CashFlowRE
Sign in Sign up
1714 Urban Dr
B Composite 73.12
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 +7.5/15.0
  • Appreciation +6.9/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.7/10.0

$44,900

1714 Urban Dr · Clarksdale, MS 38614
3 bd · 1.0 ba · 1,012 sqft · Other public records · 45 Days on market
Built 1964 0.28 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Great investment opportunity in Clarksdale! This foreclosed single-family home features approximately 1,000+ square feet with 3 bedrooms and a solid layout, sitting on a spacious lot. Built in the mid-1960s, the property offers classic construction with brick/wood exterior and hardwood flooring. Ideal for investors or rehab buyers, this home has strong rental potential with estimated rents around $1,200/month. Property is being sold as-is and will require updates and repairs—perfect for a fix-and-flip or buy-and-hold strategy.

Key facts

  • 0.28 acre lot
  • 2 parking spots
  • Built 1964

Property features AI

Exterior

  • Parking: Attached carport with 2 spaces; Concrete parking surface
  • Utilities: Public water; Public sewer; Electricity available; Natural gas available; Cable available; Water available
  • Home design: Single-family house; One level; Brick construction; Slab foundation
  • Construction: Brick construction; Asphalt shingle roof; Slab foundation; Built as a single-family residence
  • Exterior features: Front porch; Private yard; Chain link fencing; Shed(s); Few trees; Front yard landscaping; Level lot

Interior

  • Kitchen: Eat-in kitchen
  • Flooring: Carpet; Laminate
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Eat-in kitchen; Storm door(s); Aluminum window frames
  • Laundry & utility: Washer hookup on main level; Electric dryer hookup

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 other listed at $45k.

Deal economics

  • At list price, monthly cash flow is $672 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $45k).
  • Recommended offer: $44k (3.0% below list) — sets the bar for market timing.
  • Cap rate 24.3% vs local median 6.1% in Clarksdale — 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 61/100 on livability (#188 in MS) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools F, amenities F, commute F.
  • Clarksdale Municipal School District (town): math 7% / reading 12% proficiency, ranked #121 of 130 in MS (top 93%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 94% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 52 active listings in the ZIP; 26 units permitted in Coahoma County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $2k of equity ($310 loan paydown + $2k appreciation (3.7% local appreciation)).
  • Coahoma County population projected at -36% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (3.7% appreciation + 3.0% rent growth), your $13k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 45 days — a 3% lower offer ($44k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: property tax is 2.7% of price.
  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $43,553 (3.0% below list)

Questions for the listing agent

  1. It's been on market 45 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1964 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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
2.90%
Cap rate
24.26%
Cash-on-cash
64.18%
DSCR
3.86
GRM
2.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

3.73% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
69.7%
Equity multiple
4.98×
Total profit
$50,043
Equity at exit
$22,062
10-year hold
IRR
68.6%
Equity multiple
10.23×
Total profit
$116,090
Equity at exit
$35,535

Cash invested: $12,572 (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 38614

Home prices YoY
3.1%
Active inventory
52
Price-to-rent
2.9×

Monthly cashflow live

Estimated rent
$1,301 medium interval (Pro) →
Mortgage (P&I)
$235
Tax from tax record
$101 /mo · $1,215/yr
Insurance
$19
HOA
$0
Vacancy / Maint / Mgmt
$273
Net cashflow
$672

Break-even live

Break-even rent $450
Max offer price $44,900
Occupancy floor 43%

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
$11,225
Closing costs
$1,347
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 16 events

  1. 2026-06-18
    days on market $44,900 Active 45 DOM
  2. 2026-06-17
    days on market $44,900 Active 44 DOM
  3. 2026-06-16
    days on market $44,900 Active 43 DOM
  4. 2026-06-15
    days on market $44,900 Active 42 DOM
  5. 2026-06-13
    days on market $44,900 Active 40 DOM
  6. 2026-06-12
    days on market $44,900 Active 39 DOM
  7. 2026-06-09
    days on market $44,900 Active 36 DOM
  8. 2026-06-08
    days on market $44,900 Active 35 DOM
  9. 2026-06-07
    days on market $44,900 Active 34 DOM
  10. 2026-06-07
    days on market $44,900 Active 33 DOM
  11. 2026-06-04
    days on market $44,900 Active 30 DOM
  12. 2026-06-02
    days on market $44,900 Active 29 DOM
  13. 2026-06-01
    days on market $44,900 Active 28 DOM
  14. 2026-05-31
    days on market $44,900 Active 27 DOM
  15. 2026-05-04
    listed $44,900 Active 538-char remark
  16. 1962-12-01
    soldstatus

ⓘ 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
$1,215 · $101/mo
Projected year-2 tax
$1,215 · $101/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 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥109°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 23% 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
$15,612
− Mortgage interest
−$2,515
− Property taxes
−$1,215
− Insurance
−$224
− Repairs & maintenance
−$1,249
− Management
−$1,249
− Depreciation
−$1,306
Taxable income
$7,854
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,885
After-tax cash flow
$6,184/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
Clarksdale Municipal School District
NCES district ID
2801050
Math proficiency
7% ▼ -12.00%
Reading proficiency
12% ▼ -6.00%
Median HH income
$27,495
Composite
7.04/100
National rank
#9969
State rank
#121 of 130 in MS

Livability — Clarksdale

Score
61/100
State rank
#188
US rank
#17376

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Clarksdale, MS
Population (ZIP)
16,384

Population outlook (Coahoma County) Hauer SSP2

Today (2025)
21,158 people
By 2030
19,442 · -8.1%
By 2040
16,248 · -23.2%
By 2050
13,486 · -36.3%
By 2075
8,777 · -58.5%
By 2100
6,568 · -69.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (77%)
Race & ethnicity
Black 77% White 18% Two or more races 4% Hispanic / Latino 3%
Common ancestry
Slovak 1%
Foreign-born
2% · Canada
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · Coahoma

2024 margin
Solid D (+39.8) · D 69.4% · R 29.6% · Other 1.1%
2008→2024 swing
-4.5pp toward R · 2008: 44.3pp · 2024: 39.8pp
All cycles
2024: D+39.8 2020: D+42.9 2016: D+44.4 2012: D+50.3 2008: D+44.3

Not yet ingested

Civics

Market trends

HPI YoY
▲ 3.73%
Current HPI
125.1302
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

2 events — show timeline
  • 2026-05-04 Listed $44,900 MLSU
  • 1962-12-01 Sold (Public Records) Public Records

Property tax history

+4.3%/yr

Latest (2025): $1,215 · +4.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…