CashFlowRE
Sign in Sign up
1007 Eisenhower Dr
D+ Composite 48.85
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 +18.2/30.0
  • ARV discount +5.8/15.0
  • DSCR +5.7/10.0
  • 1% rule +5.0/10.0
  • Rent growth +4.3/5.0
  • Schools +3.7/10.0
  • Livability +3.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$155,000

1007 Eisenhower Dr · Tupelo, MS 38801
4 bd · 1.0 ba · 1,717 sqft · SingleFamily public records · 23 Days on market
Built 1964 0.46 ac lot Est $149k · at est.

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

Listing remarks MLS

4 bedroom, 2 bath home located in Lee Acres. This home is waiting for your finishing touches to make it your dream home. Has a nice backyard and is located close to schools, hospital, restaurants, and shopping. All information subject to verification.

Key facts

  • 0.46 acre lot
  • Built 1964
  • Listed 23 days

Property features AI

Finance

  • Financial info: Annual tax amount listed

Exterior

  • Home design: Single-family residence; Traditional style; 1 story; Located in Lee Acres subdivision; Lot approximately 0.46 acres (110 x 183.9 irregular)
  • Construction: Brick construction
  • Exterior features: Deck

Interior

  • Kitchen: Range
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (natural gas); Central air conditioning
  • Interior features: Range; Gas water heater; Central heating; Natural gas heating; Central air conditioning; 6 total rooms
  • Laundry & utility: Gas water heater

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 4-bed/1.0-bath single-family listed at $155k.

Deal economics

  • At list price, monthly cash flow is $138 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $155k).
  • Recommended offer: $153k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 72/100 on livability (#26 in MS) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A-; Watch: schools C-, amenities D+, employment D+.
  • Tupelo Public School District (town): math 46% / reading 42% proficiency, ranked #28 of 130 in MS (top 22%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+7.3%/yr); 235 active listings in the ZIP; 154 units permitted in Lee County in 2024 (24 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Lee County population projected at +6% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 7.3% rent growth), your $43k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 23 days — a 2% lower offer ($153k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 2y ago; this cycle's ask has dropped $15k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 27% 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 $152,675 (1.5% below list)

Questions for the listing agent

  1. Built in 1964 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.00%
Cap rate
7.36%
Cash-on-cash
3.82%
DSCR
1.17
GRM
8.3

CMA / ARV

ARV (on-the-fly)
$149,379
Comps found
7
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1013 Eisenhower Dr 0.06mi 3/2.0 (-1) 1,815 (+6%) 18mo $205,000 $113 64
1104 President St 0.08mi 4/2.0 1,878 (+9%) 23mo $150,000 $80 57
1203 Queensgate 0.32mi 3/2.0 (-1) 1,682 (-2%) 21mo $160,000 $95 55
922 Garfield 0.37mi 3/2.0 (-1) 1,725 (+0%) 24mo $150,000 $87 53
1304 Van Buren Ave 0.37mi 3/2.0 (-1) 1,854 (+8%) 21mo $70,000 $38 43
201 Stone St 0.52mi 4/1.5 1,539 (-10%) 18mo $117,000 $76 41
1009 Polk St 0.27mi 3/2.0 (-1) 1,941 (+13%) 21mo $189,504 $98 40

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 · 7.3% rent growth · sell at horizon

5-year hold
IRR
-5.5%
Equity multiple
0.79×
Total profit
$-9,269
Equity at exit
$23,111
10-year hold
IRR
8.8%
Equity multiple
1.80×
Total profit
$34,836
Equity at exit
$13,402

Cash invested: $43,400 (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 38801

Home prices YoY
-20.7%
Rents YoY
7.3%
Active inventory
235
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$1,553 medium interval (Pro) →
Mortgage (P&I)
$813
Tax from tax record
$211 /mo · $2,531/yr
Insurance
$65
HOA
$0
Vacancy / Maint / Mgmt
$326
Net cashflow
$138

Break-even live

Break-even rent $1,378
Max offer price $155,000
Occupancy floor 86%

Sensitivity live

Price -10% $226 -5% $182 +0% $138 +5% $94 +10% $51
Rent -10% $16 -5% $77 +0% $138 +5% $200 +10% $261
Rate -1.0pp $216 -0.5pp $178 base $138 +0.5pp $98 +1.0pp $57

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
$38,750
Closing costs
$4,650
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 17 events

