11809 Moss Creek Ct · Gulf Hills, MS 39564

$392,655

5 bd · 3.0 ba · 2,720 sqft · SingleFamily · 37 Days on market

Built 2026 Good condition 9,583 sqft lot $43/mo HOA · 1% of rent

---

Why this score? — see what drove the F 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 +7.8/30.0
• ARV discount +7.5/15.0
• Schools +4.4/10.0
• Condition / age +3.8/5.0
• Livability +3.6/5.0
• Rent growth +2.8/5.0
• 1% rule +2.5/10.0
• DSCR +1.9/10.0
• Appreciation +0.0/10.0

Listing remarks

Awesome builder rate plus FREE refrigerator! Restrictions apply. The HICKORY III H located in Admiral Landing community offers a 5-bedroom, 3 full bathroom, open design with formal dining room and separate den. This home includes upgraded granite countertops, a gas kitchen appliance package, undermount cabinet lighting, upgraded kitchen backsplash, LED coach lights on each side of the garage, and more! Special Features: double vanity, garden tub, separate shower, and walk-in closet in master bath, double vanity in baths 2 and 3, kitchen island, walk-in pantry, boot bench at garage entry, covered porches, undermount sinks, LED lighting, crown molding, ceiling fans in living and master, frame

Key facts

• 9,583 sq ft lot
• 2 garage spots
• Built 2026

Property features AI

Finance

• HOA & community: Homeowners association (semi-annual fee); Association fee $260 semi-annually; Community features include curbs and proximity to entertainment

Exterior

• Parking: Attached garage; 2-car garage; Driveway; Garage door opener; Direct garage access
• Security: Carbon monoxide detector(s); Smoke detector(s)
• Utilities: Public water; Public sewer; Electricity available; Natural gas available; Water available; Other utilities available
• Home design: Single family residence (house); One level; Under construction / new construction
• Construction: Brick veneer and siding exterior; Architectural shingle roof; Slab foundation; Builder-provided living area and year-built information
• Exterior features: Front porch; Rear porch; See remarks

Interior

• Kitchen: Dishwasher; Disposal; Microwave; Kitchen island; Granite counters; Pantry; Breakfast bar; See remarks
• Bedrooms: Primary bedroom on main level; Additional bedrooms on main level
• Flooring: Carpet; Ceramic tile
• Bathrooms: 3 bathrooms; Double vanity in primary bath
• Heating & cooling: Central heating (natural gas); Central air; Ceiling fan(s); Electric cooling
• Interior features: Breakfast bar; Built-in features; Ceiling fan(s); Crown molding; Double vanity; Entrance foyer; Granite counters; High ceilings; Kitchen island; Open floorplan; Pantry; Recessed lighting; Smart thermostat; Walk-in closet(s); See remarks
• Laundry & utility: Laundry room on main level; Inside laundry; Tankless water heater

🏗️ New construction. The $392,655 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $425,813.

What this means for you Summary

Snapshot

• This is a 5-bed/3.0-bath single-family listed at $393k. Condition is rated good.

Deal economics

• At list price, monthly cash flow is $-478 ($-6k/yr) — negative.
• To cash-flow at today's rent, offer at most $357k (9.2% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $317k (19.2% below list).
• Recommended offer: $317k (19.2% below list) — sets the bar for 1% rule.

Location & tenants

• Location reads 71/100 on livability (#38 in MS) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: employment D+, amenities F, commute F.
• Jackson County School District (rural): math 53% / reading 48% proficiency, ranked #10 of 130 in MS (top 8%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
• Zoned schools: St Martin East Elementary School (math 67% / reading 57%, grade B, #18 of 375 statewide, top 5%, 685 students, 100% FRL); St. Martin Middle School (math 44% / reading 39%, grade F, #53 of 179 statewide, top 30%, 995 students, 100% FRL); St Martin High School (math 65% / reading 49%, grade C, #8 of 197 statewide, top 4%, 1,283 students, 100% FRL) — zoned schools average 100% FRL vs 50% district-wide (50 pts higher); higher-poverty schools than district average — tighter screening recommended.
• Market conditions: Rents rising (+1.3%/yr); 723 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 67% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 516 units permitted in Jackson County in 2024 (6 in 5+ unit buildings).
• At $3,174/mo this rent would consume 48% of the median local household income ($79k/yr) (locally 734% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $13k of value loss. Plan a longer hold.

