1639 Anita Ct · Biloxi, MS 39531

$115,000

2 bd · 1.0 ba · 672 sqft · SingleFamily public records · 20 Days on market

Built 1930 Fair condition 0.35 ac lot $171/sqft · 14% above area Est $153k · 25% under ↓ 10% since listing

---

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 +26.3/30.0
• ARV discount +15.0/15.0
• DSCR +8.9/10.0
• 1% rule +6.5/10.0
• Schools +5.4/10.0
• Livability +4.0/5.0
• Rent growth +2.5/5.0
• Condition / age +2.2/5.0
• Appreciation +0.0/10.0

Listing remarks MLS

This 1930s Biloxi home has the kind of character you just don't find in newer construction. Located just minutes from shopping, dining, and Keesler Air Force Base, the location is hard to beat--whether you're looking for a primary home, a rental, or your next project, this home could be a real charmer. It got all new ductwork and HVAC in November with a 10-year warranty. Roof is only 4 years old, 6 month old gas oven! The home is being sold as-is, but for the right buyer, there's a great opportunity here to add your own touches and build equity over time. If you've been keeping an eye out for something with personality in a convenient location, this one is worth a look. This home will not qualify for VA or FHA financing. Cash or conventional only.

Key facts

• Near dining
• Near shopping
• Near beaches

Tags

• HEART OF THE MS GULF COAST
• NEAR BEACHES
• NEAR SHOPPING
• NEAR DINING
• NEAR ENTERTAINMENT

What this means for you Summary

Snapshot

• This is a 2-bed/1.0-bath single-family listed at $115k. Condition is rated fair.

Deal economics

• At list price, monthly cash flow is $296 ($4k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($1k rent vs $115k).
• Recommended offer: $113k (1.5% below list) — sets the bar for market timing.
• Cap rate 9.4% vs local median 3.9% in Biloxi — 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 79/100 on livability (#6 in MS, #2,141 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: commute D+, amenities F, employment D-.
• Biloxi Public School District (urban): math 60% / reading 48% proficiency, ranked #7 of 130 in MS (top 5%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
• Zoned schools: Back Bay Elementary School (math 51% / reading 50%, grade D+, #59 of 375 statewide, top 16%, 535 students, 99% FRL); Biloxi Junior High (math 60% / reading 43%, grade C, #27 of 179 statewide, top 16%, 881 students, 100% FRL); Biloxi High School (math 65% / reading 53%, grade C+, #7 of 197 statewide, top 3%, 1,728 students, 100% FRL) — zoned schools average 100% FRL vs 59% district-wide (40 pts higher); higher-poverty schools than district average — tighter screening recommended.
• Market conditions: Rents flat; 302 active listings in the ZIP; 14 comparable units currently listed for rent nearby; rentals leasing fast (median 6d on market — plan ~1-2 weeks tenant-placement turnaround); 2,194 units permitted in Harrison County in 2024 (0 in 5+ unit buildings).

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $795 of loan paydown is wiped out by about $3k 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 20 days — a 2% lower offer ($113k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

• Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
• Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $113,275 (1.5% below list)

Questions for the listing agent

1. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
2. Built in 1930 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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: 1.15% ✓
• Cap rate: 9.38%
• Cash-on-cash: 11.04%
• DSCR: 1.49
• GRM: 7.3

CMA / ARV

• ARV (median comp): $153,429
• List price: $115,000
• Delta: -25.05%
• Verdict: UNDERPRICED
• Comps: 20 within 1.0 mi

Show comp detail 5 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
340 Stone Cir	0.99mi	2/1.0	725 (+8%)	1mo	$110,000	$152	51
179 Summer Pl	0.92mi	2/1.0	739 (+10%)	2mo	$175,900	$238	47
321 Hiller Dr	0.90mi	2/1.0	742 (+10%)	6mo	$75,000	$101	43
324 West Dr	1.03mi	2/1.0	780 (+16%)	0mo	$129,500	$166	40
1664 Beach Blvd #110	0.64mi	1/1.0 (-1)	618 (-8%)	16mo	$137,900	$223	38

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 · 0.05% rent growth · sell at horizon

5-year hold

• IRR: -3.1%
• Equity multiple: 0.89×
• Total profit: $-3,589
• Equity at exit: $17,147

