CashFlowRE
Sign in Sign up
706 Anderson Ave
C Composite 56.13
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 +18.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.8/10.0
  • 1% rule +4.1/10.0
  • Schools +4.1/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$143,000

706 Anderson Ave · Purvis, MS 39475
3 bd · 1.5 ba · 1,312 sqft · SingleFamily public records · 210 Days on market
Built 1964 0.30 ac lot $109/sqft · 16% below area Est $181k · 21% under ↓ 15% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

**MOTIVATED SELLER*** PURVIS SCHOOL DISTRICT Convenience & Updates! New Competitive Pricing Great Starter home OR Potential Investment for Rental! This charming 1,400 sq. ft. residential property, located at 706 Anderson Avenue in Purvis, MS, has recently been updated with competitive new pricing of $158,900. Key Property Features: Modern Interior: The home features beautiful granite countertops and wood-grain ceramic tile flooring throughout the living spaces. Layout: It includes 3 bedrooms and 1 full bath, with a partially completed second bathroom in the master suite, allowing the new owner to easily finish a full primary suite. Move-In Ready: The roof is only six years old, and all recent renovations are brand new, providing immediate peace of mind for buyers. Outdoor Space: Situated on 0.30 acres of 16th Section Leasehold land, the property offers a large backyard on a quiet dead-end street. Location Highlights: Education: Located in the highly rated Purvis School District and within walking distance of the brand-new Purvis High School, which is currently under construction. Convenience: The home offers a quiet, small-town atmosphere while remaining just minutes from local stores and a short drive from the amenities of Hattiesburg. Nestled in a quaint older neighborhood on a quiet dead-end street, this charming Purvis home blends rustic craftsmanship with modern comfort. It's location is exceptionally convenient--just minutes from schools, stores, and everyday necessities, and situated in the highly sought-after Purvis School District. The brand-new Purvis High School has just recently just started construction within walking distance, adding even more appeal to the area. Inside, the home features numerous contemporary updates, including beautiful granite countertops and ceramic tile flooring with a warm wood-grain look that extends throughout the living spaces. With 3 bedrooms and 1 full bath, the home also offers a partially completed second bath within the master suite, giving the next owner the opportunity to easily finish out a true primary bathroom. Situated on 16th Section land, this Leasehold property offers a spacious backyard ideal for hosting gatherings or giving kids room to play. The roof is only six years old, and all recent renovations are new, offering peace of mind and move-in readiness. Close enough to Hattiesburg for convenience yet far enough to enjoy small-town charm, this home perfectly balances comfort, character, and location. * New AC Unit* New Windows Throughout*Granite Countertops* Ceramic Tile

Key facts

  • Modern comfort
  • Contemporary updates
  • Rustic craftsmanship

Tags

RUSTIC CRAFTSMANSHIPMODERN COMFORTCONVENIENT LOCATIONWALKING DISTANCE TO SCHOOLCONTEMPORARY UPDATESGRANITE COUNTERTOPS

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 $143k.

Deal economics

  • At list price, monthly cash flow is $135 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $130k (9.1% below list).
  • Recommended offer: $126k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 74/100 on livability (#14 in MS, #4,557 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, health & safety A+; Watch: amenities F, commute F, employment F.
  • Lamar County School District (rural): math 48% / reading 46% proficiency, ranked #18 of 130 in MS (top 14%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 107 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 45 units permitted in Lamar County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $989 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Lamar County population projected at +36% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 210 days — a 12% lower offer ($126k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $125,840 (12.0% below list)

Questions for the listing agent

  1. It's been on market 210 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1964 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
0.91%
Cap rate
7.43%
Cash-on-cash
4.05%
DSCR
1.18
GRM
9.2

CMA / ARV

ARV (median comp)
$181,015
List price
$143,000
Delta
-21.00%
Verdict
UNDERPRICED
Comps
3 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
212 7th St 0.29mi 3/2.0 1,452 (+11%) 17mo $179,000 $123 53

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-10.0%
Equity multiple
0.64×
Total profit
$-14,606
Equity at exit
$21,322
10-year hold
IRR
-0.7%
Equity multiple
0.96×
Total profit
$-1,798
Equity at exit
$12,364

Cash invested: $40,040 (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 39475