  1. 2026-06-12
    statusdays on market $155,000 Pending 23 DOM
  2. 2026-06-09
    days on market $155,000 Active 22 DOM
  3. 2026-06-09
    price $155,000 Active 21 DOM
  4. 2026-06-08
    days on market $169,900 Active 21 DOM
  5. 2026-06-07
    days on market $169,900 Active 20 DOM
  6. 2026-06-05
    days on market $169,900 Active 17 DOM
  7. 2026-06-03
    days on market $169,900 Active 16 DOM
  8. 2026-06-02
    days on market $169,900 Active 15 DOM
  9. 2026-06-01
    remarks 323-char remark
  10. 2026-06-01
    days on market $169,900 Active 14 DOM
  11. 2026-05-31
    days on market $169,900 Active 13 DOM
  12. 2026-05-30
    days on market $169,900 Active 12 DOM
  13. 2026-05-18
    listed $169,900 Active
  14. 2024-05-09
    soldstatus Closed 251-char remark
    Show marketing remark (251 chars)

    4 bedroom, 2 bath home located in Lee Acres. This home is waiting for your finishing touches to make it your dream home. Has a nice backyard and is located close to schools, hospital, restaurants, and shopping. All information subject to verification.

  15. 2024-05-09
    soldstatus $140,000
    Show marketing remark (251 chars)

    4 bedroom, 2 bath home located in Lee Acres. This home is waiting for your finishing touches to make it your dream home. Has a nice backyard and is located close to schools, hospital, restaurants, and shopping. All information subject to verification.

  16. 2024-02-28
    price $149,950 251-char remark
    Show marketing remark (251 chars)

    4 bedroom, 2 bath home located in Lee Acres. This home is waiting for your finishing touches to make it your dream home. Has a nice backyard and is located close to schools, hospital, restaurants, and shopping. All information subject to verification.

  17. 2024-02-19
    listed $159,950 Active 251-char remark
    Show marketing remark (251 chars)

    4 bedroom, 2 bath home located in Lee Acres. This home is waiting for your finishing touches to make it your dream home. Has a nice backyard and is located close to schools, hospital, restaurants, and shopping. All information subject to verification.

ⓘ 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
$2,531 · $211/mo
Projected year-2 tax
$2,531 · $211/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 7/10 Severe 7 d/yr ≥108°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 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
$18,632
− Mortgage interest
−$8,682
− Property taxes
−$2,531
− Insurance
−$775
− Repairs & maintenance
−$1,491
− Management
−$1,491
− Depreciation
−$4,509
Taxable loss
−$847
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$203
After-tax cash flow
$1,862/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
Tupelo Public School District
NCES district ID
2804320
Math proficiency
46% ▼ -13.00%
Reading proficiency
42% ▼ -7.00%
Median HH income
$44,002
Composite
37.26/100
National rank
#4456
State rank
#28 of 130 in MS

Livability — Tupelo

Score
72/100
State rank
#26
US rank
#6369

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Tupelo, MS
County
Lee County · 52,445 people
City population
46,551
Metro
Tupelo, MS
Population (ZIP)
29,858
Household income
$62,946
Rent vs Own
37.7% rent · 62.3% own
Severe rent burden
890.0

Population outlook (Lee County) Hauer SSP2

Today (2025)
90,253 people
By 2030
92,125 · +2.1%
By 2040
94,914 · +5.2%
By 2050
95,841 · +6.2%
By 2075
94,189 · +4.4%
By 2100
83,736 · -7.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
Black 45% White 44% Hispanic / Latino 6% Two or more races 4% Asian 1%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Slovak 1% Italian 1% Serbian 1%
Foreign-born
4% · Canada
Languages at home
93% English-only · Spanish 5%

Political lean MEDSL · Lee

2024 margin
Solid R (+38.8) · D 30.0% · R 68.9% · Other 1.1%
2008→2024 swing
-8.3pp toward R · 2008: -30.5pp · 2024: -38.8pp
All cycles
2024: R+38.8 2020: R+32.5 2016: R+37.7 2012: R+29.0 2008: R+30.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -45.12%
Current HPI
173.1355
Rent YoY
▲ 7.30%
Metro
Tupelo, MS
State GDP YoY
F500 in state
0

Price history

+6.2% since first listed
5 events — show timeline
  • 2026-05-18 Listed $169,900 NEMSBD
  • 2024-05-09 Sold (Public Records) $140,000 Public Records
  • 2024-05-09 Sold (MLS) NEMSBD
  • 2024-02-28 Price Changed $149,950 NEMSBD
  • 2024-02-19 Listed $159,950 NEMSBD

Property tax history

+32.3%/yr

Latest (2025): $2,531 · +1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…