CashFlowRE
Sign in Sign up
734 Canterbury Dr
C- Composite 53.61
Why this score? — see what drove the C- 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 +15.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +4.7/10.0
  • Schools +4.5/10.0
  • 1% rule +4.2/10.0
  • Livability +4.0/5.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$200,000

734 Canterbury Dr · Biloxi, MS 39532
3 bd · 1.0 ba · 1,702 sqft · SingleFamily public records · 109 Days on market
Built 1971 0.26 ac lot $118/sqft · at area comps Est $247k · 19% under ↓ 7% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Spacious, solid, and perfectly positioned -- welcome to 734 Canterbury Drive! This well-maintained single-story home offers an inviting open layout with generous living and dining space, ideal for everyday living and entertaining. The oversized living room features a beautiful brick fireplace and flows seamlessly into the dining area and kitchen, creating a comfortable gathering space for family and friends. The kitchen offers abundant cabinetry, ample counter space, built-in oven, and an easy pass-through design that keeps everyone connected. Ceramic tile flooring throughout the main living areas provides durability and low-maintenance convenience. The primary suite includes its own private bath, while additional bedrooms offer flexible space for guests, office, or hobbies. A spacious laundry room with built-in storage adds everyday functionality. Step outside to a large fenced backyard complete with a deck and above-ground pool -- perfect for summer gatherings, grilling, and enjoying Mississippi Gulf Coast evenings. The yard offers plenty of room for pets, play, or future enhancements. Additional highlights include: • Full 2-car garage • Mature landscaping with palm trees • Established neighborhood • Convenient access to nearby water, shopping, dining, and Keesler AFB With solid construction, generous square footage, and a prime location near the water, this home is ready for its next chapter. Schedule your private showing today -- opportunities in this area don't last long.

Key facts

  • Brick fireplace
  • Private bath
  • Open layout

Tags

OPEN LAYOUTBRICK FIREPLACEABUNDANT CABINETRYCERAMIC TILE FLOORINGPRIVATE BATHBUILT-IN STORAGE

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 $200k.

Deal economics

  • At list price, monthly cash flow is $77 ($929/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 $185k (7.6% below list).
  • Recommended offer: $182k (9.0% below list) — sets the bar for market timing.
  • Cap rate 6.8% vs local median 3.5% in Biloxi — 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 (#6 in MS, #2,141 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: commute D+, amenities F, employment D-.
  • Biloxi Public School District (urban): math 60% / reading 48% proficiency, ranked #7 of 130 in MS (top 5%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising (+3.0%/yr); 392 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% 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 32% of the median local income ($69k/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 $1k of loan paydown is wiped out by about $6k 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 109 days — a 9% lower offer ($182k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: 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 $182,000 (9.0% below list)

Questions for the listing agent

  1. It's been on market 109 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 1971 — 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. 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
0.92%
Cap rate
6.76%
Cash-on-cash
1.66%
DSCR
1.07
GRM
9.0

CMA / ARV

ARV (median comp)
$247,051
List price
$200,000
Delta
-19.05%
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
707 Holly Hills Dr 0.15mi 3/2.0 1,723 (+1%) 1mo $365,000 $212 86
726 Sharon Hills Dr 0.03mi 4/2.0 (+1) 1,822 (+7%) 1mo $246,500 $135 77
830 Bluewood Dr 0.40mi 3/2.0 1,734 (+2%) 2mo $230,000 $133 72
789 Sharon Hills Dr 0.14mi 4/2.0 (+1) 1,876 (+10%) 0mo $255,000 $136 67
757 Canterbury Dr 0.13mi 3/2.0 1,920 (+13%) 2mo $265,000 $138 67
774 Sharon Hills Dr 0.12mi 4/2.5 (+1) 1,535 (-10%) 1mo $145,200 $95 66
2185 Baywood Dr 0.48mi 3/2.0 1,596 (-6%) 1mo $224,900 $141 62
2070 Camp Wilkes Rd 0.26mi 3/2.0 1,484 (-13%) 1mo $218,500 $147 62
825 Bilglade Dr 0.71mi 3/2.0 1,680 (-1%) 3mo $234,000 $139 59
844 Carolee Cir 0.47mi 4/2.0 (+1) 1,575 (-8%) 2mo $259,500 $165 55
2091 Carolwood Dr 0.39mi 3/2.0 1,491 (-12%) 3mo $217,000 $146 55
856 Rustwood Dr 0.49mi 4/2.0 (+1) 1,837 (+8%) 2mo $249,900 $136 53

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 · 2.98% rent growth · sell at horizon

5-year hold
IRR
-13.7%
Equity multiple
0.51×
Total profit
$-27,486
Equity at exit
$29,821
10-year hold
IRR
-4.8%
Equity multiple
0.69×
Total profit
$-17,622
Equity at exit
$17,292

Cash invested: $56,000 (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 39532