10-year hold

• IRR: 3.2%
• Equity multiple: 1.20×
• Total profit: $6,395
• Equity at exit: $9,943

Cash invested: $32,200 (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 →

Balanced market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

• For sale now: 2 active · 2 under contract
• Months of supply: 3.0 mo (33%/mo absorbed)
• Median asking: $98,250 ($133/sqft)
• Median days on market: 65 d
• This list price: 50% of active listings are priced below it
• ARV vs active asking: +71.8% above current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 39531

• Home prices YoY: -13.0%
• Rents YoY: 0.1%
• Active inventory: 302
• Price-to-rent: 7.3×

Monthly cashflow live

• Estimated rent: $1,321 high
• Mortgage (P&I): −$603
• Tax from tax record: −$96 /mo · $1,155/yr
• Insurance: −$48
• HOA: −$0
• Vacancy / Maint / Mgmt: −$277
• Net cashflow: $296

Break-even live

Break-even rent $946

Max offer price $115,000

Occupancy floor 73%

Sensitivity live

Price	-10% $361	-5% $329	+0% $296	+5% $264	+10% $231
Rent	-10% $192	-5% $244	+0% $296	+5% $348	+10% $401
Rate	-1.0pp $354	-0.5pp $325	base $296	+0.5pp $266	+1.0pp $236

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: $28,750
• Closing costs: $3,450
• Club membership (one-time): —
• Reserves months: —
• Total cash needed: —

Rent comps 14 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
245 Mc Donnell Ave Unit E-131 Biloxi, MS	2.0	1.0	745	$995	$1.34	139d	1	0.58mi
245 Mc Donnell Ave Unit I-164 Biloxi, MS	2.0	1.0	745	$2,000	$2.68	6d	1	0.58mi
245 Mc Donnell Ave Unit G-147 Biloxi, MS	1.0	1.0	608	$1,500	$2.47	116d	1	0.58mi
1664 Beach Blvd Unit 1UNIT D70 Biloxi, MS	1.0	1.0	618	$1,700	$2.75	6d	1	0.58mi
1664 Beach Blvd Biloxi, MS	1.0–2.0	1.0–1.5	801	$1,550	$1.93	6d	2	0.62mi
1664 Beach Blvd Biloxi, MS	1.0–2.0	1.0–1.5	801	$2,100	$2.62	109d	2	0.62mi
245 Mc Donnell Ave Unit B-209 Biloxi, MS	1.0	1.0	608	$895	$1.47	6d	1	0.63mi
245 Mc Donnell Ave Unit A-106 Biloxi, MS	2.0	1.0	739	$1,000	$1.35	0d	1	0.64mi
1667 Irish Hill Dr Biloxi, MS	1.0–2.0	1.0–1.5	862	$1,100	$1.28	0d	1	0.65mi
150 Pat Harrison St Biloxi, MS	2.0	1.0	673	$1,025	$1.52	139d	1	0.82mi
150 Pat Harrison St Biloxi, MS	2.0	1.0	673	$1,025	$1.52	6d	1	0.82mi
340 Stone Cir Biloxi, MS	2.0	1.0	725	$1,050	$1.45	2d	1	1.00mi
1910 Southern Ave Apt S1 Biloxi, MS	1.0–2.0	1.0–1.5	725	$1,165	$1.61	0d	2	1.08mi
131 Althea St Biloxi, MS	2.0	1.0	667	$1,300	$1.95	6d	1	1.17mi