Negotiation context

• It's been on market 37 days — a 3% lower offer ($381k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

• Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 6→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $317,444 (19.2% below list)

Questions for the listing agent

1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
2. It's been on market 37 days. Have you received any prior offers? Is the seller open to a 19% concession, seller financing, or rate buy-down credit?
3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
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: 0.75% ✗
• Cap rate: 4.95%
• Cash-on-cash: -4.81%
• DSCR: 0.79
• GRM: 11.2

CMA / ARV

• ARV (median comp): $425,813
• List price: $392,655
• Delta: -7.79%
• Verdict: FAIR
• Comps: 20 within 1.0 mi

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
6033 Salt Bush Dr	0.02mi	5/3.0	2,720 (0%)	2mo	$407,909	$150	97
6028 Cardona Dr	0.02mi	5/3.0	2,720 (0%)	2mo	$410,200	$151	97
5813 Moreton Pl	0.46mi	4/2.5 (-1)	2,729 (+0%)	2mo	$549,900	$202	69
6004 Penni Ln	0.25mi	4/3.0 (-1)	2,519 (-7%)	6mo	$395,000	$157	66
11805 Moss Creek Ct	0.01mi	4/2.0 (-1)	2,314 (-15%)	0mo	$386,071	$167	65
6108 Penni Ln	0.24mi	4/3.5 (-1)	2,495 (-8%)	12mo	$385,000	$154	58
510 Rue Chateauguay	0.66mi	4/3.0 (-1)	2,602 (-4%)	1mo	$649,000	$249	56
6253 Sandhill Cv	0.37mi	5/3.0	2,409 (-11%)	11mo	$374,900	$156	55
11705 Wakeland Ct	0.30mi	5/3.0	3,076 (+13%)	12mo	$425,190	$138	54
11521 Osage Loop	0.38mi	5/3.0	2,409 (-11%)	12mo	$376,900	$156	53
6009 Switzer Cv	0.70mi	4/2.5 (-1)	2,386 (-12%)	0mo	$499,999	$210	40
127 Surgeres Pl	0.72mi	4/2.5 (-1)	2,434 (-10%)	7mo	$685,000	$281	36

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 · 1.31% rent growth · sell at horizon

5-year hold

• IRR: -26.4%
• Equity multiple: 0.12×
• Total profit: $-104,672
• Equity at exit: $63,490

10-year hold

• IRR: -30.2%
• Equity multiple: -0.27×
• Total profit: $-151,093
• Equity at exit: $36,817

Cash invested: $119,228 (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.

Methodology + full state rankings →

ZIP-level market 39564

• Home prices YoY: -26.8%
• Rents YoY: 1.3%
• Active inventory: 723
• Price-to-rent: 10.3×

Monthly cashflow live

• Estimated rent: $3,174 medium
• Mortgage (P&I): −$2,233
• Tax est. 1.5%: −$532 /mo · $6,387/yr
• Insurance: −$177
• HOA: −$43
• Vacancy / Maint / Mgmt: −$667
• Net cashflow: $-478

Break-even live

Break-even rent $3,779

Max offer price $356,662

Occupancy floor —

Sensitivity live

Price	-10% $-184	-5% $-331	+0% $-478	+5% $-625	+10% $-772
Rent	-10% $-729	-5% $-603	+0% $-478	+5% $-353	+10% $-227
Rate	-1.0pp $-263	-0.5pp $-370	base $-478	+0.5pp $-588	+1.0pp $-700

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: $106,453
• Closing costs: $12,774
• Reserves months: —
• Total cash needed: —

