CashFlowRE
Sign in Sign up
1627 Clear Creek Rd
B- Composite 68.07
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 +27.4/30.0
  • DSCR +9.6/10.0
  • ARV discount +7.5/15.0
  • 1% rule +7.4/10.0
  • Appreciation +7.1/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.2/5.0
  • Schools +1.8/10.0

$91,900

1627 Clear Creek Rd · Lamar, MS 38642
3 bd · 2.0 ba · 1,344 sqft · Manufactured · 62 Days on market
Built 1940 Fair condition 4.10 ac lot ↓ 19% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

: Investor special with massive upside! This 3-bedroom, 2-bath manufactured home is situated on a fully land-owned 4.12-acre parcel in Lamar, MS, offering a rare opportunity for renovation, value-add improvements, or long-term investment. The home offers 1,344 sq ft of living space with a functional floor plan, including a comfortable living area, spacious kitchen, and a split-bedroom layout that provides privacy for the primary suite.

Key facts

  • Split-bedroom layout
  • Land-owned parcel
  • 4.1 acre lot

Tags

LAND-OWNED PARCELFUNCTIONAL FLOOR PLANSPLIT-BEDROOM LAYOUT

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 manufactured listed at $92k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $268 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $92k).
  • Recommended offer: $86k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • Marshall County School District (rural): math 18% / reading 25% proficiency, ranked #87 of 130 in MS (top 67%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 84% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 10 active listings in the ZIP; 310 units permitted in Marshall County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $5k of equity ($635 loan paydown + $4k appreciation (4.2% local appreciation)).
  • Marshall County population projected at -24% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (4.2% appreciation + 3.0% rent growth), your $26k cash investment doubles in ~4 years — after that, you're playing with house money.
  • By year 8, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 62 days — a 6% lower offer ($86k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 3y ago; this cycle's ask has dropped $88k (49%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $86,386 (6.0% below list)

Questions for the listing agent

  1. It's been on market 62 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Built in 1940 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.24%
Cap rate
9.80%
Cash-on-cash
12.51%
DSCR
1.56
GRM
6.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

4.23% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
22.0%
Equity multiple
2.33×
Total profit
$34,281
Equity at exit
$47,814
10-year hold
IRR
22.0%
Equity multiple
4.54×
Total profit
$90,978
Equity at exit
$79,192

Cash invested: $25,732 (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 38642

Home prices YoY
4.3%
Active inventory
10
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$1,144 medium interval (Pro) →
Mortgage (P&I)
$482
Tax est. 1.5%
$115 /mo · $1,378/yr
Insurance
$38
HOA
$0
Vacancy / Maint / Mgmt
$240
Net cashflow
$268

Break-even live

Break-even rent $804
Max offer price $91,900
Occupancy floor 72%

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
$22,975
Closing costs
$2,757
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 29 events

  1. 2026-06-18
    price $91,900 Active 62 DOM
  2. 2026-06-18
    days on market $93,900 Active 62 DOM
  3. 2026-06-17
    days on market $93,900 Active 61 DOM
  4. 2026-06-16
    days on market $93,900 Active 60 DOM
  5. 2026-06-15
    days on market $93,900 Active 59 DOM
  6. 2026-06-13
    pricedays on market $93,900 Active 57 DOM
  7. 2026-06-10
    days on market $96,900 Active 55 DOM
  8. 2026-06-09
    days on market $96,900 Active 54 DOM
  9. 2026-06-08
    days on market $96,900 Active 53 DOM
  10. 2026-06-07
    days on market $96,900 Active 52 DOM
  11. 2026-06-03
    days on market $96,900 Active 48 DOM
  12. 2026-06-02
    days on market $96,900 Active 47 DOM
  13. 2026-06-01
    days on market $96,900 Active 46 DOM
  14. 2026-05-31
    days on market $96,900 Active 45 DOM
  15. 2026-05-13
    price $96,900 440-char remark
    Show marketing remark (440 chars)

    : Investor special with massive upside! This 3-bedroom, 2-bath manufactured home is situated on a fully land-owned 4.12-acre parcel in Lamar, MS, offering a rare opportunity for renovation, value-add improvements, or long-term investment. The home offers 1,344 sq ft of living space with a functional floor plan, including a comfortable living area, spacious kitchen, and a split-bedroom layout that provides privacy for the primary suite.

  16. 2026-05-08
    price $99,000 440-char remark
    Show marketing remark (440 chars)

    : Investor special with massive upside! This 3-bedroom, 2-bath manufactured home is situated on a fully land-owned 4.12-acre parcel in Lamar, MS, offering a rare opportunity for renovation, value-add improvements, or long-term investment. The home offers 1,344 sq ft of living space with a functional floor plan, including a comfortable living area, spacious kitchen, and a split-bedroom layout that provides privacy for the primary suite.

  17. 2026-05-07
    price $124,900 440-char remark
    Show marketing remark (440 chars)

    : Investor special with massive upside! This 3-bedroom, 2-bath manufactured home is situated on a fully land-owned 4.12-acre parcel in Lamar, MS, offering a rare opportunity for renovation, value-add improvements, or long-term investment. The home offers 1,344 sq ft of living space with a functional floor plan, including a comfortable living area, spacious kitchen, and a split-bedroom layout that provides privacy for the primary suite.

  18. 2026-04-30
    price $129,900 440-char remark
    Show marketing remark (440 chars)

    : Investor special with massive upside! This 3-bedroom, 2-bath manufactured home is situated on a fully land-owned 4.12-acre parcel in Lamar, MS, offering a rare opportunity for renovation, value-add improvements, or long-term investment. The home offers 1,344 sq ft of living space with a functional floor plan, including a comfortable living area, spacious kitchen, and a split-bedroom layout that provides privacy for the primary suite.

