1276 Century Oaks Dr Unit B · Gulfport, MS 39507

$229,900

3 bd · 3.0 ba · 1,283 sqft · Condo · 495 Days on market

Built 2006 Good condition $179/sqft · 10% below area Est $256k · 10% under $165/mo HOA · 9% of rent

---

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).

• ARV discount +12.1/15.0
• Cash flow +7.9/30.0
• Schools +4.8/10.0
• Condition / age +3.8/5.0
• Livability +3.7/5.0
• Rent growth +3.6/5.0
• 1% rule +3.3/10.0
• DSCR +1.9/10.0
• Appreciation +0.0/10.0

Listing remarks MLS

BEAUTIFUL TOWNHOUSE BY THE BEACH*WELL MAINTAINED HOME IN A GATED COMMUNITY*THE POOL IS A SHORT DISTANCE ACROSS THE PARKING LOT OR RELAX ON THE BEACH*THIS UNIT HAS BEEN USED AS A SHORT TERM RENTAL WITH MUCH SUCCESS*IT WOULD MAKE A GREAT RENTAL OR A PERFECT HOME BY THE BEACH*CLOSE TO THE MALL, SHOPPING & ENTERTAINMENT*STRAIGHT UP COWAN RD TO THE I-10 INTERSTATE, NOT FAR TO HWY 49 & DOWNTOWN GULFPORT OR BILOXI'S CASINOS*COWAN RD IS THE CENTER OF THE COASTAL AREA & CONVENIENT TO EVERYTHING THE COAST HAS TO OFFER*FURNITURE IS NOT INCLUDED WITH SALE BUT IS NEGOTIABLE*

Key facts

• Gated community
• $165 HOA
• 2 parking spots

Tags

• GATED COMMUNITY
• SHORT WALK TO THE BEACH

What this means for you Summary

Snapshot

• This is a 3-bed/3.0-bath condo listed at $230k. Condition is rated good.

Deal economics

• At list price, monthly cash flow is $-249 ($-3k/yr) — negative.
• To cash-flow at today's rent, offer at most $194k (15.7% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $190k (17.2% below list).
• Recommended offer: $190k (17.2% below list) — sets the bar for 1% rule.

Location & tenants

• Location reads 73/100 on livability (#15 in MS) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities F, commute F, employment F.
• Gulfport School District (urban): math 41% / reading 42% proficiency, ranked #37 of 130 in MS (top 28%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 67% free/reduced lunch — lower-income household profile, screen leases tightly.
• Zoned schools: Anniston Avenue Elementary School (math 52% / reading 53%, grade C-, #53 of 375 statewide, top 14%, 535 students, 100% FRL); Bayou View Middle School (math 54% / reading 49%, grade C, #27 of 179 statewide, top 16%, 826 students, 100% FRL); Gulfport High School (math 42% / reading 36%, grade F, #54 of 197 statewide, top 28%, 1,728 students, 100% FRL) — zoned schools average 100% FRL vs 67% district-wide (33 pts higher); higher-poverty schools than district average — tighter screening recommended.
• Market conditions: Rents rising fast (+4.3%/yr); 406 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals leasing fast (median 6d on market — plan ~1-2 weeks tenant-placement turnaround); 48% of comp listings sitting > 30 days — soft ceiling on asking rent; 2,194 units permitted in Harrison County in 2024 (0 in 5+ unit buildings).
• This rent runs 42% of the median local income ($55k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
• Harrison County population projected at +27% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

• It's been on market 495 days — a 12% lower offer ($202k) is reasonable based on typical stale-listing flexibility.
• 3 sale attempts since 15y ago 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

• Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $190,429 (17.2% below list)

Questions for the listing agent

1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
2. It's been on market 495 days. Have you received any prior offers? Is the seller open to a 17% concession, seller financing, or rate buy-down credit?
3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
4. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
7. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
8. 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?
9. 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.
10. 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.
11. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

• 1% rule: 0.83% ✗
• Cap rate: 4.99%
• Cash-on-cash: -4.65%
• DSCR: 0.79
• GRM: 10.1

