CashFlowRE
Sign in Sign up
153 C F Eubanks Rd
B- Composite 69.1
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
  • DSCR +10.0/10.0
  • 1% rule +9.9/10.0
  • ARV discount +7.5/15.0
  • Schools +3.7/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$65,000

153 C F Eubanks Rd · Lucedale, MS 39452
3 bd · 2.0 ba · 1,200 sqft · Manufactured · 13 Days on market
Built 1998 Fair condition 1.00 ac lot $54/sqft · 52% below area ↓ 50% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

***SELLER IS MOTIVATED. BRING ALL OFFERS*** Peaceful country living at its best! This well-maintained 3-bedroom, 2-bath mobile home sits on 1 full acre of land, offering privacy, room to roam, and endless outdoor potential. The property also includes two storage sheds, perfect for tools, lawn equipment, hobbies, or extra storage space. Inside, you'll find a comfortable layout featuring a cozy living area, functional kitchen, and generously sized bedrooms. The primary suite includes a private bath for added convenience. Whether you're searching for a starter home, investment opportunity, or a quiet place to settle down, this property delivers affordability, space, and the charm of rural living. Enjoy the slower pace of the countryside while still being just a short drive from town conveniences.

Key facts

  • 1 acre lot
  • Two storage sheds
  • 1 acre lot

Tags

1 ACRE LOTTWO STORAGE SHEDS

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 $65k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $316 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($969 rent vs $65k).
  • Cap rate 12.1% vs local median 2.2% in Lucedale — 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 65/100 on livability (#110 in MS) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools F, crime F, amenities F.
  • George County School District (rural): math 45% / reading 42% proficiency, ranked #30 of 130 in MS (top 23%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 60% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 289 active listings in the ZIP; 30 units permitted in George County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $449 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • George County population projected at +4% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $18k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 8y ago; this cycle's ask has dropped $20k (24%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $65,000

Questions for the listing agent

  1. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  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
1.49%
Cap rate
12.13%
Cash-on-cash
20.84%
DSCR
1.93
GRM
5.6

CMA / ARV

ARV (median comp)
$134,846
List price
$65,000
Delta
-51.80%
Verdict
UNDERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
13.2%
Equity multiple
1.53×
Total profit
$9,610
Equity at exit
$9,692
10-year hold
IRR
22.1%
Equity multiple
2.89×
Total profit
$34,346
Equity at exit
$5,620

Cash invested: $18,200 (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 39452

Home prices YoY
-14.8%
Active inventory
289
Price-to-rent
5.6×

Monthly cashflow live

Estimated rent
$969 medium interval (Pro) →
Mortgage (P&I)
$341
Tax est. 1.5%
$81 /mo · $975/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$203
Net cashflow
$316

Break-even live

Break-even rent $569
Max offer price $65,000
Occupancy floor 62%

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
$16,250
Closing costs
$1,950
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 $65,000 Pending 13 DOM
  2. 2026-06-09
    days on market $65,000 Active 10 DOM
  3. 2026-06-08
    days on market $65,000 Active 9 DOM
  4. 2026-06-07
    days on market $65,000 Active 8 DOM
  5. 2026-06-07
    days on market $65,000 Active 7 DOM
  6. 2026-06-04
    days on market $65,000 Active 4 DOM
  7. 2026-06-02
    days on market $65,000 Active 3 DOM
  8. 2026-06-01
    days on market $65,000 Active 2 DOM
  9. 2026-05-31
    days on marketlisting id $65,000 Active 1 DOM
  10. 2026-05-18
    price $65,000 806-char remark
    Show marketing remark (806 chars)

    ***SELLER IS MOTIVATED. BRING ALL OFFERS*** Peaceful country living at its best! This well-maintained 3-bedroom, 2-bath mobile home sits on 1 full acre of land, offering privacy, room to roam, and endless outdoor potential. The property also includes two storage sheds, perfect for tools, lawn equipment, hobbies, or extra storage space. Inside, you'll find a comfortable layout featuring a cozy living area, functional kitchen, and generously sized bedrooms. The primary suite includes a private bath for added convenience. Whether you're searching for a starter home, investment opportunity, or a quiet place to settle down, this property delivers affordability, space, and the charm of rural living. Enjoy the slower pace of the countryside while still being just a short drive from town conveniences.

  11. 2026-04-15
    price $75,000 806-char remark
    Show marketing remark (806 chars)

    ***SELLER IS MOTIVATED. BRING ALL OFFERS*** Peaceful country living at its best! This well-maintained 3-bedroom, 2-bath mobile home sits on 1 full acre of land, offering privacy, room to roam, and endless outdoor potential. The property also includes two storage sheds, perfect for tools, lawn equipment, hobbies, or extra storage space. Inside, you'll find a comfortable layout featuring a cozy living area, functional kitchen, and generously sized bedrooms. The primary suite includes a private bath for added convenience. Whether you're searching for a starter home, investment opportunity, or a quiet place to settle down, this property delivers affordability, space, and the charm of rural living. Enjoy the slower pace of the countryside while still being just a short drive from town conveniences.