Listing history 50 events

1. 2026-09-24
   days on market $115,000 Active 20 DOM
2. 2026-09-24
   days on market $115,000 Active 19 DOM
3. 2026-09-22
   days on market $115,000 Active 18 DOM
4. 2026-09-21
   days on market $115,000 Active 17 DOM
5. 2026-09-20
   days on market $115,000 Active 16 DOM
6. 2026-09-19
   days on market $115,000 Active 15 DOM
7. 2026-09-18
   days on market $115,000 Active 14 DOM
8. 2026-09-17
   days on market $115,000 Active 13 DOM
9. 2026-09-16
   days on market $115,000 Active 12 DOM
10. 2026-09-15
    days on market $115,000 Active 11 DOM
11. 2026-09-14
    days on market $115,000 Active 10 DOM
12. 2026-09-13
    days on market $115,000 Active 9 DOM
13. 2026-09-12
    days on market $115,000 Active 8 DOM
14. 2026-09-11
    days on market $115,000 Active 7 DOM
15. 2026-09-04
    pricedays on marketlisting id $115,000 Active 1 DOM
16. 2026-07-29
    days on market $99,900 Active 112 DOM
17. 2026-07-27
    days on market $99,900 Active 110 DOM
18. 2026-07-25
    days on market $99,900 Active 108 DOM
19. 2026-07-24
    days on market $99,900 Active 107 DOM
20. 2026-07-23
    days on market $99,900 Active 106 DOM
21. 2026-07-22
    days on market $99,900 Active 105 DOM
22. 2026-07-21
    days on market $99,900 Active 104 DOM
23. 2026-07-18
    days on market $99,900 Active 101 DOM
24. 2026-07-16
    days on market $99,900 Active 99 DOM
25. 2026-07-16
    days on market $99,900 Active 98 DOM
26. 2026-07-14
    days on market $99,900 Active 97 DOM
27. 2026-07-13
    days on market $99,900 Active 96 DOM
28. 2026-07-12
    days on market $99,900 Active 95 DOM
29. 2026-07-11
    days on market $99,900 Active 94 DOM
30. 2026-07-10
    days on market $99,900 Active 93 DOM
31. 2026-07-09
    days on market $99,900 Active 92 DOM
32. 2026-07-08
    status $99,900 Active 91 DOM
33. 2026-06-21
    statusdays on market $99,900 Pending 91 DOM
34. 2026-06-18
    days on market $99,900 Active 90 DOM
35. 2026-06-17
    days on market $99,900 Active 89 DOM
36. 2026-06-16
    days on market $99,900 Active 88 DOM
37. 2026-06-15
    days on market $99,900 Active 87 DOM
38. 2026-06-14
    days on market $99,900 Active 85 DOM
39. 2026-06-13
    days on market $99,900 Active 84 DOM
40. 2026-06-09
    days on market $99,900 Active 81 DOM
41. 2026-06-08
    days on market $99,900 Active 80 DOM
42. 2026-06-07
    days on market $99,900 Active 79 DOM
43. 2026-06-05
    pricedays on market $99,900 Active 76 DOM
44. 2026-06-03
    days on market $130,000 Active 75 DOM
45. 2026-06-02
    days on market $130,000 Active 74 DOM
46. 2026-06-01
    days on market $130,000 Active 73 DOM
47. 2026-05-31
    days on market $130,000 Active 72 DOM
48. 2026-05-30
    days on market $130,000 Active 71 DOM
49. 2026-05-06
    price $130,000 761-char remark

    Show marketing remark (761 chars)

    This 1930s Biloxi home has the kind of character you just don't find in newer construction. Located just minutes from shopping, dining, and Keesler Air Force Base, the location is hard to beat--whether you're looking for a primary home, a rental, or your next project, this home could be a real charmer. It got all new ductwork and HVAC in November with a 10-year warranty. Roof is only 4 years old, 6 month old gas oven! The home is being sold as-is, but for the right buyer, there's a great opportunity here to add your own touches and build equity over time. If you've been keeping an eye out for something with personality in a convenient location, this one is worth a look. This home will not qualify for VA or FHA financing. Cash or conventional only.

50. 2026-03-20
    listed $145,000 Active 761-char remark

    Show marketing remark (761 chars)

    This 1930s Biloxi home has the kind of character you just don't find in newer construction. Located just minutes from shopping, dining, and Keesler Air Force Base, the location is hard to beat--whether you're looking for a primary home, a rental, or your next project, this home could be a real charmer. It got all new ductwork and HVAC in November with a 10-year warranty. Roof is only 4 years old, 6 month old gas oven! The home is being sold as-is, but for the right buyer, there's a great opportunity here to add your own touches and build equity over time. If you've been keeping an eye out for something with personality in a convenient location, this one is worth a look. This home will not qualify for VA or FHA financing. Cash or conventional only.

