CashFlowRE
Sign in Sign up
310 Burke Ave
D- Composite 35.06
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 +16.0/30.0
  • DSCR +5.0/10.0
  • 1% rule +4.4/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$109,750

310 Burke Ave · McComb, MS 39648
2 bd · 2.0 ba · 1,508 sqft · SingleFamily public records · 114 Days on market
Built 1960 7,840 sqft lot $73/sqft · 23% above area Est $89k · 23% over ↓ 5% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming 2 bedroom, 2 bath home offering 1,508+/- square feet of comfortable living space on a 0.18+/- acre lot, conveniently located within the city limits of McComb. Built in 1960, this well-maintained property blends classic character with functional features throughout. The home features high ceilings that enhance the spacious feel, and the living room boasts a cozy fireplace, creating a warm and inviting focal point for gatherings or quiet evenings at home. The kitchen boasts abundant cabinet space, providing plenty of storage for all your cooking essentials. Washer and dryer are included with the purchase, adding extra convenience for the new owner. The versatile floor plan offers flexibility and could easily be adjusted to create a third bedroom if desired. Outside, you'll find a fenced backyard perfect for pets, gardening, or relaxing, along with an insulated shed ideal for hobbies or extra storage. The detached carport/garage includes additional storage space in the rear, providing even more practicality. A great opportunity for comfortable in-town living with desirable amenities and room to grow. Call today to see for yourself!

Key facts

  • Attached carport
  • Cozy fireplace
  • Fenced backyard

Tags

COZY FIREPLACEABUNDANT CABINET SPACEFENCED BACKYARDINSULATED SHEDATTACHED CARPORT

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/2.0-bath single-family listed at $110k.

Deal economics

  • At list price, monthly cash flow is $55 ($662/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 $103k (6.2% below list).
  • Recommended offer: $100k (9.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 69/100 on livability (#50 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.
  • Mccomb School District (town): math 15% / reading 16% proficiency, ranked #106 of 130 in MS (top 82%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 93% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 190 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 10 units permitted in Pike County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $758 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Pike County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 114 days — a 9% lower offer ($100k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% 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 $99,872 (9.0% below list)

Questions for the listing agent

  1. It's been on market 114 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1960 — 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 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.94%
Cap rate
6.90%
Cash-on-cash
2.15%
DSCR
1.10
GRM
8.9

CMA / ARV

ARV (median comp)
$89,498
List price
$109,750
Delta
22.63%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
509 Caston Ave 0.20mi 2/1.0 1,468 (-3%) 1mo $39,900 $27 81
1120 Delaware Ave 0.33mi 3/3.0 (+1) 1,467 (-3%) 7mo $115,000 $78 65
612 W New York Ave 0.21mi 3/2.0 (+1) 1,708 (+13%) 1mo $54,600 $32 62
406 Aston Ave 0.24mi 3/1.5 (+1) 1,690 (+12%) 0mo $120,000 $71 62
910 Summit St 0.66mi 3/1.0 (+1) 1,500 (-0%) 1mo $39,900 $27 59
333 W Georgia Ave 0.34mi 2/2.0 1,284 (-15%) 2mo $52,000 $40 58
411 New York Ave 0.34mi 3/1.0 (+1) 1,368 (-9%) 7mo $95,000 $69 54
605 Maxine St 0.70mi 3/2.0 (+1) 1,542 (+2%) 11mo $182,000 $118 50
521 Avalon Ave 0.64mi 3/2.0 (+1) 1,661 (+10%) 1mo $259,500 $156 47
213 Harmony St 0.60mi 2/1.0 1,306 (-13%) 1mo $150,000 $115 45
319 S 4th St 0.74mi 3/2.0 (+1) 1,422 (-6%) 8mo $119,900 $84 44
407 7th St 0.61mi 3/1.0 (+1) 1,323 (-12%) 4mo $49,900 $38 39

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
-12.9%
Equity multiple
0.54×
Total profit
$-14,257
Equity at exit
$16,364
10-year hold
IRR
-3.8%
Equity multiple
0.75×
Total profit
$-7,830
Equity at exit
$9,489

Cash invested: $30,730 (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 39648

Active inventory
190
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$1,030 medium interval (Pro) →
Mortgage (P&I)
$576
Tax est. 1.5%
$137 /mo · $1,646/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$216
Net cashflow
$55

Break-even live

Break-even rent $960
Max offer price $109,750
Occupancy floor 90%

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
$27,438
Closing costs
$3,292
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
238 Westview Cir McComb, MS 3.0 2.0 1574 $1,300 $0.83 44d 1 1.14mi
919 25th St McComb, MS 3.0 3.0 1107 $595 $0.54 44d 1 1.41mi

