155 W 2nd St · Clarksdale, MS
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $1,241 – $2,305
Heat risk 6/10 · Moderate
- Hot days now (above 109°F)
- 7 days/yr
- Hot days in 30 yrs
- 20 days/yr
Wind risk 5/10 · Moderate
- Chance of severe wind over 30 yrs
- 26.0%
Air-quality risk 1/10 · Minimal
- Unhealthy air days now
- 0 days/yr
- Unhealthy air days in 30 yrs
- 0 days/yr
Risk factors via First Street. Map © Google.
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
- Appreciation +6.9/10.0
- ARV discount +4.5/15.0
- Livability +3.1/5.0
- Rent growth +2.5/5.0
- Condition / age +2.5/5.0
- Schools +0.7/10.0
$64,700
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
This charming property offers a prime location with easy access to local shops, dining, and cultural attractions. Its unique character and spacious layout provide great potential for customization and personal touches. Ideal for buyers seeking a home with charm in a vibrant community.
Key facts
- Easy access
- Cultural attractions
- Prime location
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.0-bath single-family listed at $65k.
Deal economics
- At list price, monthly cash flow is $354 ($4k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($1k rent vs $65k).
- Recommended offer: $57k (12.0% below list) — sets the bar for market timing.
- Cap rate 12.9% 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; 1 comparable units currently listed for rent nearby; 26 units permitted in Coahoma County in 2024 (0 in 5+ unit buildings).
Forward outlook
- In year one you build about $3k of equity ($447 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 $18k cash investment doubles in ~3 years — after that, you're playing with house money.
Negotiation context
- It's been on market 184 days — a 12% lower offer ($57k) is reasonable based on typical stale-listing flexibility.
- 3 sale attempts; this cycle's ask has dropped $55k (46%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Risks & watch-outs
- Watch-outs: property tax is 3.5% of price; built in 1913 — expect roof / HVAC / electrical / plumbing capex.
- Climate carrying-cost: moderate wind risk, 26% chance of damaging wind over 30y; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- It's been on market 184 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- Built in 1913 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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.
- 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.
- 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
- 1.78% ✓
- Cap rate
- 12.85%
- Cash-on-cash
- 23.42%
- DSCR
- 2.04
- GRM
- 4.7
CMA / ARV
- ARV (median comp)
- $60,625
- List price
- $64,700
- Delta
- 6.72%
- Verdict
- FAIR
- Comps
- 20 within 1.0 mi
Show comp detail 10 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 140 Catalpa St | 0.04mi | 3/2.0 | 1,858 (-3%) | 13mo | $38,000 | $20 | 82 |
| 230 School St | 0.20mi | 3/2.0 | 1,857 (-3%) | 6mo | $39,500 | $21 | 80 |
| 439 Elm Ave | 0.51mi | 3/2.0 | 1,904 (-1%) | 13mo | $65,000 | $34 | 64 |
| 1724 Riverside Ave | 0.44mi | 3/2.0 | 1,904 (-1%) | 18mo | $135,000 | $71 | 63 |
| 236 Maple Ave | 0.24mi | 3/2.0 | 1,695 (-12%) | 8mo | $48,000 | $28 | 63 |
| 168 W 2nd St | 0.04mi | 2/1.0 (-1) | 1,726 (-10%) | 13mo | $38,000 | $22 | 61 |
| 317 Court St | 0.55mi | 3/2.0 | 1,934 (+1%) | 19mo | $178,000 | $92 | 57 |
| 816 Cherokee St | 0.23mi | 4/3.0 (+1) | 2,070 (+8%) | 13mo | $54,900 | $27 | 56 |
| 381 Clark St | 0.64mi | 3/2.0 | 1,938 (+1%) | 16mo | $162,000 | $84 | 55 |
| 621 School St | 0.55mi | 4/3.0 (+1) | 2,165 (+13%) | 4mo | $170,000 | $79 | 40 |
Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.