Rents YoY
3.0%
Active inventory
392
Price-to-rent
9.0×

Monthly cashflow live

Estimated rent
$1,848 high interval (Pro) →
Mortgage (P&I)
$1,049
Tax est. 1.5%
$250 /mo · $3,000/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$388
Net cashflow
$77

Break-even live

Break-even rent $1,750
Max offer price $200,000
Occupancy floor 91%

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
$50,000
Closing costs
$6,000
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
860 Leeward Dr Biloxi, MS 4.0 2.0 1885 $2,650 $1.41 14d 1 0.56mi
2171 Popps Ferry Rd Biloxi, MS 4.0 2.0 1625 $1,600 $0.98 44d 1 0.57mi
883 Rustwood Dr Biloxi, MS 3.0 2.0 1188 $1,700 $1.43 21d 1 0.61mi
875 Laurelwood Dr Biloxi, MS 2.0 2.0 1200 $1,750 $1.46 14d 1 0.65mi
1955 Popps Ferry Rd Biloxi, MS 1.0–3.0 1.0–2.0 1347 $1,647 $1.22 44d 1 0.74mi
495 Popps Ferry Rd #77 Biloxi, MS 2.0 2.5 1524 $2,000 $1.31 21d 1 1.30mi
2411 Sunkist Country Club Rd Biloxi, MS 3.0 2.0 1592 $1,800 $1.13 44d 1 1.31mi
495 Popps Ferry Rd Biloxi, MS 2.0 1.5–2.5 1455 $1,850 $1.27 44d 2 1.33mi

Listing history 21 events

  1. 2026-06-18
    days on market $200,000 Active 109 DOM
  2. 2026-06-17
    days on market $200,000 Active 108 DOM
  3. 2026-06-16
    days on market $200,000 Active 107 DOM
  4. 2026-06-15
    days on market $200,000 Active 106 DOM
  5. 2026-06-14
    days on market $200,000 Active 104 DOM
  6. 2026-06-13
    days on market $200,000 Active 103 DOM
  7. 2026-06-09
    days on market $200,000 Active 100 DOM
  8. 2026-06-08
    days on market $200,000 Active 99 DOM
  9. 2026-06-07
    days on market $200,000 Active 98 DOM
  10. 2026-06-05
    days on market $200,000 Active 95 DOM
  11. 2026-06-03
    days on market $200,000 Active 94 DOM
  12. 2026-06-03
    price $200,000 Active 93 DOM
  13. 2026-06-02
    days on market $215,900 Active 93 DOM
  14. 2026-06-01
    days on market $215,900 Active 92 DOM
  15. 2026-05-31
    days on market $215,900 Active 91 DOM
  16. 2026-05-30
    days on market $215,900 Active 90 DOM
  17. 2026-05-16
    status Pending 1543-char remark
    Show marketing remark (1543 chars)

    Spacious, solid, and perfectly positioned -- welcome to 734 Canterbury Drive! This well-maintained single-story home offers an inviting open layout with generous living and dining space, ideal for everyday living and entertaining. The oversized living room features a beautiful brick fireplace and flows seamlessly into the dining area and kitchen, creating a comfortable gathering space for family and friends. The kitchen offers abundant cabinetry, ample counter space, built-in oven, and an easy pass-through design that keeps everyone connected. Ceramic tile flooring throughout the main living areas provides durability and low-maintenance convenience. The primary suite includes its own private bath, while additional bedrooms offer flexible space for guests, office, or hobbies. A spacious laundry room with built-in storage adds everyday functionality. Step outside to a large fenced backyard complete with a deck and above-ground pool -- perfect for summer gatherings, grilling, and enjoying Mississippi Gulf Coast evenings. The yard offers plenty of room for pets, play, or future enhancements. Additional highlights include: • Full 2-car garage • Mature landscaping with palm trees • Established neighborhood • Convenient access to nearby water, shopping, dining, and Keesler AFB With solid construction, generous square footage, and a prime location near the water, this home is ready for its next chapter. Schedule your private showing today -- opportunities in this area don't last long.

  18. 2026-05-01
    price $215,900 1543-char remark
    Show marketing remark (1543 chars)

    Spacious, solid, and perfectly positioned -- welcome to 734 Canterbury Drive! This well-maintained single-story home offers an inviting open layout with generous living and dining space, ideal for everyday living and entertaining. The oversized living room features a beautiful brick fireplace and flows seamlessly into the dining area and kitchen, creating a comfortable gathering space for family and friends. The kitchen offers abundant cabinetry, ample counter space, built-in oven, and an easy pass-through design that keeps everyone connected. Ceramic tile flooring throughout the main living areas provides durability and low-maintenance convenience. The primary suite includes its own private bath, while additional bedrooms offer flexible space for guests, office, or hobbies. A spacious laundry room with built-in storage adds everyday functionality. Step outside to a large fenced backyard complete with a deck and above-ground pool -- perfect for summer gatherings, grilling, and enjoying Mississippi Gulf Coast evenings. The yard offers plenty of room for pets, play, or future enhancements. Additional highlights include: • Full 2-car garage • Mature landscaping with palm trees • Established neighborhood • Convenient access to nearby water, shopping, dining, and Keesler AFB With solid construction, generous square footage, and a prime location near the water, this home is ready for its next chapter. Schedule your private showing today -- opportunities in this area don't last long.

