CashFlowRE
Sign in Sign up
1520 Sebron St
B Composite 73.42
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +8.9/15.0
  • Appreciation +5.1/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0

$102,000

1520 Sebron St · Prentiss, MS 39474
3 bd · 1.0 ba · 1,427 sqft · SingleFamily public records · 106 Days on market
Built 1968 0.32 ac lot $71/sqft · at area comps Est $105k · at est. ↓ 59% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Located in Prentiss, MS, this functional and efficient 3-bedroom, 2-bath brick ranch offers comfort, convenience, and classic appeal. Step inside directly from the double covered carport into a well-designed 1,531 sq ft layout, ideal for everyday living and family enjoyment. Built in 1968 on a durable concrete slab, this low-maintenance brick home combines solid construction with practical features. The thoughtfully positioned high-set bedroom windows provide abundant natural light while allowing greater flexibility for furniture placement. Currently tenant-occupied, this home presents a wonderful opportunity--whether you're looking for an investment property or ready to make it your own. The tenants are simply waiting for the next owner to say the word. Don't miss your chance to call this inviting property home.

Key facts

  • 0.32 acre lot
  • 2 parking spots
  • Built 1968

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 $102k.

Deal economics

  • At list price, monthly cash flow is $1k ($18k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $102k).
  • Recommended offer: $93k (9.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 61/100 on livability (#204 in MS) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+; Watch: housing C-, health & safety D, schools F.
  • Jefferson Davis County School District (rural): math 14% / reading 20% proficiency, ranked #104 of 130 in MS (top 80%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 97% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 45 active listings in the ZIP.

Forward outlook

  • In year one you build about $978 of equity ($705 loan paydown + $273 appreciation (0.3% local appreciation)).
  • Jefferson Davis County population projected at -35% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (0.3% appreciation + 3.0% rent growth), your $29k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 106 days — a 9% lower offer ($93k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 97% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $92,820 (9.0% below list)

Questions for the listing agent

  1. It's been on market 106 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1968 — 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. 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?
  6. 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.
  7. 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.
  8. 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
2.72%
Cap rate
23.47%
Cash-on-cash
61.35%
DSCR
3.73
GRM
3.1

CMA / ARV

ARV (median comp)
$105,297
List price
$102,000
Delta
-3.13%
Verdict
FAIR
Comps
2 within 1.0 mi

Projected returns pro-forma

0.27% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
63.5%
Equity multiple
4.20×
Total profit
$91,365
Equity at exit
$30,990
10-year hold
IRR
65.3%
Equity multiple
8.51×
Total profit
$214,409
Equity at exit
$38,366

Cash invested: $28,560 (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 39474

Home prices YoY
0.2%
Active inventory
45
Price-to-rent
3.1×

Monthly cashflow live

Estimated rent
$2,778 medium interval (Pro) →
Mortgage (P&I)
$535
Tax from tax record
$157 /mo · $1,888/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$583
Net cashflow
$1,460

Break-even live

Break-even rent $930
Max offer price $102,000
Occupancy floor 42%

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
$25,500
Closing costs
$3,060
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. 2026-06-18
    days on market $102,000 Active 106 DOM
  2. 2026-06-17
    days on market $102,000 Active 105 DOM
  3. 2026-06-16
    days on market $102,000 Active 104 DOM
  4. 2026-06-15
    days on market $102,000 Active 103 DOM
  5. 2026-06-13
    days on market $102,000 Active 101 DOM
  6. 2026-06-12
    days on market $102,000 Active 100 DOM
  7. 2026-06-09
    days on market $102,000 Active 97 DOM
  8. 2026-06-08
    days on market $102,000 Active 96 DOM
  9. 2026-06-07
    days on market $102,000 Active 95 DOM
  10. 2026-06-07
    days on market $102,000 Active 94 DOM
  11. 2026-06-04
    days on market $102,000 Active 91 DOM
  12. 2026-06-02
    days on market $102,000 Active 90 DOM
  13. 2026-06-01
    days on market $102,000 Active 89 DOM
  14. 2026-05-31
    days on market $102,000 Active 88 DOM
  15. 2026-03-26
    price $102,000 825-char remark
    Show marketing remark (825 chars)

    Located in Prentiss, MS, this functional and efficient 3-bedroom, 2-bath brick ranch offers comfort, convenience, and classic appeal. Step inside directly from the double covered carport into a well-designed 1,531 sq ft layout, ideal for everyday living and family enjoyment. Built in 1968 on a durable concrete slab, this low-maintenance brick home combines solid construction with practical features. The thoughtfully positioned high-set bedroom windows provide abundant natural light while allowing greater flexibility for furniture placement. Currently tenant-occupied, this home presents a wonderful opportunity--whether you're looking for an investment property or ready to make it your own. The tenants are simply waiting for the next owner to say the word. Don't miss your chance to call this inviting property home.