  12. 2026-04-04
    price $79,900 806-char remark
    Show marketing remark (806 chars)

    ***SELLER IS MOTIVATED. BRING ALL OFFERS*** Peaceful country living at its best! This well-maintained 3-bedroom, 2-bath mobile home sits on 1 full acre of land, offering privacy, room to roam, and endless outdoor potential. The property also includes two storage sheds, perfect for tools, lawn equipment, hobbies, or extra storage space. Inside, you'll find a comfortable layout featuring a cozy living area, functional kitchen, and generously sized bedrooms. The primary suite includes a private bath for added convenience. Whether you're searching for a starter home, investment opportunity, or a quiet place to settle down, this property delivers affordability, space, and the charm of rural living. Enjoy the slower pace of the countryside while still being just a short drive from town conveniences.

  13. 2026-02-27
    listed $85,000 Active 806-char remark
    Show marketing remark (806 chars)

    ***SELLER IS MOTIVATED. BRING ALL OFFERS*** Peaceful country living at its best! This well-maintained 3-bedroom, 2-bath mobile home sits on 1 full acre of land, offering privacy, room to roam, and endless outdoor potential. The property also includes two storage sheds, perfect for tools, lawn equipment, hobbies, or extra storage space. Inside, you'll find a comfortable layout featuring a cozy living area, functional kitchen, and generously sized bedrooms. The primary suite includes a private bath for added convenience. Whether you're searching for a starter home, investment opportunity, or a quiet place to settle down, this property delivers affordability, space, and the charm of rural living. Enjoy the slower pace of the countryside while still being just a short drive from town conveniences.

  14. 2021-10-01
    historical
  15. 2019-07-24
    soldstatus
  16. 2018-11-26
    listed $79,900
  17. 2018-03-02
    listed $129,000

ⓘ 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 5/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥107°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 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
$11,624
− Mortgage interest
−$3,641
− Property taxes
−$975
− Insurance
−$325
− Repairs & maintenance
−$930
− Management
−$930
− Depreciation
−$1,891
Taxable income
$2,932
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$704
After-tax cash flow
$3,089/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 · 12 photos

Fair 45/100 Moderate rehab

This mobile home requires moderate repairs and maintenance to improve its condition and value. Focus on the roof, exterior siding, flooring, and interior walls for the highest impact.

Repairs flagged

  • Major roof — Exposed roof structure
  • Major exterior siding — Weathered and damaged
  • Major flooring — Worn carpet
  • Major interior walls — Worn paint, peeling

Value-add opportunities

  • Resale Paint exterior siding — Enhances curb appeal
  • Both Replace carpet — Improves comfort and value
  • Resale Paint interior walls — Enhances interior appearance

Renovation cost estimate screening

Repair itemSeverityEst. cost
roof · Exposed roof structure Major $15,000–50,000
exterior siding · Weathered and damaged Major $15,000–50,000
flooring · Worn carpet Major $15,000–50,000
interior walls · Worn paint, peeling Major $15,000–50,000
Total estimated repair cost · 4 items $60,000–200,000

Value-add ROI direction

  • Resale Paint exterior siding — Enhances curb appeal
  • Both Replace carpet — Improves comfort and value
  • Resale Paint interior walls — Enhances interior appearance

ⓘ 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
George County School District
NCES district ID
2801560
Math proficiency
45% ▲ 1.00%
Reading proficiency
42% ▼ -1.00%
Median HH income
$45,139
Composite
36.95/100
National rank
#4533
State rank
#30 of 130 in MS

Livability — Lucedale

Score
65/100
State rank
#110
US rank
#12690

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
28,891

Population outlook (George County) Hauer SSP2

Today (2025)
24,439 people
By 2030
24,823 · +1.6%
By 2040
25,399 · +3.9%
By 2050
25,410 · +4.0%
By 2075
24,603 · +0.7%
By 2100
21,067 · -13.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (87%)
Race & ethnicity
White 87% Black 7% Two or more races 4% Hispanic / Latino 3%
Common ancestry
Slovak 2% Lithuanian 2% Serbian 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · George

2024 margin
Solid R (+78.8) · D 10.3% · R 89.1%
2008→2024 swing
-12.7pp toward R · 2008: -66.1pp · 2024: -78.8pp
All cycles
2024: R+78.8 2020: R+76.8 2016: R+77.7 2012: R+71.2 2008: R+66.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -32.03%
Current HPI
183.9023
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

-49.6% since first listed
8 events — show timeline
  • 2026-05-18 Price Changed $65,000 MLSU
  • 2026-04-15 Price Changed $75,000 MLSU
  • 2026-04-04 Price Changed $79,900 MLSU
  • 2026-02-27 Listed $85,000 MLSU
  • 2021-10-01 Listing Removed MLSU
  • 2019-07-24 Sold (MLS) MLSU
  • 2018-11-26 Listed $79,900 MLSU
  • 2018-03-02 Listed $129,000 MLSU

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…