount +9.8/15.0
• DSCR +6.0/10.0
• 1% rule +5.1/10.0
• Condition / age +5.0/5.0
• Rent growth +4.2/5.0
• Schools +4.2/10.0
• Livability +3.7/5.0
• Appreciation +0.0/10.0

Listing remarks MLS

Enjoy stylish Villa-style living with the Parker's thoughtfully designed layout. The open-concept main level blends the kitchen, dining and living areas while the covered porch extends your living space. Upstairs, two bedrooms provide space to relax.

Key facts

• Covered porch
• Easy access to i-10
• 2,613 sq ft lot

Tags

• OPEN-CONCEPT MAIN LEVEL
• COVERED PORCH
• EASY ACCESS TO I-10
• ENERGY-EFFICIENT FEATURES

What this means for you Summary

Snapshot

• This is a 2-bed/2.5-bath single-family listed at $165k. Condition is rated excellent.

Deal economics

• At list price, monthly cash flow is $107 ($1k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $165k).
• Recommended offer: $163k (1.5% below list) — sets the bar for market timing.
• Cap rate 7.6% vs local median 4.9% in Gulfport — 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 73/100 on livability (#15 in MS) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools D, amenities F, commute F.
• Harrison County School District (rural): math 52% / reading 46% proficiency, ranked #14 of 130 in MS (top 11%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 62% free/reduced lunch — lower-income household profile, screen leases tightly.
• Market conditions: Rents rising fast (+7.0%/yr); 763 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; 2,194 units permitted in Harrison County in 2024 (0 in 5+ unit buildings).
• This rent runs 32% of the median local income ($63k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

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.
• Harrison County population projected at +27% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

• It's been on market 23 days — a 2% lower offer ($163k) is reasonable based on typical stale-listing flexibility.
• 2 sale attempts 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

• Watch-outs: flood insurance adds $66/mo.
• Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $162,515 (1.5% below list)

Questions for the listing agent

1. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
3. 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?
4. 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.
5. 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.
6. 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: 1.01% ✓
• Cap rate: 7.55%
• Cash-on-cash: 4.50%
• DSCR: 1.20
• GRM: 8.3

CMA / ARV

• ARV (median comp): $174,076
• List price: $164,990
• Delta: -2.92%
• Verdict: FAIR
• Comps: 20 within 1.0 mi

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
13378 Dee Ave	0.13mi	2/2.5	1,000 (0%)	1mo	$167,990	$168	93
13372 Dee Ave	0.11mi	3/1.5 (+1)	1,000 (0%)	2mo	$163,990	$164	84
13497 Dee Ave	0.30mi	2/2.5	1,000 (0%)	5mo	$167,490	$167	82
13329 Kelly St	0.09mi	3/1.5 (+1)	1,030 (+3%)	1mo	$170,000	$165	81
13337 Kelly St #5	0.13mi	3/1.5 (+1)	1,013 (+1%)	2mo	$170,000	$168	81
13410 George Ave	0.21mi	3/1.5 (+1)	1,000 (0%)	3mo	$162,365	$162	79
13504 Dee Ave	0.35mi	3/2.5 (+1)	1,000 (0%)	1mo	$159,990	$160	78
13491 Dee Ave	0.27mi	3/1.5 (+1)	1,000 (0%)	5mo	$160,990	$161	75
13447 Gorman St	0.31mi	3/1.5 (+1)	1,000 (0%)	3mo	$161,990	$162	74
13522 Dee Ave	0.40mi	3/1.5 (+1)	1,000 (0%)	0mo	$162,990	$163	72
13510 Dee Ave	0.36mi	3/1.5 (+1)	1,000 (0%)	3mo	$162,990	$163	72
13455 Gorman St	0.32mi	3/1.5 (+1)	1,000 (0%)	5mo	$154,990	$155	72

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 · 6.99% rent growth · sell at horizon

5-year hold

• IRR: -7.3%
• Equity multiple: 0.72×
• Total profit: $-12,931
• Equity at exit: $24,601

10-year hold

• IRR: 7.0%
• Equity multiple: 1.62×
• Total profit: $28,690
• Equity at exit: $14,265

Cash invested: $46,197 (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 39503

• Home prices YoY: -21.5%
• Rents YoY: 7.0%
• Active inventory: 763
• Price-to-rent: 8.3×

Monthly cashflow live

• Estimated rent: $1,663 medium
• Mortgage (P&I): −$865
• Tax est. 1.5%: −$206 /mo · $2,475/yr
• Insurance: −$69
• Flood insurance flood zone: −$66 /mo · $798/yr
• HOA: −$0
• Vacancy / Maint / Mgmt: −$349
• Net cashflow: $107

Break-even live

Break-even rent $1,527

Max offer price $164,990

Occupancy floor 89%

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: $41,248
• Closing costs: $4,950
• Reserves months: —
• Total cash needed: —

Rent comps 4 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
13459 Gorman St Gulfport, MS	2.0	1.5	1000	$1,649	$1.65	43d	1	0.36mi
13498 Dee Ave Gulfport, MS	3.0	2.0	1410	$1,750	$1.24	43d	1	0.37mi
14179 Debra Barbee Ct Gulfport, MS	3.0	2.0	1379	$1,849	$1.34	21d	1	0.84mi
13070 Tracewood Dr Gulfport, MS	3.0	2.0	1190	$1,400	$1.18	21d	1	1.40mi

