CashFlowRE
Sign in Sign up
56 Stringer Rd
D+ Composite 48.34
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 +19.1/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.0/10.0
  • Schools +4.1/10.0
  • 1% rule +4.0/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$155,000

56 Stringer Rd · Bond, MS 39577
3 bd · 1.0 ba · 1,136 sqft · SingleFamily public records · 33 Days on market
Built 1974 $136/sqft · 94% above area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Here is your chance to enjoy country living in this cute brick home on approximately .8 acres just north of Wiggins! Located on a dead end road, 3 bedrooms, 1 bath and is a perfect starter home or great for retirement. Convenient to Hwy 49. Call to make your appointment today!

Key facts

  • New a/c system
  • Flat lot
  • Brick home

Tags

BRICK HOMEUPDATED INTERIORREFRESHED KITCHENNEW ROOFNEW A/C SYSTEMFLAT LOT

Property features AI

Exterior

  • Parking: Attached carport
  • Utilities: Septic tank
  • Home design: Single-family residence; One story
  • Construction: Brick veneer exterior; Slab foundation
  • Exterior features: Level lot

Interior

  • Kitchen: Cooktop; Built-in electric oven
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central electric air conditioning
  • Interior features: Cooktop; Built-in electric oven

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/1.0-bath single-family listed at $155k.

Deal economics

  • At list price, monthly cash flow is $166 ($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 $140k (9.8% below list).
  • Recommended offer: $140k (9.8% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • Stone County School District (town): math 52% / reading 46% proficiency, ranked #15 of 130 in MS (top 12%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 70 active listings in the ZIP; 60 units permitted in Stone County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Stone County population projected to shrink 4% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 33 days — a 3% lower offer ($150k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 8y 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; major wildfire risk; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $139,826 (9.8% below list)

Questions for the listing agent

  1. It's been on market 33 days. Have you received any prior offers? Is the seller open to a 10% concession, seller financing, or rate buy-down credit?
  2. Built in 1974 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
0.90%
Cap rate
7.58%
Cash-on-cash
4.58%
DSCR
1.20
GRM
9.2

CMA / ARV

ARV (median comp)
$84,648
List price
$155,000
Delta
83.11%
Verdict
OVERPRICED
Comps
2 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
16 2nd St Bond 0.24mi 3/1.0 1,150 (+1%) 16mo $32,500 $28 74

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
-9.2%
Equity multiple
0.66×
Total profit
$-14,620
Equity at exit
$23,111
10-year hold
IRR
0.2%
Equity multiple
1.01×
Total profit
$618
Equity at exit
$13,402

Cash invested: $43,400 (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 39577

Home prices YoY
-30.1%
Active inventory
70
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$1,398 medium interval (Pro) →
Mortgage (P&I)
$813
Tax from tax record
$61 /mo · $737/yr
Insurance
$65
HOA
$0
Vacancy / Maint / Mgmt
$294
Net cashflow
$166

Break-even live

Break-even rent $1,188
Max offer price $155,000
Occupancy floor 83%

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
$38,750
Closing costs
$4,650
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 20 events

  1. 2026-06-14
    status $155,000 Pending 33 DOM
  2. 2026-06-13
    days on market $155,000 Active 33 DOM
  3. 2026-06-12
    days on market $155,000 Active 32 DOM
  4. 2026-06-09
    days on market $155,000 Active 29 DOM
  5. 2026-06-08
    days on market $155,000 Active 28 DOM
  6. 2026-06-07
    days on market $155,000 Active 27 DOM
  7. 2026-06-07
    days on market $155,000 Active 26 DOM
  8. 2026-06-04
    days on market $155,000 Active 23 DOM
  9. 2026-06-02
    days on market $155,000 Active 22 DOM
  10. 2026-06-01
    days on market $155,000 Active 21 DOM
  11. 2026-05-31
    days on market $155,000 Active 20 DOM
  12. 2026-05-02
    listed $155,000 Active 742-char remark
  13. 2022-09-15
    soldstatus Closed 278-char remark
    Show marketing remark (278 chars)

    Here is your chance to enjoy country living in this cute brick home on approximately .8 acres just north of Wiggins! Located on a dead end road, 3 bedrooms, 1 bath and is a perfect starter home or great for retirement. Convenient to Hwy 49. Call to make your appointment today!