Home prices YoY
-31.4%
Active inventory
107
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$1,300 medium interval (Pro) →
Mortgage (P&I)
$750
Tax from tax record
$82 /mo · $989/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$273
Net cashflow
$135

Break-even live

Break-even rent $1,129
Max offer price $143,000
Occupancy floor 85%

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
$35,750
Closing costs
$4,290
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.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
303 Simon St Purvis, MS 3.0 1.0 1200 $1,300 $1.08 20d 1 0.49mi

Listing history 21 events

  1. 2026-06-19
    days on market $143,000 Active 210 DOM
  2. 2026-06-18
    days on market $143,000 Active 209 DOM
  3. 2026-06-17
    days on market $143,000 Active 208 DOM
  4. 2026-06-16
    days on market $143,000 Active 207 DOM
  5. 2026-06-15
    days on market $143,000 Active 206 DOM
  6. 2026-06-14
    days on market $143,000 Active 204 DOM
  7. 2026-06-13
    days on market $143,000 Active 203 DOM
  8. 2026-06-10
    days on market $143,000 Active 201 DOM
  9. 2026-06-09
    days on market $143,000 Active 200 DOM
  10. 2026-06-08
    days on market $143,000 Active 199 DOM
  11. 2026-06-07
    days on market $143,000 Active 198 DOM
  12. 2026-06-05
    days on market $143,000 Active 195 DOM
  13. 2026-06-02
    days on market $143,000 Active 193 DOM
  14. 2026-06-01
    days on market $143,000 Active 192 DOM
  15. 2026-05-31
    days on market $143,000 Active 191 DOM
  16. 2026-05-30
    days on market $143,000 Active 190 DOM
  17. 2026-05-14
    price $143,000 2592-char remark
    Show marketing remark (2592 chars)

    **MOTIVATED SELLER*** PURVIS SCHOOL DISTRICT Convenience & Updates! New Competitive Pricing Great Starter home OR Potential Investment for Rental! This charming 1,400 sq. ft. residential property, located at 706 Anderson Avenue in Purvis, MS, has recently been updated with competitive new pricing of $158,900. Key Property Features: Modern Interior: The home features beautiful granite countertops and wood-grain ceramic tile flooring throughout the living spaces. Layout: It includes 3 bedrooms and 1 full bath, with a partially completed second bathroom in the master suite, allowing the new owner to easily finish a full primary suite. Move-In Ready: The roof is only six years old, and all recent renovations are brand new, providing immediate peace of mind for buyers. Outdoor Space: Situated on 0.30 acres of 16th Section Leasehold land, the property offers a large backyard on a quiet dead-end street. Location Highlights: Education: Located in the highly rated Purvis School District and within walking distance of the brand-new Purvis High School, which is currently under construction. Convenience: The home offers a quiet, small-town atmosphere while remaining just minutes from local stores and a short drive from the amenities of Hattiesburg. Nestled in a quaint older neighborhood on a quiet dead-end street, this charming Purvis home blends rustic craftsmanship with modern comfort. It's location is exceptionally convenient--just minutes from schools, stores, and everyday necessities, and situated in the highly sought-after Purvis School District. The brand-new Purvis High School has just recently just started construction within walking distance, adding even more appeal to the area. Inside, the home features numerous contemporary updates, including beautiful granite countertops and ceramic tile flooring with a warm wood-grain look that extends throughout the living spaces. With 3 bedrooms and 1 full bath, the home also offers a partially completed second bath within the master suite, giving the next owner the opportunity to easily finish out a true primary bathroom. Situated on 16th Section land, this Leasehold property offers a spacious backyard ideal for hosting gatherings or giving kids room to play. The roof is only six years old, and all recent renovations are new, offering peace of mind and move-in readiness. Close enough to Hattiesburg for convenience yet far enough to enjoy small-town charm, this home perfectly balances comfort, character, and location. * New AC Unit* New Windows Throughout*Granite Countertops* Ceramic Tile

  18. 2026-03-24
    price $148,900 2592-char remark
    Show marketing remark (2592 chars)