Listing history 18 events

1. 2026-06-18
   days on market $164,990 Active 23 DOM
2. 2026-06-17
   days on market $164,990 Active 22 DOM
3. 2026-06-16
   days on market $164,990 Active 21 DOM
4. 2026-06-15
   days on market $164,990 Active 20 DOM
5. 2026-06-14
   days on market $164,990 Active 18 DOM
6. 2026-06-13
   days on market $164,990 Active 17 DOM
7. 2026-06-10
   days on market $164,990 Active 15 DOM
8. 2026-06-09
   days on market $164,990 Active 14 DOM
9. 2026-06-08
   days on market $164,990 Active 13 DOM
10. 2026-06-07
    days on market $164,990 Active 12 DOM
11. 2026-06-02
    days on market $164,990 Active 7 DOM
12. 2026-06-01
    days on market $164,990 Active 6 DOM
13. 2026-05-31
    days on market $164,990 Active 5 DOM
14. 2026-05-30
    days on market $164,990 Active 4 DOM
15. 2026-05-14
    status Active 250-char remark

    Show marketing remark (250 chars)

    Enjoy stylish Villa-style living with the Parker's thoughtfully designed layout. The open-concept main level blends the kitchen, dining and living areas while the covered porch extends your living space. Upstairs, two bedrooms provide space to relax.

16. 2026-04-24
    historical 250-char remark

    Show marketing remark (250 chars)

    Enjoy stylish Villa-style living with the Parker's thoughtfully designed layout. The open-concept main level blends the kitchen, dining and living areas while the covered porch extends your living space. Upstairs, two bedrooms provide space to relax.

17. 2026-04-23
    price $168,990 250-char remark

    Show marketing remark (250 chars)

    Enjoy stylish Villa-style living with the Parker's thoughtfully designed layout. The open-concept main level blends the kitchen, dining and living areas while the covered porch extends your living space. Upstairs, two bedrooms provide space to relax.

18. 2026-04-22
    listed $164,990 Active 250-char remark

    Show marketing remark (250 chars)

    Enjoy stylish Villa-style living with the Parker's thoughtfully designed layout. The open-concept main level blends the kitchen, dining and living areas while the covered porch extends your living space. Upstairs, two bedrooms provide space to relax.

ⓘ 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

• 🌊 Flood 7/10 Severe FEMA zone X (unshaded) · 99% chance over 30 yrs
• 🔥 Wildfire 4/10 Moderate
• 🌡 Heat 9/10 Extreme 7 d/yr ≥107°F today · 19 d/yr by 30 yrs out
• 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
• 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 by 30 yrs out

Taxation est. · year 1

• Rental income: $19,950
• − Mortgage interest: −$9,242
• − Property taxes: −$2,475
• − Insurance: −$1,622
• − Repairs & maintenance: −$1,596
• − Management: −$1,596
• − Depreciation: −$4,800
• Taxable loss: −$1,381
• Est. tax savings @ 24.0%: +$331
• After-tax cash flow: $1,612/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 · 1 photo

Excellent 100/100 None rehab

This brand-new home is move-in ready with no visible signs of wear or damage. It's ideal for both resale and rental due to its pristine condition and desirable location.

Schools (NCES district)

• District: Harrison County School District
• NCES district ID: 2801770
• Math proficiency: 52% ▼ -4.00%
• Reading proficiency: 46% ▼ -4.00%
• Median HH income: $46,504
• Composite: 41.66/100
• National rank: #3419
• State rank: #14 of 130 in MS

Livability — Gulfport

• Score: 73/100
• State rank: #15
• US rank: #5010

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Gulfport, MS
• County: Harrison County · 178,171 people
• City population: 96,188
• Metro: Gulfport-Biloxi, MS
• Population (ZIP): 55,059
• Household income: $62,641
• Rent vs Own: 29.3% rent · 70.7% own
• Severe rent burden: 1686.0

Population outlook (Harrison County) Hauer SSP2

• Today (2025): 228,444 people
• By 2030: 241,942 · +5.9%
• By 2040: 267,531 · +17.1%
• By 2050: 291,062 · +27.4%
• By 2075: 346,711 · +51.8%
• By 2100: 378,165 · +65.5%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Diverse neighborhood (Simpson 0.58)
• Race & ethnicity: White 58% Black 27% Two or more races 9% Hispanic / Latino 6% Asian 2%
• Hispanic origin (detail): Mexican 2% Puerto Rican 1%
• Common ancestry: Lithuanian 5% Slovak 1% Portuguese 1%
• Foreign-born: 3% · Canada
• Languages at home: 95% English-only · Spanish 3%

Political lean MEDSL · Harrison

• 2024 margin: Strong R (+28.9) · D 35.0% · R 63.9% · Other 1.1%
• 2008→2024 swing: -2.9pp toward R · 2008: -26.0pp · 2024: -28.9pp
• All cycles: 2024: R+28.9 2020: R+25.2 2016: R+30.7 2012: R+26.6 2008: R+26.0

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -51.39%
• Current HPI: 187.285
• Rent YoY: ▲ 6.99%
• Metro: Gulfport-Biloxi, MS
• State GDP YoY: —
• F500 in state: 0

Price history

+2.4% since first listed

4 events — show timeline

• 2026-05-14 Relisted — Zillow
• 2026-04-24 Delisted — Zillow
• 2026-04-23 Price Changed $168,990 Zillow
• 2026-04-22 Listed $164,990 Zillow