CMA / ARV

• ARV (median comp): $255,914
• List price: $229,900
• Delta: -10.17%
• Verdict: UNDERPRICED
• Comps: 20 within 1.0 mi

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
1181 Century Oaks Dr Unit A	0.07mi	3/3.0	1,156 (-10%)	0mo	$209,000	$181	80
1200 Beach Dr #1002	0.21mi	2/2.0 (-1)	1,277 (-0%)	0mo	$335,500	$263	80
1200 Beach Dr #1203	0.20mi	2/2.0 (-1)	1,271 (-1%)	0mo	$314,500	$247	80
1229 Century Oaks Dr Unit C	0.08mi	3/3.0	1,156 (-10%)	0mo	$209,000	$181	80
928 Courthouse Rd #10	1.23mi	2/2.0 (-1)	1,273 (-1%)	0mo	$112,995	$89	55
2187 Collins Blvd	0.40mi	2/2.0 (-1)	1,131 (-12%)	1mo	$159,500	$141	52
1302 Oakhill Ave	0.53mi	3/2.0	1,440 (+12%)	1mo	$140,000	$97	50
2211 Saint James Blvd	0.56mi	3/1.0	1,170 (-9%)	1mo	$179,000	$153	50
2330 Middlecoff Dr	1.17mi	3/1.0	1,348 (+5%)	0mo	$175,000	$130	48
2228 Beach Dr #803	1.46mi	2/2.0 (-1)	1,220 (-5%)	0mo	$380,000	$311	48
2228 Beach Dr #1004	1.46mi	2/2.0 (-1)	1,164 (-9%)	0mo	$339,900	$292	40
928 Courthouse Rd #30	1.23mi	2/1.5 (-1)	1,148 (-10%)	1mo	$127,900	$111	36

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 · 4.26% rent growth · sell at horizon

5-year hold

• IRR: -22.5%
• Equity multiple: 0.21×
• Total profit: $-50,563
• Equity at exit: $34,279

10-year hold

• IRR: -13.5%
• Equity multiple: 0.17×
• Total profit: $-53,663
• Equity at exit: $19,878

Cash invested: $64,372 (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.

Methodology + full state rankings →

ZIP-level market 39507

• Home prices YoY: -27.1%
• Rents YoY: 4.3%
• Active inventory: 406
• Price-to-rent: 10.1×

Monthly cashflow live

• Estimated rent: $1,904 high
• Mortgage (P&I): −$1,206
• Tax est. 1.5%: −$287 /mo · $3,448/yr
• Insurance: −$96
• HOA: −$165
• Vacancy / Maint / Mgmt: −$400
• Net cashflow: $-249

Break-even live

Break-even rent $2,220

Max offer price $193,812

Occupancy floor —

Sensitivity live

Price	-10% $-91	-5% $-170	+0% $-249	+5% $-329	+10% $-408
Rent	-10% $-400	-5% $-325	+0% $-249	+5% $-174	+10% $-99
Rate	-1.0pp $-134	-0.5pp $-191	base $-249	+0.5pp $-309	+1.0pp $-370

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: $57,475
• Closing costs: $6,897
• Club membership (one-time): —
• Reserves months: —
• Total cash needed: —