  19. 2026-03-15
    price $219,900 1543-char remark
    Show marketing remark (1543 chars)

    Spacious, solid, and perfectly positioned -- welcome to 734 Canterbury Drive! This well-maintained single-story home offers an inviting open layout with generous living and dining space, ideal for everyday living and entertaining. The oversized living room features a beautiful brick fireplace and flows seamlessly into the dining area and kitchen, creating a comfortable gathering space for family and friends. The kitchen offers abundant cabinetry, ample counter space, built-in oven, and an easy pass-through design that keeps everyone connected. Ceramic tile flooring throughout the main living areas provides durability and low-maintenance convenience. The primary suite includes its own private bath, while additional bedrooms offer flexible space for guests, office, or hobbies. A spacious laundry room with built-in storage adds everyday functionality. Step outside to a large fenced backyard complete with a deck and above-ground pool -- perfect for summer gatherings, grilling, and enjoying Mississippi Gulf Coast evenings. The yard offers plenty of room for pets, play, or future enhancements. Additional highlights include: • Full 2-car garage • Mature landscaping with palm trees • Established neighborhood • Convenient access to nearby water, shopping, dining, and Keesler AFB With solid construction, generous square footage, and a prime location near the water, this home is ready for its next chapter. Schedule your private showing today -- opportunities in this area don't last long.

  20. 2026-02-23
    listed $232,000 Active 1543-char remark
    Show marketing remark (1543 chars)

    Spacious, solid, and perfectly positioned -- welcome to 734 Canterbury Drive! This well-maintained single-story home offers an inviting open layout with generous living and dining space, ideal for everyday living and entertaining. The oversized living room features a beautiful brick fireplace and flows seamlessly into the dining area and kitchen, creating a comfortable gathering space for family and friends. The kitchen offers abundant cabinetry, ample counter space, built-in oven, and an easy pass-through design that keeps everyone connected. Ceramic tile flooring throughout the main living areas provides durability and low-maintenance convenience. The primary suite includes its own private bath, while additional bedrooms offer flexible space for guests, office, or hobbies. A spacious laundry room with built-in storage adds everyday functionality. Step outside to a large fenced backyard complete with a deck and above-ground pool -- perfect for summer gatherings, grilling, and enjoying Mississippi Gulf Coast evenings. The yard offers plenty of room for pets, play, or future enhancements. Additional highlights include: • Full 2-car garage • Mature landscaping with palm trees • Established neighborhood • Convenient access to nearby water, shopping, dining, and Keesler AFB With solid construction, generous square footage, and a prime location near the water, this home is ready for its next chapter. Schedule your private showing today -- opportunities in this area don't last long.

  21. 2013-04-02
    soldstatus

ⓘ 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 4/10 Moderate FEMA zone X (unshaded) · 22% chance over 30 yrs
  • 🔥 Wildfire 2/10 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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$22,171
− Mortgage interest
−$11,203
− Property taxes
−$3,000
− Insurance
−$1,000
− Repairs & maintenance
−$1,774
− Management
−$1,774
− Depreciation
−$5,818
Taxable loss
−$2,398
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$575
After-tax cash flow
$1,505/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
Biloxi Public School District
NCES district ID
2800630
Math proficiency
60% ▼ -7.00%
Reading proficiency
48% ▼ -3.00%
Median HH income
$40,608
Composite
45.26/100
National rank
#2657
State rank
#7 of 130 in MS

Livability — Biloxi

Score
79/100
State rank
#6
US rank
#2141

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Biloxi, MS
County
Harrison County · 178,171 people
City population
63,281
Metro
Gulfport-Biloxi, MS
Population (ZIP)
36,662
Household income
$68,710
Rent vs Own
36.7% rent · 63.3% own
Severe rent burden
954.0

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
Predominantly White (69%)
Race & ethnicity
White 69% Black 15% Two or more races 9% Hispanic / Latino 6% Asian 4%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Lithuanian 5% Italian 2% Serbian 2%
Foreign-born
4% · Vietnam, Canada
Languages at home
94% English-only · Spanish 2% Vietnamese 1% 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
▼ -90.04%
Current HPI
154.9975
Rent YoY
▲ 2.98%
Metro
Gulfport-Biloxi, MS
State GDP YoY
F500 in state
0

Price history

-6.9% since first listed
5 events — show timeline
  • 2026-05-16 Pending MLSU
  • 2026-05-01 Price Changed $215,900 MLSU
  • 2026-03-15 Price Changed $219,900 MLSU
  • 2026-02-23 Listed $232,000 MLSU
  • 2013-04-02 Sold (Public Records) Public Records

Property tax history

-1.1%/yr

Latest (2025): $320 · +0.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…