CashFlowRE
Sign in Sign up
208 S Pine St
C Composite 58.4
Why this score? — see what drove the C 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 +20.2/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.4/10.0
  • 1% rule +5.4/10.0
  • Appreciation +5.0/10.0
  • Condition / age +4.8/5.0
  • Schools +3.3/10.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0

$98,900

208 S Pine St · Sandersville, MS 39477
3 bd · 2.0 ba · 1,216 sqft · Manufactured · 16 Days on market
Built 2020 Excellent condition 0.90 ac lot ↓ 12% since listing

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

Listing remarks

This well-maintained mobile home in the city of Sandersville is move-in ready and in excellent condition. Features new flooring offering a fresh updated feel with open floor plan. The property includes both a fenced front and backyard, providing plenty of room for children, pets and outdoor entertaining. Conveniently located close to town with affordability all in one package.

Key facts

  • Close to town
  • Open floor plan
  • New flooring

Tags

NEW FLOORINGOPEN FLOOR PLANFENCED FRONT AND BACKYARDCLOSE TO TOWN

Property features AI

Exterior

  • Parking: Gravel parking
  • Utilities: Public water
  • Home design: Single-story mobile home; Residential property
  • Construction: Vinyl siding
  • Exterior features: Chain link and wood fencing (fenced); Metal roof

Interior

  • Kitchen: Refrigerator
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Ceiling fan(s); Has cooling
  • Interior features: Walk-in closets; Crawl space basement
  • Laundry & utility: Electric 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 3-bed/2.0-bath manufactured listed at $99k. Condition is rated excellent.

Deal economics

  • At list price, monthly cash flow is $126 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $99k).
  • Recommended offer: $97k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 66/100 on livability (#97 in MS) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A-; Watch: employment D, amenities F, commute F.
  • Jones County School District (rural): math 40% / reading 39% proficiency, ranked #40 of 130 in MS (top 31%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: East Jones Elementary School (math 44% / reading 39%, grade F, #113 of 375 statewide, top 31%, 772 students, 100% FRL) — zoned schools average 100% FRL vs 59% district-wide (41 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 5 active listings in the ZIP; 23 units permitted in Jones County in 2024 (5 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($684 loan paydown + $3k appreciation (3.0% local appreciation)).
  • Jones County population projected to shrink 4% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (3.0% appreciation + 3.0% rent growth), your $28k cash investment doubles in ~5 years — after that, you're playing with house money.
  • By year 9, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 16 days — a 2% lower offer ($97k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 4y ago; this cycle's ask has dropped $16k (14%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 92% 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 $97,416 (1.5% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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.
  4. 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.
  5. 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
1.04%
Cap rate
7.82%
Cash-on-cash
5.45%
DSCR
1.24
GRM
8.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
12.6%
Equity multiple
1.72×
Total profit
$19,937
Equity at exit
$44,470
10-year hold
IRR
14.6%
Equity multiple
3.16×
Total profit
$59,787
Equity at exit
$68,533

Cash invested: $27,692 (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 39477

Active inventory
5
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$1,024 medium interval (Pro) →
Mortgage (P&I)
$519
Tax est. 1.5%
$124 /mo · $1,484/yr
Insurance
$41
HOA
$0
Vacancy / Maint / Mgmt
$215
Net cashflow
$126

Break-even live

Break-even rent $865
Max offer price $98,900
Occupancy floor 83%

Sensitivity live

Price -10% $194 -5% $160 +0% $126 +5% $92 +10% $57
Rent -10% $45 -5% $85 +0% $126 +5% $166 +10% $207
Rate -1.0pp $176 -0.5pp $151 base $126 +0.5pp $100 +1.0pp $74

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
$24,725
Closing costs
$2,967
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 3 events

  1. 2026-05-14
    price $98,900 379-char remark
  2. 2026-05-07
    listed $114,900 Active 379-char remark
  3. 2022-11-02
    listed $112,500

ⓘ 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 7/10 Severe 7 d/yr ≥107°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 92% 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
$12,292
− Mortgage interest
−$5,540
− Property taxes
−$1,484
− Insurance
−$494
− Repairs & maintenance
−$983
− Management
−$983
− Depreciation
−$2,877
Taxable loss
−$70
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$17
After-tax cash flow
$1,525/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 · 13 photos

Excellent 95/100 None rehab

This move-in ready mobile home in Sandersville is in excellent condition with new flooring and modern finishes. It offers a good investment opportunity with potential for rental or resale.

Value-add opportunities

  • Both Landscaping — Enhances curb appeal and adds value
  • Both Furniture — Completes the move-in ready experience

Renovation cost estimate screening

Value-add ROI direction

  • Both Landscaping — Enhances curb appeal and adds value
  • Both Furniture — Completes the move-in ready experience

ⓘ 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
Jones County School District
NCES district ID
2802280
Math proficiency
40% ▼ -11.00%
Reading proficiency
39% ▼ -6.00%
Median HH income
$41,051
Composite
33.24/100
National rank
#5520
State rank
#40 of 130 in MS

Livability — Sandersville

Score
66/100
State rank
#97
US rank
#12050

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sandersville, MS
City population
479
Population (ZIP)
479

Population outlook (Jones County) Hauer SSP2

Today (2025)
68,800 people
By 2030
68,773 · +-0.0%
By 2040
68,087 · -1.0%
By 2050
66,241 · -3.7%
By 2075
58,600 · -14.8%
By 2100
45,744 · -33.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Black 7% Hispanic / Latino 4%
Common ancestry
Slovak 5% Serbian 3%

Political lean MEDSL · Jones

2024 margin
Solid R (+46.8) · D 26.2% · R 73.0%
2008→2024 swing
-8.2pp toward R · 2008: -38.6pp · 2024: -46.8pp
All cycles
2024: R+46.8 2020: R+42.2 2016: R+43.6 2012: R+38.2 2008: R+38.6

Not yet ingested

Civics

Market trends

HPI YoY
Current HPI
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

-12.1% since first listed
4 events — show timeline
  • 2026-05-23 Pending LBOR
  • 2026-05-14 Price Changed $98,900 LBOR
  • 2026-05-07 Listed $114,900 LBOR
  • 2022-11-02 Listed $112,500 HAAR

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…