    **MOTIVATED SELLER*** PURVIS SCHOOL DISTRICT Convenience & Updates! New Competitive Pricing Great Starter home OR Potential Investment for Rental! This charming 1,400 sq. ft. residential property, located at 706 Anderson Avenue in Purvis, MS, has recently been updated with competitive new pricing of $158,900. Key Property Features: Modern Interior: The home features beautiful granite countertops and wood-grain ceramic tile flooring throughout the living spaces. Layout: It includes 3 bedrooms and 1 full bath, with a partially completed second bathroom in the master suite, allowing the new owner to easily finish a full primary suite. Move-In Ready: The roof is only six years old, and all recent renovations are brand new, providing immediate peace of mind for buyers. Outdoor Space: Situated on 0.30 acres of 16th Section Leasehold land, the property offers a large backyard on a quiet dead-end street. Location Highlights: Education: Located in the highly rated Purvis School District and within walking distance of the brand-new Purvis High School, which is currently under construction. Convenience: The home offers a quiet, small-town atmosphere while remaining just minutes from local stores and a short drive from the amenities of Hattiesburg. Nestled in a quaint older neighborhood on a quiet dead-end street, this charming Purvis home blends rustic craftsmanship with modern comfort. It's location is exceptionally convenient--just minutes from schools, stores, and everyday necessities, and situated in the highly sought-after Purvis School District. The brand-new Purvis High School has just recently just started construction within walking distance, adding even more appeal to the area. Inside, the home features numerous contemporary updates, including beautiful granite countertops and ceramic tile flooring with a warm wood-grain look that extends throughout the living spaces. With 3 bedrooms and 1 full bath, the home also offers a partially completed second bath within the master suite, giving the next owner the opportunity to easily finish out a true primary bathroom. Situated on 16th Section land, this Leasehold property offers a spacious backyard ideal for hosting gatherings or giving kids room to play. The roof is only six years old, and all recent renovations are new, offering peace of mind and move-in readiness. Close enough to Hattiesburg for convenience yet far enough to enjoy small-town charm, this home perfectly balances comfort, character, and location. * New AC Unit* New Windows Throughout*Granite Countertops* Ceramic Tile

  19. 2025-12-27
    price $158,900 2592-char remark
    Show marketing remark (2592 chars)

    **MOTIVATED SELLER*** PURVIS SCHOOL DISTRICT Convenience & Updates! New Competitive Pricing Great Starter home OR Potential Investment for Rental! This charming 1,400 sq. ft. residential property, located at 706 Anderson Avenue in Purvis, MS, has recently been updated with competitive new pricing of $158,900. Key Property Features: Modern Interior: The home features beautiful granite countertops and wood-grain ceramic tile flooring throughout the living spaces. Layout: It includes 3 bedrooms and 1 full bath, with a partially completed second bathroom in the master suite, allowing the new owner to easily finish a full primary suite. Move-In Ready: The roof is only six years old, and all recent renovations are brand new, providing immediate peace of mind for buyers. Outdoor Space: Situated on 0.30 acres of 16th Section Leasehold land, the property offers a large backyard on a quiet dead-end street. Location Highlights: Education: Located in the highly rated Purvis School District and within walking distance of the brand-new Purvis High School, which is currently under construction. Convenience: The home offers a quiet, small-town atmosphere while remaining just minutes from local stores and a short drive from the amenities of Hattiesburg. Nestled in a quaint older neighborhood on a quiet dead-end street, this charming Purvis home blends rustic craftsmanship with modern comfort. It's location is exceptionally convenient--just minutes from schools, stores, and everyday necessities, and situated in the highly sought-after Purvis School District. The brand-new Purvis High School has just recently just started construction within walking distance, adding even more appeal to the area. Inside, the home features numerous contemporary updates, including beautiful granite countertops and ceramic tile flooring with a warm wood-grain look that extends throughout the living spaces. With 3 bedrooms and 1 full bath, the home also offers a partially completed second bath within the master suite, giving the next owner the opportunity to easily finish out a true primary bathroom. Situated on 16th Section land, this Leasehold property offers a spacious backyard ideal for hosting gatherings or giving kids room to play. The roof is only six years old, and all recent renovations are new, offering peace of mind and move-in readiness. Close enough to Hattiesburg for convenience yet far enough to enjoy small-town charm, this home perfectly balances comfort, character, and location. * New AC Unit* New Windows Throughout*Granite Countertops* Ceramic Tile

  20. 2025-11-21
    listed $168,900 Active 2592-char remark
    Show marketing remark (2592 chars)

