CashFlowRE
Sign in Sign up
627 S 6th St
B- Composite 67.18
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 +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$27,000

627 S 6th St · McComb, MS 39648
2 bd · 1.0 ba · 880 sqft · SingleFamily public records · 57 Days on market
Built 1960 6,534 sqft lot $31/sqft · 51% below area

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

2BR/1BA single-family home on a cinderblock slab with a durable metal roof and handicap ramp. Original condition, ready for full renovation--ideal for investors. Includes rear shed. Needs repairs and updates throughout. Sold as-is.

Key facts

  • Metal roof
  • Full renovation
  • Single-family home

Tags

SINGLE-FAMILY HOMECINDERBLOCK SLABMETAL ROOFHANDICAP RAMPREAR SHEDFULL RENOVATION

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/1.0-bath single-family listed at $27k.

Deal economics

  • At list price, monthly cash flow is $447 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($837 rent vs $27k).
  • Recommended offer: $26k (3.0% below list) — sets the bar for market timing.
  • Cap rate 26.1% vs local median 6.5% in McComb — 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 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: amenities F, commute F, employment 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.
  • Zoned schools: Otken Elementary School (math 17% / reading 17%, grade F, #259 of 375 statewide, top 71%, 370 students, 100% FRL); Denman Junior High School (math 16% / reading 17%, grade F, #126 of 179 statewide, top 71%, 334 students, 100% FRL); Mccomb High School (math 15% / reading 12%, grade F, #153 of 197 statewide, top 78%, 627 students, 100% FRL).
  • Market conditions: 191 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $187 of loan paydown is wiped out by about $810 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $8k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 57 days — a 3% lower offer ($26k) 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: property tax is 2.8% of price.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $26,190 (3.0% below list)

Questions for the listing agent

  1. It's been on market 57 days. Have you received any prior offers? Is the seller open to a 3% 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. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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. 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
3.10%
Cap rate
26.14%
Cash-on-cash
70.90%
DSCR
4.15
GRM
2.7

CMA / ARV

ARV (median comp)
$67,935
List price
$27,000
Delta
-60.26%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
901 Leggett St 0.69mi 2/1.0 1,010 (+15%) 8mo $24,000 $24 37

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
70.5%
Equity multiple
4.19×
Total profit
$24,102
Equity at exit
$4,026
10-year hold
IRR
74.5%
Equity multiple
8.64×
Total profit
$57,740
Equity at exit
$2,334

Cash invested: $7,560 (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
191
Price-to-rent
2.7×

Monthly cashflow live

Estimated rent
$837 medium interval (Pro) →
Mortgage (P&I)
$142
Tax from tax record
$62 /mo · $743/yr
Insurance
$11
HOA
$0
Vacancy / Maint / Mgmt
$176
Net cashflow
$447

Break-even live

Break-even rent $272
Max offer price $27,000
Occupancy floor 42%

Sensitivity live

Price -10% $462 -5% $454 +0% $447 +5% $439 +10% $431
Rent -10% $381 -5% $414 +0% $447 +5% $480 +10% $513
Rate -1.0pp $460 -0.5pp $454 base $447 +0.5pp $440 +1.0pp $433

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
$6,750
Closing costs
$810
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
919 25th St McComb, MS 3.0 3.0 1107 $595 $0.54 45d 1 0.62mi
1210 Parklane Rd McComb, MS 1.0–2.0 1.0–2.0 844 $1,171 $1.39 45d 5 1.03mi
1240 Parklane Rd McComb, MS 1.0–3.0 1.0–2.0 994 $836 $0.84 45d 1 1.11mi

Listing history 20 events

  1. 2026-06-21
    days on market $27,000 Active 57 DOM
  2. 2026-06-21
    days on market $27,000 Active 56 DOM
  3. 2026-06-18
    days on market $27,000 Active 54 DOM
  4. 2026-06-17
    days on market $27,000 Active 53 DOM
  5. 2026-06-16
    days on market $27,000 Active 52 DOM
  6. 2026-06-15
    days on market $27,000 Active 51 DOM
  7. 2026-06-13
    days on market $27,000 Active 49 DOM
  8. 2026-06-12
    days on market $27,000 Active 48 DOM
  9. 2026-06-09
    days on market $27,000 Active 45 DOM
  10. 2026-06-08
    days on market $27,000 Active 44 DOM
  11. 2026-06-07
    days on market $27,000 Active 43 DOM
  12. 2026-06-07
    days on market $27,000 Active 42 DOM
  13. 2026-06-04
    days on market $27,000 Active 39 DOM
  14. 2026-06-02
    days on market $27,000 Active 38 DOM
  15. 2026-06-01
    days on market $27,000 Active 37 DOM
  16. 2026-05-31
    days on market $27,000 Active 36 DOM
  17. 2026-05-05
    status Active 231-char remark
    Show marketing remark (231 chars)

    2BR/1BA single-family home on a cinderblock slab with a durable metal roof and handicap ramp. Original condition, ready for full renovation--ideal for investors. Includes rear shed. Needs repairs and updates throughout. Sold as-is.

  18. 2026-04-25
    status Pending 231-char remark
    Show marketing remark (231 chars)

    2BR/1BA single-family home on a cinderblock slab with a durable metal roof and handicap ramp. Original condition, ready for full renovation--ideal for investors. Includes rear shed. Needs repairs and updates throughout. Sold as-is.

  19. 2026-04-15
    listed $27,000 Active 231-char remark
    Show marketing remark (231 chars)

    2BR/1BA single-family home on a cinderblock slab with a durable metal roof and handicap ramp. Original condition, ready for full renovation--ideal for investors. Includes rear shed. Needs repairs and updates throughout. Sold as-is.

  20. 2022-03-21
    soldstatus

ⓘ 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
$743 · $62/mo
Projected year-2 tax
$743 · $62/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 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 · 20 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
$10,047
− Mortgage interest
−$1,512
− Property taxes
−$743
− Insurance
−$135
− Repairs & maintenance
−$804
− Management
−$804
− Depreciation
−$785
Taxable income
$5,263
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,263
After-tax cash flow
$4,097/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 events — show timeline
  • 2026-05-05 Relisted MLSU
  • 2026-04-25 Pending MLSU
  • 2026-04-15 Listed $27,000 MLSU
  • 2022-03-21 Sold (Public Records) Public Records

Property tax history

+70.7%/yr

Latest (2022): $743 · +201.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…