Rent comps 40 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
1276 Century Oaks Dr Gulfport, MS	3.0	3.0	1283	$1,950	$1.52	6d	1	0.03mi
1276 Century Oaks Dr Gulfport, MS	3.0	3.0	1283	$2,100	$1.64	139d	1	0.03mi
1270 Century Oaks Dr Gulfport, MS	3.0	3.0	1158	$1,950	$1.68	139d	1	0.06mi
1270 Century Oaks Dr Gulfport, MS	3.0	3.0	1283	$1,950	$1.52	6d	1	0.06mi
1120 Century Oaks Dr Gulfport, MS	3.0	3.0	1200	$1,950	$1.62	6d	1	0.07mi
1110 Century Oaks Dr Gulfport, MS	3.0	3.0	1156	$1,750	$1.51	6d	1	0.07mi
1283 Century Oaks Dr Gulfport, MS	3.0	3.0	1156	$2,000	$1.73	6d	1	0.07mi
1215 Ocean View Dr Gulfport, MS	3.0	2.0	1710	$2,895	$1.69	116d	1	0.07mi
1100 Century Oaks Dr Unit A Gulfport, MS	3.0	3.0	1156	$2,200	$1.90	139d	1	0.08mi
1131 Century Oaks Dr Gulfport, MS	3.0	3.0	1156	$1,800	$1.56	139d	1	0.09mi
1131 Century Oaks Dr Gulfport, MS	3.0	3.0	1347	$1,900	$1.41	6d	1	0.09mi
1101 Century Oaks Dr Gulfport, MS	3.0	3.0	1330	$1,700	$1.28	139d	1	0.10mi
1229 Century Oaks Dr Gulfport, MS	3.0	3.0	1200	$2,300	$1.92	6d	1	0.11mi
986 Waterford Ln Gulfport, MS	3.0	1.5	1000	$1,650	$1.65	139d	1	0.16mi
965 Middle Ln Gulfport, MS	2.0	2.0	1100	$1,350	$1.23	6d	1	0.19mi
961 Middle Ln Gulfport, MS	2.0	2.0	1100	$1,700	$1.55	6d	1	0.19mi
229 Milray Ln Gulfport, MS	2.0	2.5	889	$1,795	$2.02	116d	1	0.20mi
696 Hunters Glen Ln Gulfport, MS	3.0	1.5	1000	$1,800	$1.80	116d	1	0.24mi
356 Live Oak Ave Gulfport, MS	4.0	2.0	1567	$1,150	$0.73	6d	1	0.36mi
153 Markham Dr Gulfport, MS	3.0	2.0	1550	$2,800	$1.81	6d	1	0.41mi
153 Markham Dr Gulfport, MS	3.0	2.0	1650	$3,000	$1.82	139d	1	0.41mi
831 Martin Ave Gulfport, MS	4.0	2.0	1650	$2,700	$1.64	6d	1	0.42mi
535 N Forest Dr Gulfport, MS	3.0	2.0	1394	$1,500	$1.08	6d	1	0.46mi
477 Tegarden Rd Unit D Gulfport, MS	3.0	2.0	1300	$1,300	$1.00	109d	1	0.61mi
2215 Odonnell Blvd Gulfport, MS	3.0	1.5	1590	$1,625	$1.02	6d	1	0.73mi
720 Layton Dr Gulfport, MS	3.0	2.5	1250	$1,200	$0.96	6d	1	0.90mi
1525 E Pass Rd Gulfport, MS	1.0–3.0	1.0–2.0	1070	$1,519	$1.42	116d	1	0.93mi
915 Old Towne St Gulfport, MS	3.0	2.0	1683	$2,249	$1.34	6d	1	0.97mi
529 E Pass Rd Apt A Gulfport, MS	2.0	2.0	950	$925	$0.97	6d	1	1.01mi
954 Old Towne St Gulfport, MS	3.0	2.0	1533	$1,900	$1.24	109d	1	1.06mi
1114 Washington Ave Gulfport, MS	3.0	2.0	1200	$1,350	$1.12	116d	1	1.16mi
2420 Demaret Dr Gulfport, MS	4.0	2.0	1600	$1,800	$1.12	139d	1	1.32mi
980 Courthouse Rd Unit 1605 Gulfport, MS	2.0	2.0	1227	$1,355	$1.10	116d	1	1.34mi
980 Courthouse Rd Unit 1524 Gulfport, MS	2.0	2.0	1227	$1,199	$0.98	3d	1	1.34mi
507 Magnolia St Gulfport, MS	4.0	1.0	1456	$1,500	$1.03	6d	1	1.40mi
3503 Hancock Ave Gulfport, MS	2.0	2.5	1100	$1,100	$1.00	116d	1	1.41mi
1956 E Pass Rd Gulfport, MS	2.0	1.0	900	$950	$1.06	139d	1	1.44mi
2228 Beach Dr Gulfport, MS	2.0	2.0	1279	$2,895	$2.26	6d	1	1.44mi
1334 Foxwood Pl Gulfport, MS	2.0	1.5	1037	$975	$0.94	6d	1	1.45mi
1339 Foxwood Pl Gulfport, MS	3.0	2.0	1100	$1,375	$1.25	139d	1	1.45mi

HOA detail $165/mo · $1,980/yr condo

• Likely covers: poolsecurity
• Assessments: None detected in remarks — confirm with the listing agent.