Projected returns pro-forma
3.73% appreciation · 3.0% rent growth · sell at horizon
- IRR
- 31.0%
- Equity multiple
- 2.82×
- Total profit
- $32,935
- Equity at exit
- $31,791
- IRR
- 30.7%
- Equity multiple
- 5.57×
- Total profit
- $82,766
- Equity at exit
- $51,205
Cash invested: $18,116 (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
ZIP-level market 38614
- Home prices YoY
- 3.1%
- Active inventory
- 52
- Price-to-rent
- 4.7×
Monthly cashflow live
- Estimated rent
- $1,150 medium interval (Pro) →
- Mortgage (P&I)
- −$339
- Tax from tax record
- −$189 /mo · $2,264/yr
- Insurance
- −$27
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$242
- Net cashflow
- $354
Break-even live
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
- $16,175
- Closing costs
- $1,941
- 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 1 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 807 Cuyahoga St Clarksdale, MS | 2.0 | 2.0 | 1600 | $1,150 | $0.72 | 44d | 1 | 0.29mi |
Listing history 23 events
-
2026-06-18days on market $64,700 Active 184 DOM
-
2026-06-17days on market $64,700 Active 183 DOM
-
2026-06-16days on market $64,700 Active 182 DOM
-
2026-06-15days on market $64,700 Active 181 DOM
-
2026-06-13pricedays on market $64,700 Active 179 DOM
-
2026-06-12days on market $89,700 Active 178 DOM
-
2026-06-09days on market $89,700 Active 175 DOM
-
2026-06-08days on market $89,700 Active 174 DOM
-
2026-06-07days on market $89,700 Active 173 DOM
-
2026-06-07days on market $89,700 Active 172 DOM
-
2026-06-04days on market $89,700 Active 169 DOM
-
2026-06-02days on market $89,700 Active 168 DOM
-
2026-06-01days on market $89,700 Active 167 DOM
-
2026-05-31days on market $89,700 Active 166 DOM
-
2026-03-02price $89,700 285-char remark
Show marketing remark (285 chars)
This charming property offers a prime location with easy access to local shops, dining, and cultural attractions. Its unique character and spacious layout provide great potential for customization and personal touches. Ideal for buyers seeking a home with charm in a vibrant community.
-
2026-02-13status Active 285-char remark
Show marketing remark (285 chars)
This charming property offers a prime location with easy access to local shops, dining, and cultural attractions. Its unique character and spacious layout provide great potential for customization and personal touches. Ideal for buyers seeking a home with charm in a vibrant community.
-
2025-11-05price $99,000 285-char remark
Show marketing remark (285 chars)
This charming property offers a prime location with easy access to local shops, dining, and cultural attractions. Its unique character and spacious layout provide great potential for customization and personal touches. Ideal for buyers seeking a home with charm in a vibrant community.
-
2025-11-05status Active 285-char remark
Show marketing remark (285 chars)
This charming property offers a prime location with easy access to local shops, dining, and cultural attractions. Its unique character and spacious layout provide great potential for customization and personal touches. Ideal for buyers seeking a home with charm in a vibrant community.
-
2025-10-17status Pending 285-char remark
Show marketing remark (285 chars)
This charming property offers a prime location with easy access to local shops, dining, and cultural attractions. Its unique character and spacious layout provide great potential for customization and personal touches. Ideal for buyers seeking a home with charm in a vibrant community.
-
2025-10-17historical 285-char remark
Show marketing remark (285 chars)
This charming property offers a prime location with easy access to local shops, dining, and cultural attractions. Its unique character and spacious layout provide great potential for customization and personal touches. Ideal for buyers seeking a home with charm in a vibrant community.
-
2025-10-08price $109,000 285-char remark
Show marketing remark (285 chars)
This charming property offers a prime location with easy access to local shops, dining, and cultural attractions. Its unique character and spacious layout provide great potential for customization and personal touches. Ideal for buyers seeking a home with charm in a vibrant community.
-
2025-08-19$119,700 Active 285-char remark
Show marketing remark (285 chars)
This charming property offers a prime location with easy access to local shops, dining, and cultural attractions. Its unique character and spacious layout provide great potential for customization and personal touches. Ideal for buyers seeking a home with charm in a vibrant community.
-
2002-03-28soldstatus
ⓘ 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
- $2,264 · $189/mo
- Projected year-2 tax
- $2,264 · $189/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 5/10 Major 26% 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
- $13,800
- − Mortgage interest
- −$3,624
- − Property taxes
- −$2,264
- − Insurance
- −$324
- − Repairs & maintenance
- −$1,104
- − Management
- −$1,104
- − Depreciation
- −$1,882
- Taxable income
- $3,498
- Est. tax owed @ 24.0%
- −$840
- After-tax cash flow
- $3,404/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
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
-25.1% since first listed9 events — show timeline
- 2026-03-02 Price Changed $89,700 MLSU
- 2026-02-13 Relisted — MLSU
- 2025-11-05 Price Changed $99,000 MLSU
- 2025-11-05 Relisted — MLSU
- 2025-10-17 Pending — MLSU
- 2025-10-17 Listing Removed — MLSU
- 2025-10-08 Price Changed $109,000 MLSU
- 2025-08-19 Listed $119,700 MLSU
- 2002-03-28 Sold (Public Records) — Public Records
Property tax history
+0.0%/yrLatest (2025): $2,264 · +90.3% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…