Listing history 16 events

  1. 2026-06-18
    days on market $109,750 Active 114 DOM
  2. 2026-06-17
    days on market $109,750 Active 113 DOM
  3. 2026-06-16
    days on market $109,750 Active 112 DOM
  4. 2026-06-15
    days on market $109,750 Active 111 DOM
  5. 2026-06-13
    days on market $109,750 Active 109 DOM
  6. 2026-06-12
    days on market $109,750 Active 108 DOM
  7. 2026-06-09
    days on market $109,750 Active 105 DOM
  8. 2026-06-08
    days on market $109,750 Active 104 DOM
  9. 2026-06-07
    days on market $109,750 Active 103 DOM
  10. 2026-06-07
    days on market $109,750 Active 102 DOM
  11. 2026-06-04
    days on market $109,750 Active 99 DOM
  12. 2026-06-02
    days on market $109,750 Active 98 DOM
  13. 2026-06-01
    days on market $109,750 Active 97 DOM
  14. 2026-05-31
    days on market $109,750 Active 96 DOM
  15. 2026-03-27
    price $109,750 1156-char remark
    Show marketing remark (1156 chars)

    Charming 2 bedroom, 2 bath home offering 1,508+/- square feet of comfortable living space on a 0.18+/- acre lot, conveniently located within the city limits of McComb. Built in 1960, this well-maintained property blends classic character with functional features throughout. The home features high ceilings that enhance the spacious feel, and the living room boasts a cozy fireplace, creating a warm and inviting focal point for gatherings or quiet evenings at home. The kitchen boasts abundant cabinet space, providing plenty of storage for all your cooking essentials. Washer and dryer are included with the purchase, adding extra convenience for the new owner. The versatile floor plan offers flexibility and could easily be adjusted to create a third bedroom if desired. Outside, you'll find a fenced backyard perfect for pets, gardening, or relaxing, along with an insulated shed ideal for hobbies or extra storage. The detached carport/garage includes additional storage space in the rear, providing even more practicality. A great opportunity for comfortable in-town living with desirable amenities and room to grow. Call today to see for yourself!

  16. 2026-02-24
    listed $115,000 Active 1156-char remark
    Show marketing remark (1156 chars)

    Charming 2 bedroom, 2 bath home offering 1,508+/- square feet of comfortable living space on a 0.18+/- acre lot, conveniently located within the city limits of McComb. Built in 1960, this well-maintained property blends classic character with functional features throughout. The home features high ceilings that enhance the spacious feel, and the living room boasts a cozy fireplace, creating a warm and inviting focal point for gatherings or quiet evenings at home. The kitchen boasts abundant cabinet space, providing plenty of storage for all your cooking essentials. Washer and dryer are included with the purchase, adding extra convenience for the new owner. The versatile floor plan offers flexibility and could easily be adjusted to create a third bedroom if desired. Outside, you'll find a fenced backyard perfect for pets, gardening, or relaxing, along with an insulated shed ideal for hobbies or extra storage. The detached carport/garage includes additional storage space in the rear, providing even more practicality. A great opportunity for comfortable in-town living with desirable amenities and room to grow. Call today to see for yourself!

ⓘ 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 8/10 Severe 7 d/yr ≥109°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 99% 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
$12,358
− Mortgage interest
−$6,148
− Property taxes
−$1,646
− Insurance
−$549
− Repairs & maintenance
−$989
− Management
−$989
− Depreciation
−$3,193
Taxable loss
−$1,154
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$277
After-tax cash flow
$939/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
Mccomb School District
NCES district ID
2802880
Math proficiency
15% ▼ -20.00%
Reading proficiency
16% ▼ -5.00%
Median HH income
$29,855
Composite
12.26/100
National rank
#9645
State rank
#106 of 130 in MS

Livability — McComb

Score
69/100
State rank
#50
US rank
#8347

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
McComb, MS
Population (ZIP)
19,767

Population outlook (Pike County) Hauer SSP2

Today (2025)
38,766 people
By 2030
37,874 · -2.3%
By 2040
35,743 · -7.8%
By 2050
33,276 · -14.2%
By 2075
26,799 · -30.9%
By 2100
18,562 · -52.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority Black (64%)
Race & ethnicity
Black 64% White 32% Two or more races 2% Hispanic / Latino 2%
Common ancestry
Slovak 2% Lithuanian 1% Italian 1%
Foreign-born
1%
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Pike

2024 margin
Toss-up / Even · D 47.8% · R 51.3%
2008→2024 swing
-7.0pp toward R · 2008: 3.5pp · 2024: -3.5pp
All cycles
2024: R+3.5 2020: D+1.0 2016: R+0.7 2012: D+7.6 2008: D+3.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -88.61%
Current HPI
92.2495
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

-4.6% since first listed
2 events — show timeline
  • 2026-03-27 Price Changed $109,750 MLSU
  • 2026-02-24 Listed $115,000 MLSU

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…