Listing history 50 events

1. 2026-09-24
   days on market $229,900 Active 495 DOM
2. 2026-09-22
   days on market $229,900 Active 494 DOM
3. 2026-09-21
   days on market $229,900 Active 493 DOM
4. 2026-09-20
   days on market $229,900 Active 492 DOM
5. 2026-09-18
   days on market $229,900 Active 490 DOM
6. 2026-09-17
   days on market $229,900 Active 489 DOM
7. 2026-09-16
   days on market $229,900 Active 488 DOM
8. 2026-09-15
   days on market $229,900 Active 487 DOM
9. 2026-09-14
   days on market $229,900 Active 486 DOM
10. 2026-09-13
    days on market $229,900 Active 485 DOM
11. 2026-09-12
    days on market $229,900 Active 484 DOM
12. 2026-09-11
    days on market $229,900 Active 483 DOM
13. 2026-09-05
    days on market $229,900 Active 477 DOM
14. 2026-09-04
    days on market $229,900 Active 476 DOM
15. 2026-09-03
    days on market $229,900 Active 475 DOM
16. 2026-08-31
    days on market $229,900 Active 472 DOM
17. 2026-08-30
    days on market $229,900 Active 471 DOM
18. 2026-08-29
    days on market $229,900 Active 470 DOM
19. 2026-08-28
    days on market $229,900 Active 469 DOM
20. 2026-08-27
    days on market $229,900 Active 468 DOM
21. 2026-08-25
    days on market $229,900 Active 466 DOM
22. 2026-08-24
    days on market $229,900 Active 465 DOM
23. 2026-08-23
    days on market $229,900 Active 464 DOM
24. 2026-08-22
    days on market $229,900 Active 463 DOM
25. 2026-08-21
    days on market $229,900 Active 462 DOM
26. 2026-08-20
    days on market $229,900 Active 461 DOM
27. 2026-08-19
    days on market $229,900 Active 460 DOM
28. 2026-08-18
    days on market $229,900 Active 459 DOM
29. 2026-08-17
    days on market $229,900 Active 458 DOM
30. 2026-08-16
    days on market $229,900 Active 457 DOM
31. 2026-08-15
    days on market $229,900 Active 456 DOM
32. 2026-08-14
    days on market $229,900 Active 455 DOM
33. 2026-08-13
    days on market $229,900 Active 454 DOM
34. 2026-08-12
    days on market $229,900 Active 453 DOM
35. 2026-08-11
    days on market $229,900 Active 452 DOM
36. 2026-08-10
    days on market $229,900 Active 451 DOM
37. 2026-08-09
    days on market $229,900 Active 450 DOM
38. 2026-08-08
    days on market $229,900 Active 449 DOM
39. 2026-08-07
    days on market $229,900 Active 448 DOM
40. 2026-08-06
    days on market $229,900 Active 447 DOM
41. 2026-08-05
    days on market $229,900 Active 446 DOM
42. 2026-08-04
    days on market $229,900 Active 445 DOM
43. 2026-08-03
    days on market $229,900 Active 444 DOM
44. 2026-07-31
    days on market $229,900 Active 441 DOM
45. 2026-07-30
    days on market $229,900 Active 440 DOM
46. 2026-07-29
    days on market $229,900 Active 439 DOM
47. 2026-07-27
    days on market $229,900 Active 437 DOM
48. 2026-07-25
    days on market $229,900 Active 435 DOM
49. 2026-07-24
    days on market $229,900 Active 434 DOM
50. 2026-07-23
    days on market $229,900 Active 433 DOM

