CashFlowRE
Sign in Sign up
6 Clear Springs Ct
D- Composite 39.88
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).

  • Cash flow +11.9/30.0
  • ARV discount +7.5/15.0
  • Schools +4.1/10.0
  • Livability +4.0/5.0
  • DSCR +3.5/10.0
  • Rent growth +3.3/5.0
  • 1% rule +3.1/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$230,000

6 Clear Springs Ct · Hattiesburg, MS 39402
3 bd · 2.0 ba · 1,490 sqft · Other public records · 7 Days on market
Built 2007 6,534 sqft lot $18/mo HOA · 1% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 6 Clear Springs Court! This beautifully maintained, move-in-ready home offers the perfect blend of comfort, convenience, and community. Featuring durable luxury vinyl plank flooring throughout much of the home and a recently updated HVAC system, this property is designed for low-maintenance living and peace of mind. Nestled in a community-oriented neighborhood, you'll enjoy a welcoming atmosphere while being just minutes from shopping, dining, and major highway access for an easy commute. From its well-kept condition to its desirable location, this turnkey home is ready for its next owner to move right in and start making memories.

Key facts

  • 6,534 sq ft lot
  • Garage
  • Built 2007

Property features AI

Finance

  • Other: Lot approximately 0.15 acres
  • Financial info: Financial details not provided
  • HOA & community: Homeowners association with a $55 quarterly fee

Exterior

  • Parking: 1-car garage with garage door opener
  • Security: No security details provided
  • Utilities: Public sewer; Community water; Cable available; Electricity available; Water available
  • Home design: Single-family residence (house); One level; Move-in ready
  • Construction: Brick veneer exterior; Slab foundation; Year built source: Owner
  • Exterior features: Private yard; Shingle roof

Interior

  • Kitchen: Cooktop; Refrigerator
  • Bedrooms: Bedrooms information not provided
  • Flooring: Luxury vinyl; Carpet
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air (electric); Ceiling fans
  • Interior features: Ceiling fans; Pantry; Recessed lighting; Smart thermostat; Walk-in closet(s)
  • Laundry & utility: Laundry closet; 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 other listed at $230k.

Deal economics

  • At list price, monthly cash flow is $-60 ($-724/yr) — negative.
  • To cash-flow at today's rent, offer at most $219k (4.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $187k (18.6% below list).
  • Recommended offer: $187k (18.6% below list) — sets the bar for 1% rule.
  • Cap rate 6.0% vs local median 4.0% in Hattiesburg — 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 79/100 on livability (#5 in MS, #2,046 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, health & safety A+; Watch: schools D+, crime D+, 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: Rents rising (+3.4%/yr); 499 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 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 $2k of loan paydown is wiped out by about $7k 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

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 10y 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: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $187,324 (18.6% 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. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. Crime grade is D 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.81%
Cap rate
5.98%
Cash-on-cash
-1.12%
DSCR
0.95
GRM
10.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.37% rent growth · sell at horizon

5-year hold
IRR
-17.8%
Equity multiple
0.37×
Total profit
$-40,412
Equity at exit
$34,294
10-year hold
IRR
-9.2%
Equity multiple
0.42×
Total profit
$-37,250
Equity at exit
$19,886

Cash invested: $64,400 (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 39402

Rents YoY
3.4%
Active inventory
499
Price-to-rent
10.2×

Monthly cashflow live

Estimated rent
$1,873 high interval (Pro) →
Mortgage (P&I)
$1,206
Tax from tax record
$220 /mo · $2,642/yr
Insurance
$96
HOA
$18
Vacancy / Maint / Mgmt
$393
Net cashflow
$-60

Break-even live

Break-even rent $1,950
Max offer price $219,348
Occupancy floor 98%

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
$57,500
Closing costs
$6,900
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
22 Montrose Ct Hattiesburg, MS 3.0 2.0 1600 $2,200 $1.38 20d 1 0.12mi
28 Whitestone Ct Hattiesburg, MS 3.0 2.0 1500 $1,695 $1.13 43d 1 0.18mi
9 Bramblett Dr Unit 9A Hattiesburg, MS 2.0 2.0 980 $1,600 $1.63 43d 1 0.68mi
361 Richburg Rd Purvis, MS 2.0 2.0 1200 $1,120 $0.93 20d 1 0.94mi
337 Richburg Rd Purvis, MS 2.0 2.0 1200 $1,120 $0.93 20d 1 0.98mi
100 Twin Oaks Ln Hattiesburg, MS 1.0–3.0 1.0–2.0 1156 $1,487 $1.29 20d 22 1.12mi

HOA detail

Monthly dues
$18 · $216/yr

Listing history 7 events

  1. 2026-06-19
    days on market $230,000 Active 7 DOM
  2. 2026-06-18
    days on market $230,000 Active 6 DOM
  3. 2026-06-17
    days on market $230,000 Active 5 DOM
  4. 2026-06-16
    days on market $230,000 Active 4 DOM
  5. 2026-06-15
    days on market $230,000 Active 3 DOM
  6. 2026-06-13
    remarks 616-char remark
  7. 2026-06-13
    listed $230,000 Active 1 DOM

ⓘ 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
$2,642 · $220/mo
Projected year-2 tax
$2,642 · $220/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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 22 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
$22,479
− Mortgage interest
−$12,884
− Property taxes
−$2,642
− Insurance
−$1,150
− Repairs & maintenance
−$1,798
− Management
−$1,798
− HOA
−$216
− Depreciation
−$6,691
Taxable loss
−$4,700
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,128
After-tax cash flow
$405/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 — Hattiesburg

Score
79/100
State rank
#5
US rank
#2046

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Lamar County · 44,620 people
City population
87,151
Metro
Hattiesburg, MS
Population (ZIP)
44,620
Household income
$75,220
Rent vs Own
39.6% rent · 60.4% own
Severe rent burden
864.0

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
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
White 59% Black 30% Hispanic / Latino 7% Two or more races 5% Asian 1%
Hispanic origin (detail)
Mexican 3% Puerto Rican 1%
Common ancestry
Serbian 4% Slovak 3% Lithuanian 3%
Foreign-born
4% · Canada
Languages at home
94% English-only · Spanish 4%

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
▼ -130.41%
Current HPI
163.5142
Rent YoY
▲ 3.37%
Metro
Hattiesburg, MS
State GDP YoY
F500 in state
0

Price history

+64.4% since first listed
4 events — show timeline
  • 2026-06-12 Listed $230,000 MLSU
  • 2026-06-11 Listed $230,000 HAAR
  • 2016-06-10 Sold (MLS) HAAR
  • 2016-05-03 Listed $139,900 HAAR

Property tax history

+8.0%/yr

Latest (2025): $2,642 · +3.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…