CashFlowRE
Sign in Sign up
216 W Lee Dr
B- Composite 66.24
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +6.9/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • ARV discount +0.0/15.0

$79,000

216 W Lee Dr · Clarksdale, MS 38614
3 bd · 1.5 ba · 1,116 sqft · SingleFamily public records
Built 1971 0.50 ac lot Est $61k · 29% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Fixer-upper home for sale at 216 W Lee Drive in Clarksdale, Coahoma County. This property features three bedrooms, one and a half bathrooms, and 1,116 square feet of heated and cooled living space. Built in 1971, the home sits on a half-acre lot and includes a two-car covered carport. The backyard is fenced and includes a shed for storing outdoor items. With some time and effort, this fixer-upper could become your dream home.

Key facts

  • 0.5 acre lot
  • 2 parking spots
  • Built 1971

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/1.5-bath single-family listed at $79k.

Deal economics

  • At list price, monthly cash flow is $78 ($932/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $79k).
  • Cap rate 14.0% vs local median 6.1% in Clarksdale — 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 61/100 on livability (#188 in MS) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools F, amenities F, commute F.
  • Coahoma County School District (rural): math 16% / reading 18% proficiency, ranked #103 of 130 in MS (top 79%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 97% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 52 active listings in the ZIP; 26 units permitted in Coahoma County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $3k of equity ($546 loan paydown + $3k appreciation (3.7% local appreciation)).
  • Coahoma County population projected at -36% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (3.7% appreciation + 3.0% rent growth), your $22k cash investment doubles in ~5 years — after that, you're playing with house money.
  • By year 10, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 0 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); moderate wind risk, 26% 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 $79,000

Questions for the listing agent

  1. Built in 1971 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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. 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
1.68%
Cap rate
13.95%
Cash-on-cash
27.35%
DSCR
2.22
GRM
5.0

CMA / ARV

ARV (on-the-fly)
$61,380
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
225 Florence Ave 0.73mi 2/1.5 (-1) 1,248 (+12%) 22mo $68,500 $55 22

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

3.73% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
13.5%
Equity multiple
1.81×
Total profit
$17,843
Equity at exit
$38,818
10-year hold
IRR
15.1%
Equity multiple
3.41×
Total profit
$53,264
Equity at exit
$62,522

Cash invested: $22,120 (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 38614

Home prices YoY
3.1%
Active inventory
52
Price-to-rent
5.0×

Monthly cashflow live

Estimated rent
$1,324 medium interval (Pro) →
Mortgage (P&I)
$414
Tax from tax record
$95 /mo · $1,137/yr
Insurance
$33
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$278
Net cashflow
$78

Break-even live

Break-even rent $1,226
Max offer price $79,000
Occupancy floor 89%

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
$19,750
Closing costs
$2,370
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 6 events

  1. 2026-04-27
    listed $79,000
  2. 2026-04-27
    historical
  3. 2026-04-21
    soldstatus Closed 429-char remark
    Show marketing remark (429 chars)

    Fixer-upper home for sale at 216 W Lee Drive in Clarksdale, Coahoma County. This property features three bedrooms, one and a half bathrooms, and 1,116 square feet of heated and cooled living space. Built in 1971, the home sits on a half-acre lot and includes a two-car covered carport. The backyard is fenced and includes a shed for storing outdoor items. With some time and effort, this fixer-upper could become your dream home.

  4. 2026-04-16
    status Pending 429-char remark
    Show marketing remark (429 chars)

    Fixer-upper home for sale at 216 W Lee Drive in Clarksdale, Coahoma County. This property features three bedrooms, one and a half bathrooms, and 1,116 square feet of heated and cooled living space. Built in 1971, the home sits on a half-acre lot and includes a two-car covered carport. The backyard is fenced and includes a shed for storing outdoor items. With some time and effort, this fixer-upper could become your dream home.

  5. 2026-04-14
    listed $75,000 Active 429-char remark
    Show marketing remark (429 chars)

    Fixer-upper home for sale at 216 W Lee Drive in Clarksdale, Coahoma County. This property features three bedrooms, one and a half bathrooms, and 1,116 square feet of heated and cooled living space. Built in 1971, the home sits on a half-acre lot and includes a two-car covered carport. The backyard is fenced and includes a shed for storing outdoor items. With some time and effort, this fixer-upper could become your dream home.

  6. 1991-05-01
    soldstatus

ⓘ 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
$1,137 · $95/mo
Projected year-2 tax
$1,137 · $95/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 5/10 Major FEMA zone AE · 24% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥109°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 26% 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
$15,892
− Mortgage interest
−$4,425
− Property taxes
−$1,137
− Insurance
−$5,514
− Repairs & maintenance
−$1,271
− Management
−$1,271
− Depreciation
−$2,298
Taxable loss
−$25
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$6
After-tax cash flow
$938/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
Coahoma County School District
NCES district ID
2801110
Math proficiency
16% ▼ -7.00%
Reading proficiency
18% ▼ -9.00%
Median HH income
$27,590
Composite
13.28/100
National rank
#9544
State rank
#103 of 130 in MS

Livability — Clarksdale

Score
61/100
State rank
#188
US rank
#17376

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Clarksdale, MS
Population (ZIP)
16,384

Population outlook (Coahoma County) Hauer SSP2

Today (2025)
21,158 people
By 2030
19,442 · -8.1%
By 2040
16,248 · -23.2%
By 2050
13,486 · -36.3%
By 2075
8,777 · -58.5%
By 2100
6,568 · -69.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (77%)
Race & ethnicity
Black 77% White 18% Two or more races 4% Hispanic / Latino 3%
Common ancestry
Slovak 1%
Foreign-born
2% · Canada
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · Coahoma

2024 margin
Solid D (+39.8) · D 69.4% · R 29.6% · Other 1.1%
2008→2024 swing
-4.5pp toward R · 2008: 44.3pp · 2024: 39.8pp
All cycles
2024: D+39.8 2020: D+42.9 2016: D+44.4 2012: D+50.3 2008: D+44.3

Not yet ingested

Civics

Market trends

HPI YoY
▲ 3.73%
Current HPI
125.1302
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

+5.3% since first listed
6 events — show timeline
  • 2026-04-27 Listing Removed MLSU
  • 2026-04-27 Listed $79,000 MLSU
  • 2026-04-21 Sold (MLS) MLSU
  • 2026-04-16 Pending MLSU
  • 2026-04-14 Listed $75,000 MLSU
  • 1991-05-01 Sold (Public Records) Public Records

Property tax history

-4.5%/yr

Latest (2025): $1,137 · +5.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…