  14. 2022-07-08
    status Pending 278-char remark
    Show marketing remark (278 chars)

    Here is your chance to enjoy country living in this cute brick home on approximately .8 acres just north of Wiggins! Located on a dead end road, 3 bedrooms, 1 bath and is a perfect starter home or great for retirement. Convenient to Hwy 49. Call to make your appointment today!

  15. 2022-07-05
    listed $119,000 Active 278-char remark
    Show marketing remark (278 chars)

    Here is your chance to enjoy country living in this cute brick home on approximately .8 acres just north of Wiggins! Located on a dead end road, 3 bedrooms, 1 bath and is a perfect starter home or great for retirement. Convenient to Hwy 49. Call to make your appointment today!

  16. 2022-01-07
    soldstatus Closed
    Show marketing remark (144 chars)

    3 Bedroom 1 Bath, Brick Rancher Home on .80 of An Acre. Single Carport. Located In Bond Community, North Stone County. More Photos Coming Soon.

  17. 2021-12-05
    status Pending
    Show marketing remark (144 chars)

    3 Bedroom 1 Bath, Brick Rancher Home on .80 of An Acre. Single Carport. Located In Bond Community, North Stone County. More Photos Coming Soon.

  18. 2021-12-01
    listed $90,000 Active
    Show marketing remark (144 chars)

    3 Bedroom 1 Bath, Brick Rancher Home on .80 of An Acre. Single Carport. Located In Bond Community, North Stone County. More Photos Coming Soon.

  19. 2021-10-01
    historical
  20. 2018-11-25
    listed $85,000

ⓘ 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
$737 · $61/mo
Projected year-2 tax
$1,225 · $102/mo
Expected delta
+$487/yr (+$41/mo · 66.0%)

ⓘ 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 6/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 18 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
$16,779
− Mortgage interest
−$8,682
− Property taxes
−$737
− Insurance
−$775
− Repairs & maintenance
−$1,342
− Management
−$1,342
− Depreciation
−$4,509
Taxable loss
−$609
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$146
After-tax cash flow
$2,135/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
Stone County School District
NCES district ID
2804170
Math proficiency
52% ▼ -8.00%
Reading proficiency
46% ▼ -7.00%
Median HH income
$43,785
Composite
41.4/100
National rank
#3476
State rank
#15 of 130 in MS

Livability — Bond

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
Bond, MS
Population (ZIP)
10,488

Population outlook (Stone County) Hauer SSP2

Today (2025)
18,528 people
By 2030
18,585 · +0.3%
By 2040
18,429 · -0.5%
By 2050
17,825 · -3.8%
By 2075
16,095 · -13.1%
By 2100
14,276 · -22.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (67%)
Race & ethnicity
White 67% Black 27% Two or more races 4% Hispanic / Latino 3%
Common ancestry
Lithuanian 4% Serbian 1% Italian 1%
Foreign-born
1% · Canada
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Stone

2024 margin
Solid R (+58.0) · D 20.5% · R 78.5% · Other 1.1%
2008→2024 swing
-14.5pp toward R · 2008: -43.5pp · 2024: -58.0pp
All cycles
2024: R+58.0 2020: R+52.8 2016: R+53.5 2012: R+45.9 2008: R+43.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -68.19%
Current HPI
158.2419
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

+82.4% since first listed
12 events — show timeline
  • 2026-06-13 Pending HAAR
  • 2026-05-29 Relisted HAAR
  • 2026-05-20 Pending HAAR
  • 2026-05-02 Listed $155,000 HAAR
  • 2022-09-15 Sold (MLS) MLSU
  • 2022-07-08 Pending MLSU
  • 2022-07-05 Listed $119,000 MLSU
  • 2022-01-07 Sold (MLS) MLSU
  • 2021-12-05 Pending MLSU
  • 2021-12-01 Listed $90,000 MLSU
  • 2021-10-01 Listing Removed MLSU
  • 2018-11-25 Listed $85,000 MLSU

Property tax history

+5.9%/yr

Latest (2025): $737 · +15.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…