CashFlowRE
Sign in Sign up
29 Agnew St
B+ Composite 75.81
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
  • Appreciation +8.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0

$89,000

29 Agnew St · Morton, MS 39117
5 bd · 1.0 ba · 3,485 sqft · SingleFamily public records · 157 Days on market
Built 1950 0.53 ac lot $26/sqft · 71% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Versatile property offering endless possibilities! This space can be utilized as a residence, church, business, or multi-purpose investment property. Featuring a flexible floor plan and convenient location, it's ideal for investors, entrepreneurs, or organizations. With ample space and strong potential for customization or income generation, this property is ready for your vision. Don't miss this investor special with unlimited potential! Schedule your showing today.

Key facts

  • Flexible floor plan
  • Convenient location
  • Ample space

Tags

FLEXIBLE FLOOR PLANCONVENIENT LOCATIONAMPLE SPACE

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 5-bed/1.0-bath single-family listed at $89k.

Deal economics

  • At list price, monthly cash flow is $484 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $89k).
  • Recommended offer: $78k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 59/100 on livability (#249 in MS) — a working-class tenant base; expect higher turnover. Strengths: crime A+, cost of living A+, housing A; Watch: schools F, amenities F, commute F.
  • Scott County School District (rural): math 30% / reading 28% proficiency, ranked #71 of 130 in MS (top 55%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 76% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 36 active listings in the ZIP; 19 units permitted in Scott County in 2024 (5 in 5+ unit buildings).

Forward outlook

  • In year one you build about $6k of equity ($615 loan paydown + $5k appreciation (6.0% local appreciation)).
  • Scott County population projected at -10% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (6.0% appreciation + 3.0% rent growth), your $25k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 6, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 157 days — a 12% lower offer ($78k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 16y 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

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: 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 $78,320 (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. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
1.56%
Cap rate
12.82%
Cash-on-cash
23.30%
DSCR
2.04
GRM
5.3

CMA / ARV

ARV (median comp)
$319,496
List price
$89,000
Delta
-72.14%
Verdict
UNDERPRICED
Comps
2 within 2.0 mi

Projected returns pro-forma

5.95% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
34.9%
Equity multiple
3.26×
Total profit
$56,250
Equity at exit
$55,650
10-year hold
IRR
32.5%
Equity multiple
6.68×
Total profit
$141,444
Equity at exit
$100,662

Cash invested: $24,920 (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 39117

Home prices YoY
3.8%
Active inventory
36
Price-to-rent
5.3×

Monthly cashflow live

Estimated rent
$1,391 medium interval (Pro) →
Mortgage (P&I)
$467
Tax est. 1.5%
$111 /mo · $1,335/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$292
Net cashflow
$484

Break-even live

Break-even rent $779
Max offer price $89,000
Occupancy floor 60%

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
$22,250
Closing costs
$2,670
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 17 events

  1. 2026-06-18
    days on market $89,000 Active 157 DOM
  2. 2026-06-17
    days on market $89,000 Active 156 DOM
  3. 2026-06-16
    days on market $89,000 Active 155 DOM
  4. 2026-06-15
    days on market $89,000 Active 154 DOM
  5. 2026-06-13
    days on market $89,000 Active 152 DOM
  6. 2026-06-12
    days on market $89,000 Active 151 DOM
  7. 2026-06-07
    days on market $89,000 Active 149 DOM
  8. 2026-06-04
    days on market $89,000 Active 146 DOM
  9. 2026-06-02
    days on market $89,000 Active 145 DOM
  10. 2026-06-01
    days on market $89,000 Active 144 DOM
  11. 2026-05-31
    days on market $89,000 Active 143 DOM
  12. 2026-01-06
    listed $89,000 Active 471-char remark
    Show marketing remark (471 chars)

    Versatile property offering endless possibilities! This space can be utilized as a residence, church, business, or multi-purpose investment property. Featuring a flexible floor plan and convenient location, it's ideal for investors, entrepreneurs, or organizations. With ample space and strong potential for customization or income generation, this property is ready for your vision. Don't miss this investor special with unlimited potential! Schedule your showing today.

  13. 2021-10-02
    historical
  14. 2013-10-21
    soldstatus
  15. 2010-10-20
    historical
  16. 2010-10-20
    listed $75,000
  17. 2010-06-10
    listed $85,000

ⓘ 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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥107°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
$16,692
− Mortgage interest
−$4,985
− Property taxes
−$1,335
− Insurance
−$445
− Repairs & maintenance
−$1,335
− Management
−$1,335
− Depreciation
−$2,589
Taxable income
$4,667
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,120
After-tax cash flow
$4,686/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
Scott County School District
NCES district ID
2803900
Math proficiency
30% ▼ -7.00%
Reading proficiency
28% ▼ -5.00%
Median HH income
$34,396
Composite
23.9/100
National rank
#7793
State rank
#71 of 130 in MS

Livability — Morton

Score
59/100
State rank
#249
US rank
#20218

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Morton, MS
City population
9,638
Population (ZIP)
9,638

Population outlook (Scott County) Hauer SSP2

Today (2025)
28,200 people
By 2030
27,923 · -1.0%
By 2040
26,898 · -4.6%
By 2050
25,341 · -10.1%
By 2075
20,244 · -28.2%
By 2100
13,845 · -50.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
White 57% Black 20% Hispanic / Latino 19% Two or more races 8%
Hispanic origin (detail)
Mexican 10%
Common ancestry
Italian 1% Serbian 1%
Foreign-born
2% · Canada
Languages at home
83% English-only · Spanish 17%

Political lean MEDSL · Scott

2024 margin
Strong R (+23.9) · D 37.7% · R 61.6%
2008→2024 swing
-10.6pp toward R · 2008: -13.3pp · 2024: -23.9pp
All cycles
2024: R+23.9 2020: R+18.2 2016: R+17.7 2012: R+9.0 2008: R+13.3

Not yet ingested

Civics

Market trends

HPI YoY
▲ 5.95%
Current HPI
163.0304
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

+4.7% since first listed
6 events — show timeline
  • 2026-01-06 Listed $89,000 MLSU
  • 2021-10-02 Listing Removed MLSU
  • 2013-10-21 Sold (Public Records) Public Records
  • 2010-10-20 Listed $75,000 MLSU
  • 2010-10-20 Listing Removed MLSU
  • 2010-06-10 Listed $85,000 MLSU

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…