  16. 2026-03-09
    price $117,000 825-char remark
    Show marketing remark (825 chars)

    Located in Prentiss, MS, this functional and efficient 3-bedroom, 2-bath brick ranch offers comfort, convenience, and classic appeal. Step inside directly from the double covered carport into a well-designed 1,531 sq ft layout, ideal for everyday living and family enjoyment. Built in 1968 on a durable concrete slab, this low-maintenance brick home combines solid construction with practical features. The thoughtfully positioned high-set bedroom windows provide abundant natural light while allowing greater flexibility for furniture placement. Currently tenant-occupied, this home presents a wonderful opportunity--whether you're looking for an investment property or ready to make it your own. The tenants are simply waiting for the next owner to say the word. Don't miss your chance to call this inviting property home.

  17. 2026-03-04
    listed $250,000 Active 825-char remark
    Show marketing remark (825 chars)

    Located in Prentiss, MS, this functional and efficient 3-bedroom, 2-bath brick ranch offers comfort, convenience, and classic appeal. Step inside directly from the double covered carport into a well-designed 1,531 sq ft layout, ideal for everyday living and family enjoyment. Built in 1968 on a durable concrete slab, this low-maintenance brick home combines solid construction with practical features. The thoughtfully positioned high-set bedroom windows provide abundant natural light while allowing greater flexibility for furniture placement. Currently tenant-occupied, this home presents a wonderful opportunity--whether you're looking for an investment property or ready to make it your own. The tenants are simply waiting for the next owner to say the word. Don't miss your chance to call this inviting property home.

ⓘ 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
$1,888 · $157/mo
Projected year-2 tax
$1,888 · $157/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 5/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 97% 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
$33,340
− Mortgage interest
−$5,714
− Property taxes
−$1,888
− Insurance
−$510
− Repairs & maintenance
−$2,667
− Management
−$2,667
− Depreciation
−$2,967
Taxable income
$16,927
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$4,062
After-tax cash flow
$13,459/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
Jefferson Davis County School District
NCES district ID
2802250
Math proficiency
14% ▼ -21.00%
Reading proficiency
20% ▼ -5.00%
Median HH income
$27,474
Composite
13.25/100
National rank
#9549
State rank
#104 of 130 in MS

Livability — Prentiss

Score
61/100
State rank
#204
US rank
#18336

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Prentiss, MS
Population (ZIP)
6,128

Population outlook (Jefferson Davis County) Hauer SSP2

Today (2025)
10,128 people
By 2030
9,342 · -7.8%
By 2040
7,842 · -22.6%
By 2050
6,583 · -35.0%
By 2075
4,540 · -55.2%
By 2100
3,563 · -64.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority Black (62%)
Race & ethnicity
Black 62% White 36% Two or more races 2%
Common ancestry
Romanian 1% Serbian 1%
Foreign-born
0%

Political lean MEDSL · Jefferson Davis

2024 margin
D (+13.8) · D 56.5% · R 42.8%
2008→2024 swing
-7.7pp toward R · 2008: 21.5pp · 2024: 13.8pp
All cycles
2024: D+13.8 2020: D+17.1 2016: D+20.1 2012: D+25.0 2008: D+21.5

Not yet ingested

Civics

Market trends

HPI YoY
▲ 0.27%
Current HPI
120.5458
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

-59.2% since first listed
3 events — show timeline
  • 2026-03-26 Price Changed $102,000 MLSU
  • 2026-03-09 Price Changed $117,000 MLSU
  • 2026-03-04 Listed $250,000 MLSU

Property tax history

+3.0%/yr

Latest (2025): $1,888 · +1.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…