    **MOTIVATED SELLER*** PURVIS SCHOOL DISTRICT Convenience & Updates! New Competitive Pricing Great Starter home OR Potential Investment for Rental! This charming 1,400 sq. ft. residential property, located at 706 Anderson Avenue in Purvis, MS, has recently been updated with competitive new pricing of $158,900. Key Property Features: Modern Interior: The home features beautiful granite countertops and wood-grain ceramic tile flooring throughout the living spaces. Layout: It includes 3 bedrooms and 1 full bath, with a partially completed second bathroom in the master suite, allowing the new owner to easily finish a full primary suite. Move-In Ready: The roof is only six years old, and all recent renovations are brand new, providing immediate peace of mind for buyers. Outdoor Space: Situated on 0.30 acres of 16th Section Leasehold land, the property offers a large backyard on a quiet dead-end street. Location Highlights: Education: Located in the highly rated Purvis School District and within walking distance of the brand-new Purvis High School, which is currently under construction. Convenience: The home offers a quiet, small-town atmosphere while remaining just minutes from local stores and a short drive from the amenities of Hattiesburg. Nestled in a quaint older neighborhood on a quiet dead-end street, this charming Purvis home blends rustic craftsmanship with modern comfort. It's location is exceptionally convenient--just minutes from schools, stores, and everyday necessities, and situated in the highly sought-after Purvis School District. The brand-new Purvis High School has just recently just started construction within walking distance, adding even more appeal to the area. Inside, the home features numerous contemporary updates, including beautiful granite countertops and ceramic tile flooring with a warm wood-grain look that extends throughout the living spaces. With 3 bedrooms and 1 full bath, the home also offers a partially completed second bath within the master suite, giving the next owner the opportunity to easily finish out a true primary bathroom. Situated on 16th Section land, this Leasehold property offers a spacious backyard ideal for hosting gatherings or giving kids room to play. The roof is only six years old, and all recent renovations are new, offering peace of mind and move-in readiness. Close enough to Hattiesburg for convenience yet far enough to enjoy small-town charm, this home perfectly balances comfort, character, and location. * New AC Unit* New Windows Throughout*Granite Countertops* Ceramic Tile

  21. 2004-12-03
    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
$989 · $82/mo
Projected year-2 tax
$1,130 · $94/mo
Expected delta
+$141/yr (+$12/mo · 14.3%)

ⓘ 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 6/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 99% 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
$15,600
− Mortgage interest
−$8,010
− Property taxes
−$989
− Insurance
−$715
− Repairs & maintenance
−$1,248
− Management
−$1,248
− Depreciation
−$4,160
Taxable loss
−$770
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$185
After-tax cash flow
$1,806/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
Lamar County School District
NCES district ID
2802400
Math proficiency
48% ▼ -13.00%
Reading proficiency
46% ▼ -7.00%
Median HH income
$54,742
Composite
40.77/100
National rank
#3645
State rank
#18 of 130 in MS

Livability — Purvis

Score
74/100
State rank
#14
US rank
#4557

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Purvis, MS
City population
14,585
Population (ZIP)
14,585

Population outlook (Lamar County) Hauer SSP2

Today (2025)
71,826 people
By 2030
77,309 · +7.6%
By 2040
87,733 · +22.1%
By 2050
97,289 · +35.5%
By 2075
115,347 · +60.6%
By 2100
125,601 · +74.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (82%)
Race & ethnicity
White 82% Black 15% Two or more races 2% Hispanic / Latino 2%
Common ancestry
Slovak 4% Lithuanian 2% Serbian 1%
Foreign-born
1% · South Korea
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Lamar

2024 margin
Solid R (+48.8) · D 25.0% · R 73.8% · Other 1.3%
2008→2024 swing
+7.0pp toward D · 2008: -55.8pp · 2024: -48.8pp
All cycles
2024: R+48.8 2020: R+46.9 2016: R+55.6 2012: R+54.6 2008: R+55.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -83.82%
Current HPI
183.1373
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

-15.3% since first listed
5 events — show timeline
  • 2026-05-14 Price Changed $143,000 MLSU
  • 2026-03-24 Price Changed $148,900 MLSU
  • 2025-12-27 Price Changed $158,900 MLSU
  • 2025-11-21 Listed $168,900 MLSU
  • 2004-12-03 Sold (Public Records) Public Records

Property tax history

+5.2%/yr

Latest (2025): $989 · +3.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…