CashFlowRE
Sign in Sign up
155 W 2nd St
B Composite 70.09
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

155 W 2nd St · Clarksdale, MS 38614
3 bd · 2.0 ba · 1,920 sqft · SingleFamily public records · 184 Days on market
Built 1913 0.34 ac lot $34/sqft · 7% above area Est $61k · 7% over ↓ 25% since listing

🖨 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

PRIME LOCATIONEASY ACCESSLOCAL SHOPSDININGCULTURAL ATTRACTIONSSPACIOUS LAYOUT

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/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.
Recommended offer $56,936 (12.0% below list)

Questions for the listing agent

  1. 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?
  2. Built in 1913 — 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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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.
  8. 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.
  9. 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

5-year hold
IRR
31.0%
Equity multiple
2.82×
Total profit
$32,935
Equity at exit
$31,791
10-year hold
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
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
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

Break-even rent $702
Max offer price $64,700
Occupancy floor 64%

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

AddressBedsBaths SqftRent$/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

  1. 2026-06-18
    days on market $64,700 Active 184 DOM
  2. 2026-06-17
    days on market $64,700 Active 183 DOM
  3. 2026-06-16
    days on market $64,700 Active 182 DOM
  4. 2026-06-15
    days on market $64,700 Active 181 DOM
  5. 2026-06-13
    pricedays on market $64,700 Active 179 DOM
  6. 2026-06-12
    days on market $89,700 Active 178 DOM
  7. 2026-06-09
    days on market $89,700 Active 175 DOM
  8. 2026-06-08
    days on market $89,700 Active 174 DOM
  9. 2026-06-07
    days on market $89,700 Active 173 DOM
  10. 2026-06-07
    days on market $89,700 Active 172 DOM
  11. 2026-06-04
    days on market $89,700 Active 169 DOM
  12. 2026-06-02
    days on market $89,700 Active 168 DOM
  13. 2026-06-01
    days on market $89,700 Active 167 DOM
  14. 2026-05-31
    days on market $89,700 Active 166 DOM
  15. 2026-03-02
    price $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.

  16. 2026-02-13
    status 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.

  17. 2025-11-05
    price $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.

  18. 2025-11-05
    status 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.

  19. 2025-10-17
    status 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.

  20. 2025-10-17
    historical 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.

  21. 2025-10-08
    price $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.

  22. 2025-08-19
    listed $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.

  23. 2002-03-28
    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
$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
combined federal + state — saved on this device
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

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

-25.1% since first listed
9 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%/yr

Latest (2025): $2,264 · +90.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…