  19. 2026-04-25
    price $149,900 440-char remark
    Show marketing remark (440 chars)

    : Investor special with massive upside! This 3-bedroom, 2-bath manufactured home is situated on a fully land-owned 4.12-acre parcel in Lamar, MS, offering a rare opportunity for renovation, value-add improvements, or long-term investment. The home offers 1,344 sq ft of living space with a functional floor plan, including a comfortable living area, spacious kitchen, and a split-bedroom layout that provides privacy for the primary suite.

  20. 2026-04-16
    listed $179,900 Active 440-char remark
    Show marketing remark (440 chars)

    : Investor special with massive upside! This 3-bedroom, 2-bath manufactured home is situated on a fully land-owned 4.12-acre parcel in Lamar, MS, offering a rare opportunity for renovation, value-add improvements, or long-term investment. The home offers 1,344 sq ft of living space with a functional floor plan, including a comfortable living area, spacious kitchen, and a split-bedroom layout that provides privacy for the primary suite.

  21. 2024-01-08
    historical
  22. 2023-11-22
    status Active
  23. 2023-10-31
    status Pending
  24. 2023-10-19
    price $100,000
  25. 2023-09-12
    status Active
  26. 2023-08-05
    status Pending
  27. 2023-07-31
    status Active
  28. 2023-07-20
    status Pending
  29. 2023-07-12
    listed $120,000 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 4/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥108°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 22% 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
$13,723
− Mortgage interest
−$5,148
− Property taxes
−$1,378
− Insurance
−$460
− Repairs & maintenance
−$1,098
− Management
−$1,098
− Depreciation
−$2,673
Taxable income
$1,868
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$448
After-tax cash flow
$2,772/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

This 3-bedroom, 2-bath manufactured home requires moderate renovations to improve its condition and increase its value. Key areas for improvement include exterior siding, interior paint, flooring, and landscaping.

Repairs flagged

  • Major exterior siding — Significant damage
  • Major bathroom fixtures — Outdated and cluttered
  • Moderate flooring — Worn and in need of replacement
  • Major interior paint — Worn and outdated
  • Major landscaping — Overgrown and cluttered

Value-add opportunities

  • Both Landscaping and curb appeal improvements — Enhances curb appeal and property value
  • Both Interior paint and decor refresh — Updates interior and enhances living space
  • Both Bathroom fixtures and layout — Modernizes and increases functionality
  • Both Flooring replacement — Improves aesthetics and functionality
  • Both Exterior siding repair — Enhances curb appeal and property value

Renovation cost estimate screening

Repair itemSeverityEst. cost
exterior siding · Significant damage Major $15,000–50,000
bathroom fixtures · Outdated and cluttered Major $15,000–50,000
flooring · Worn and in need of replacement Moderate $3,000–15,000
interior paint · Worn and outdated Major $15,000–50,000
landscaping · Overgrown and cluttered Major $15,000–50,000
Total estimated repair cost · 5 items $63,000–215,000

Value-add ROI direction

  • Both Landscaping and curb appeal improvements — Enhances curb appeal and property value
  • Both Interior paint and decor refresh — Updates interior and enhances living space
  • Both Bathroom fixtures and layout — Modernizes and increases functionality
  • Both Flooring replacement — Improves aesthetics and functionality
  • Both Exterior siding repair — Enhances curb appeal and property value

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Marshall County School District
NCES district ID
2802850
Math proficiency
18% ▼ -14.00%
Reading proficiency
25% ▼ -8.00%
Median HH income
$39,333
Composite
18.11/100
National rank
#8970
State rank
#87 of 130 in MS

Livability — Lamar

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Population (ZIP)
2,085

Population outlook (Marshall County) Hauer SSP2

Today (2025)
33,542 people
By 2030
31,983 · -4.6%
By 2040
28,556 · -14.9%
By 2050
25,352 · -24.4%
By 2075
20,032 · -40.3%
By 2100
16,738 · -50.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.63)
Race & ethnicity
Black 50% White 34% Two or more races 13% Hispanic / Latino 2%
Common ancestry
Serbian 1% Lithuanian 1%
Foreign-born
2% · Canada
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · Marshall

2024 margin
Lean R (+7.3) · D 46.0% · R 53.2%
2008→2024 swing
-25.5pp toward R · 2008: 18.2pp · 2024: -7.3pp
All cycles
2024: R+7.3 2020: D+3.1 2016: D+9.7 2012: D+19.4 2008: D+18.2

Not yet ingested

Civics

Market trends

HPI YoY
▲ 4.23%
Current HPI
101.8724
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

-19.2% since first listed
15 events — show timeline
  • 2026-05-13 Price Changed $96,900 MLSU
  • 2026-05-08 Price Changed $99,000 MLSU
  • 2026-05-07 Price Changed $124,900 MLSU
  • 2026-04-30 Price Changed $129,900 MLSU
  • 2026-04-25 Price Changed $149,900 MLSU
  • 2026-04-16 Listed $179,900 MLSU
  • 2024-01-08 Listing Removed MLSU
  • 2023-11-22 Relisted MLSU
  • 2023-10-31 Pending MLSU
  • 2023-10-19 Price Changed $100,000 MLSU
  • 2023-09-12 Relisted MLSU
  • 2023-08-05 Pending MLSU
  • 2023-07-31 Relisted MLSU
  • 2023-07-20 Pending MLSU
  • 2023-07-12 Listed $120,000 MLSU

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…