CashFlowRE
Sign in Sign up
7 County Road 370
D+ Composite 49.94
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 +14.9/30.0
  • ARV discount +13.0/15.0
  • DSCR +4.6/10.0
  • 1% rule +4.1/10.0
  • Rent growth +3.7/5.0
  • Schools +3.7/10.0
  • Livability +3.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$219,000

7 County Road 370 · Taylor, MS 38655
3 bd · 2.0 ba · 984 sqft · SingleFamily public records · 73 Days on market
Built 1990 0.36 ac lot $223/sqft · at area comps Est $250k · 12% under ↓ 14% since listing

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

Listing remarks MLS

Country charm meets Oxford convenience at 7 CR 370! This 3 bed, 2 bath home on a . 36-acre lot in Lafayette County is priced to move — and it's ready to impress. Fresh updates from summer 2025 include a renovated kitchen with new countertops and white cabinets, new interior and exterior paint, updated lighting, and a tankless hot water heater. A completely new roof was just installed in April 2026, so the big-ticket items are already done for you. Hardwood floors, a covered front porch, entertaining space that's ready for your fire pit, and a back deck with beautiful wooded views round out this move-in ready package. Lafayette County schools, less than a mile from Hwy 7S, and a private country setting — all at a price that won't last long in this market. Homes like this don't sit. Schedule your showing today before someone it's gone!

Key facts

  • 0.36 acre lot
  • Built 1990
  • Listed 72 days

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-bed/2.0-bath single-family listed at $219k.

Deal economics

  • At list price, monthly cash flow is $63 ($762/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 $200k (8.9% below list).
  • Recommended offer: $200k (8.9% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 69/100 on livability (#51 in MS) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: health & safety D+, amenities F, commute F.
  • Lafayette County School District (town): math 47% / reading 40% proficiency, ranked #29 of 130 in MS (top 22%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Lafayette Upper Elementary School (math 46% / reading 39%, grade F, #105 of 375 statewide, top 28%, 823 students, 100% FRL); Lafayette Middle School (math 45% / reading 42%, grade D, #46 of 179 statewide, top 25%, 447 students, 99% FRL); Lafayette High School (math 53% / reading 42%, grade D, #28 of 197 statewide, top 14%, 868 students, 100% FRL) — zoned schools average 100% FRL vs 49% district-wide (50 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+4.8%/yr); 857 active listings in the ZIP; 503 units permitted in Lafayette County in 2024 (0 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($68k/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 $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Lafayette County population projected at +61% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 73 days — a 6% lower offer ($206k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 2y ago; this cycle's ask has dropped $65k (23%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $199,610 (8.9% below list)

Questions for the listing agent

  1. It's been on market 73 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
0.91%
Cap rate
6.64%
Cash-on-cash
1.24%
DSCR
1.06
GRM
9.1

CMA / ARV

ARV (median comp)
$249,644
List price
$219,000
Delta
-4.26%
Verdict
FAIR
Comps
4 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 4.85% rent growth · sell at horizon

5-year hold
IRR
-12.2%
Equity multiple
0.55×
Total profit
$-27,632
Equity at exit
$32,654
10-year hold
IRR
-0.6%
Equity multiple
0.96×
Total profit
$-2,609
Equity at exit
$18,935

Cash invested: $61,320 (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 38655

Rents YoY
4.8%
Active inventory
857
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$1,996 medium interval (Pro) →
Mortgage (P&I)
$1,148
Tax est. 1.5%
$274 /mo · $3,285/yr
Insurance
$91
HOA
$0
Vacancy / Maint / Mgmt
$419
Net cashflow
$63

Break-even live

Break-even rent $1,916
Max offer price $219,000
Occupancy floor 92%

Sensitivity live

Price -10% $215 -5% $139 +0% $63 +5% $-12 +10% $-88
Rent -10% $-94 -5% $-15 +0% $63 +5% $142 +10% $221
Rate -1.0pp $174 -0.5pp $119 base $63 +0.5pp $7 +1.0pp $-51

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
$54,750
Closing costs
$6,570
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 21 events

  1. 2026-06-22
    pricedays on market $219,000 Active 73 DOM
  2. 2026-06-19
    days on market $239,000 Active 70 DOM
  3. 2026-06-18
    days on market $239,000 Active 69 DOM
  4. 2026-06-17
    days on market $239,000 Active 68 DOM
  5. 2026-06-16
    days on market $239,000 Active 67 DOM
  6. 2026-06-15
    days on market $239,000 Active 66 DOM
  7. 2026-06-14
    days on market $239,000 Active 64 DOM
  8. 2026-06-12
    days on market $239,000 Active 63 DOM
  9. 2026-06-09
    days on market $239,000 Active 60 DOM
  10. 2026-06-08
    days on market $239,000 Active 59 DOM
  11. 2026-06-07
    pricedays on market $239,000 Active 58 DOM
  12. 2026-06-02
    days on market $259,000 Active 53 DOM
  13. 2026-06-01
    days on market $259,000 Active 52 DOM
  14. 2026-05-31
    days on market $259,000 Active 51 DOM
  15. 2026-05-30
    days on market $259,000 Active 50 DOM
  16. 2026-05-08
    price $259,000 858-char remark
    Show marketing remark (858 chars)