ⓘ 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 6/10 Major FEMA zone X (shaded) · 75% chance over 30 yrs
• 🔥 Wildfire 1/10 Low
• 🌡 Heat 10/10 Extreme 7 d/yr ≥106°F today · 23 d/yr by 30 yrs out
• 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
• 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 by 30 yrs out

Taxation est. · year 1

• Rental income: $22,851
• − Mortgage interest: −$12,878
• − Property taxes: −$3,448
• − Insurance: −$1,150
• − Repairs & maintenance: −$1,828
• − Management: −$1,828
• − HOA: −$1,980
• − Depreciation: −$6,688
• Taxable loss: −$6,949
• Est. tax savings @ 24.0%: +$1,668
• After-tax cash flow: $-1,325/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 · 6 photos

Good 75/100 Cosmetic rehab Est. rehab $6,415–$19,245 screening

This well-maintained townhouse is in good condition with minimal repairs needed. It offers a great rental opportunity or could be a perfect home by the beach.

Value-add opportunities

• Both Painting exterior and interior walls — Enhances curb appeal and interior aesthetics ↑
• Both Landscaping improvements — Enhances curb appeal and adds value ↑
• Both New flooring in bathrooms — Improves aesthetics and functionality ↑
• Both New kitchen appliances — Modernizes the space and adds value ↑

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 48/100

Zoned Schools

Elementary Anniston Avenue Elementary School C- MS #53/375 Nat'l #11,114/41,679 Middle Bayou View Middle School C MS #27/179 Nat'l #3,192/14,009 High Gulfport High School F MS #54/197 Nat'l #8,724/17,239

Schools (NCES district)

• District: Gulfport School District
• NCES district ID: 2801710
• Math proficiency: 41% ▼ -15.00%
• Reading proficiency: 42% ▼ -6.00%
• Median HH income: $35,712
• Composite: 34.38/100
• National rank: #5213
• State rank: #37 of 130 in MS

B Composite livability gradescore 73/100

Livability — Gulfport

• Score: 73/100
• State rank: #15
• US rank: #5010

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Gulfport, MS
• County: Harrison County · 228,444 people
• City population: 96,188
• Metro: Gulfport-Biloxi, MS
• Population (ZIP): 18,564
• Household income: $54,657
• Rent vs Own: 44.3% rent · 55.7% own
• Severe rent burden: 8% of renters

---

Population outlook (Harrison County) Hauer SSP2

• Today (2025): 228,444 people
• By 2030: 241,942 · +5.9%
• By 2040: 267,531 · +17.1%
• By 2050: 291,062 · +27.4%
• By 2075: 346,711 · +51.8%
• By 2100: 378,165 · +65.5%

---

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Majority White (65%)
• Race & ethnicity: White 65% Black 24% Hispanic / Latino 6% Two or more races 5% Asian 1%
• Hispanic origin (detail): Mexican 2% Cuban 1%
• Common ancestry: Slovak 4% Lithuanian 4% Romanian 2%
• Foreign-born: 4% · Canada
• Languages at home: 94% English-only · Spanish 2% French/Haitian/Cajun 2% Other Indo-European 1%

---

Political lean MEDSL · Harrison

• 2024 margin: Strong R (+28.9) · D 35.0% · R 63.9% · Other 1.1%
• 2008→2024 swing: -2.9pp toward R · 2008: -26.0pp · 2024: -28.9pp
• All cycles: 2024: R+28.9 2020: R+25.2 2016: R+30.7 2012: R+26.6 2008: R+26.0

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -67.48%
• Current HPI: 181.6606
• Rent YoY: ▲ 4.26%
• Metro: Gulfport-Biloxi, MS
• State GDP YoY: —
• F500 in state: 0

Price history

+410.9% since first listed

6 events — show timeline

• 2026-02-12 Price Changed $229,900 MLSU
• 2025-05-16 Listed $235,000 MLSU
• 2021-09-15 Listing Removed — MLSU
• 2019-09-05 Listed $135,000 MLSU
• 2012-02-24 Sold (MLS) — MLSU
• 2011-12-05 Listed $45,000 MLSU