ⓘ 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: $1,155 · $96/mo
• Projected year-2 tax: $1,155 · $96/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 1/10 Low
• 🌡 Heat 10/10 Extreme 7 d/yr ≥106°F today · 22 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: $15,849
• − Mortgage interest: −$6,442
• − Property taxes: −$1,155
• − Insurance: −$575
• − Repairs & maintenance: −$1,268
• − Management: −$1,268
• − Depreciation: −$3,345
• Taxable income: $1,796
• Est. tax owed @ 24.0%: −$431
• After-tax cash flow: $3,123/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 · 9 photos

Fair 45/100 Moderate rehab Est. rehab $16,800–$30,240 screening

This 1930s Biloxi home has potential for significant value increase with moderate renovations. The kitchen and bathroom need major updates, while exterior painting and landscaping can improve curb appeal.

Deferred maintenance Est. $70,000–$210,000 screening

• Major Roof (roof|hvac|water heater|windows|electrical|plumbing|exterior|other) — No roof visible
• Major Hvac (roof|hvac|water heater|windows|electrical|plumbing|exterior|other) — No HVAC visible
• Major Windows (roof|hvac|water heater|windows|electrical|plumbing|exterior|other) — No windows visible
• Major Electrical (roof|hvac|water heater|windows|electrical|plumbing|exterior|other) — No electrical panel visible
• Major Plumbing (roof|hvac|water heater|windows|electrical|plumbing|exterior|other) — No plumbing visible
• Major Exterior (roof|hvac|water heater|windows|electrical|plumbing|exterior|other) — No exterior visible
• Major Other (roof|hvac|water heater|windows|electrical|plumbing|exterior|other) — No other components visible

Repairs flagged

• Major Kitchen cabinets — Old cabinets need replacement for a modern look
• Major Bathroom fixtures — No modern fixtures, needs a complete bathroom renovation
• Moderate Exterior siding — Weathered and peeling, needs repainting or replacement
• Major Interior walls — Paint is peeling and uneven, needs repainting

Value-add opportunities

• Both Kitchen renovation — Modern kitchen with updated appliances and cabinets can significantly increase both resale and rental value ↑
• Both Bathroom renovation — Up-to-date bathroom with modern fixtures and finishes can also boost both resale and rental value ↑
• Both Exterior painting and landscaping — Fresh paint and landscaping can improve curb appeal and attract more buyers/renters ↑

ⓘ Rehab cost is a screening estimate — Moderate scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

D Composite school gradezoned avg 54/100

Zoned Schools

Elementary Back Bay Elementary School D+ MS #59/375 Nat'l #12,398/41,679 Middle Biloxi Junior High C MS #27/179 Nat'l #3,192/14,009 High Biloxi High School C+ MS #7/197 Nat'l #3,898/17,239

Schools (NCES district)

• District: Biloxi Public School District
• NCES district ID: 2800630
• Math proficiency: 60% ▼ -7.00%
• Reading proficiency: 48% ▼ -3.00%
• Median HH income: $40,608
• Composite: 45.26/100
• National rank: #2657
• State rank: #7 of 130 in MS

B Composite livability gradescore 79/100

Livability — Biloxi

• Score: 79/100
• State rank: #6
• US rank: #2141

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Biloxi, MS
• County: Harrison County · 228,444 people
• City population: 63,281
• Metro: Gulfport-Biloxi, MS
• Population (ZIP): 18,918
• Household income: $54,218
• Rent vs Own: 61.4% rent · 38.6% own
• Severe rent burden: 8% of renters

---

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 0.60)
• Race & ethnicity: White 60% Black 18% Two or more races 12% Hispanic / Latino 11% Asian 2%
• Hispanic origin (detail): Mexican 5%
• Common ancestry: Lithuanian 6% Slovak 2% Serbian 1%
• Foreign-born: 8% · Canada, Vietnam
• Languages at home: 89% English-only · Spanish 6% Arabic 1% Other Indo-European 1%

---

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: ▼ -28.97%
• Current HPI: 193.4018
• Rent YoY: ▬ 0.05%
• Metro: Gulfport-Biloxi, MS
• State GDP YoY: —
• F500 in state: 0

Price history

-10.3% since first listed

4 events — show timeline

• 2026-05-06 Price Changed $130,000 MLSU
• 2026-03-20 Listed $145,000 MLSU
• 2016-06-24 Sold (Public Records) — Public Records
• 2015-04-20 Sold (Public Records) — Public Records

Property tax history

+4.0%/yr

Latest (2025): $1,155 · +3.8% YoY. Source: county tax records.