    Country charm meets Oxford convenience at 7 CR 370! This 3 bed, 2 bath home on a . 36-acre lot in Lafayette County is priced to move — and it's ready to impress. Fresh updates from summer 2025 include a renovated kitchen with new countertops and white cabinets, new interior and exterior paint, updated lighting, and a tankless hot water heater. A completely new roof was just installed in April 2026, so the big-ticket items are already done for you. Hardwood floors, a covered front porch, entertaining space that's ready for your fire pit, and a back deck with beautiful wooded views round out this move-in ready package. Lafayette County schools, less than a mile from Hwy 7S, and a private country setting — all at a price that won't last long in this market. Homes like this don't sit. Schedule your showing today before someone it's gone!

  17. 2026-04-10
    listed $284,000 Active 858-char remark
    Show marketing remark (858 chars)

    Country charm meets Oxford convenience at 7 CR 370! This 3 bed, 2 bath home on a . 36-acre lot in Lafayette County is priced to move — and it's ready to impress. Fresh updates from summer 2025 include a renovated kitchen with new countertops and white cabinets, new interior and exterior paint, updated lighting, and a tankless hot water heater. A completely new roof was just installed in April 2026, so the big-ticket items are already done for you. Hardwood floors, a covered front porch, entertaining space that's ready for your fire pit, and a back deck with beautiful wooded views round out this move-in ready package. Lafayette County schools, less than a mile from Hwy 7S, and a private country setting — all at a price that won't last long in this market. Homes like this don't sit. Schedule your showing today before someone it's gone!

  18. 2025-03-03
    status Pending
  19. 2024-11-02
    listed $254,900 Active
  20. 2024-08-06
    price $255,000
  21. 2024-04-12
    listed $299,900 Active

ⓘ 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 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥110°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 25% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$23,953
− Mortgage interest
−$12,267
− Property taxes
−$3,285
− Insurance
−$1,095
− Repairs & maintenance
−$1,916
− Management
−$1,916
− Depreciation
−$6,371
Taxable loss
−$2,898
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$695
After-tax cash flow
$1,457/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
Lafayette County School District
NCES district ID
2802370
Math proficiency
47% ▼ -16.00%
Reading proficiency
40% ▼ -12.00%
Median HH income
$46,476
Composite
37.09/100
National rank
#4498
State rank
#29 of 130 in MS

Livability — Taylor

Score
69/100
State rank
#51
US rank
#8457

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Lafayette County · 46,156 people
City population
46,156
Metro
Oxford, MS
Population (ZIP)
46,156
Household income
$68,235
Rent vs Own
39.6% rent · 60.4% own
Severe rent burden
1892.0

Population outlook (Lafayette County) Hauer SSP2

Today (2025)
66,984 people
By 2030
74,726 · +11.6%
By 2040
90,806 · +35.6%
By 2050
108,114 · +61.4%
By 2075
151,215 · +125.7%
By 2100
187,997 · +180.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (68%)
Race & ethnicity
White 68% Black 24% Hispanic / Latino 4% Asian 2% Two or more races 2%
Common ancestry
Slovak 3% Serbian 2% Lithuanian 1%
Foreign-born
4% · Canada, China, Vietnam
Languages at home
95% English-only · Spanish 2% Other Indo-European 1% Vietnamese 1%

Political lean MEDSL · Lafayette

2024 margin
Strong R (+21.8) · D 38.3% · R 60.0% · Other 1.7%
2008→2024 swing
-9.4pp toward R · 2008: -12.4pp · 2024: -21.8pp
All cycles
2024: R+21.8 2020: R+12.3 2016: R+14.8 2012: R+15.6 2008: R+12.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -204.86%
Current HPI
211.5486
Rent YoY
▲ 4.85%
Metro
Oxford, MS
State GDP YoY
F500 in state
0

Price history

-13.6% since first listed
6 events — show timeline
  • 2026-05-08 Price Changed $259,000 NCMBR
  • 2026-04-10 Listed $284,000 NCMBR
  • 2025-03-03 Pending NCMBR
  • 2024-11-02 Listed $254,900 NCMBR
  • 2024-08-06 Price Changed $255,000 NCMBR
  • 2024-04-12 Listed $299,900 NCMBR

Property tax history

+4.5%/yr

Latest (2025): $316 · +23.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…