Rent comps 3 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
11404 Harrison Ct Ocean Springs, MS	4.0	2.0	2091	$2,950	$1.41	23d	1	0.46mi
107 Surgeres Pl Ocean Springs, MS	4.0	2.5	2830	$3,400	$1.20	46d	1	0.84mi
1220 Sunset Dr Ocean Springs, MS	4.0	3.0	3485	$3,950	$1.13	45d	1	1.03mi

HOA detail

• Monthly dues: $43 · $516/yr
• Likely covers: gas

Listing history 15 events

1. 2026-06-13
   statusdays on market $392,655 Pending 37 DOM
2. 2026-06-10
   days on market $392,655 Active 36 DOM
3. 2026-06-09
   days on market $392,655 Active 35 DOM
4. 2026-06-08
   days on market $392,655 Active 34 DOM
5. 2026-06-07
   days on market $392,655 Active 33 DOM
6. 2026-06-05
   days on market $392,655 Active 30 DOM
7. 2026-06-03
   days on market $392,655 Active 29 DOM
8. 2026-06-02
   days on market $392,655 Active 28 DOM
9. 2026-06-01
   days on market $392,655 Active 27 DOM
10. 2026-05-31
    days on market $392,655 Active 26 DOM
11. 2026-05-30
    days on market $392,655 Active 25 DOM
12. 2026-05-08
    price $392,655 999-char remark
13. 2026-05-08
    price $392,655 965-char remark
14. 2026-05-05
    listed $389,655 Active 999-char remark
15. 2026-05-05
    listed $389,655 Active 965-char remark

ⓘ 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 6/10 Major FEMA zone X (shaded) · 54% chance over 30 yrs
• 🔥 Wildfire 5/10 Major
• 🌡 Heat 10/10 Extreme 6 d/yr ≥107°F today · 19 d/yr by 30 yrs out
• 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
• 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 by 30 yrs out

Taxation est. · year 1

• Rental income: $38,093
• − Mortgage interest: −$23,852
• − Property taxes: −$6,387
• − Insurance: −$2,129
• − Repairs & maintenance: −$3,047
• − Management: −$3,047
• − HOA: −$516
• − Depreciation: −$12,387
• Taxable loss: −$13,273
• Est. tax savings @ 24.0%: +$3,186
• After-tax cash flow: $-2,549/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.

Condition & rehab AI · 0 photos

Good 75/100 Cosmetic rehab

This home is in excellent condition with upgrades throughout, including granite countertops and gas appliances. It's move-in ready with a few cosmetic updates to maximize its value.

Value-add opportunities

• Both Paint exterior and interior — Fresh paint enhances curb appeal and interior aesthetics
• Both Install new window blinds — Free upgrade included in listing
• Both Add landscaping around front porch — Enhances curb appeal and adds value

Renovation cost estimate screening

Value-add ROI direction

• Both Paint exterior and interior — Fresh paint enhances curb appeal and interior aesthetics ↑
• Both Install new window blinds — Free upgrade included in listing ↑
• Both Add landscaping around front porch — Enhances curb appeal and adds value ↑

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

• District: Jackson County School District
• NCES district ID: 2802160
• Math proficiency: 53% ▼ -5.00%
• Reading proficiency: 48% ▼ -5.00%
• Median HH income: $53,569
• Composite: 43.57/100
• National rank: #2980
• State rank: #10 of 130 in MS

Livability — Gulf Hills

• Score: 71/100
• State rank: #38
• US rank: #7310

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Gulf Hills, MS
• County: Jackson County · 82,196 people
• Metro: Gulfport-Biloxi, MS
• Population (ZIP): 43,240
• Household income: $78,596
• Rent vs Own: 27.8% rent · 72.2% own
• Severe rent burden: 734.0

Population outlook (Jackson County) Hauer SSP2

• Today (2025): 146,926 people
• By 2030: 148,442 · +1.0%
• By 2040: 149,631 · +1.8%
• By 2050: 148,723 · +1.2%
• By 2075: 147,845 · +0.6%
• By 2100: 144,510 · -1.6%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (74%)
• Race & ethnicity: White 74% Black 10% Hispanic / Latino 8% Two or more races 7% Asian 4%
• Hispanic origin (detail): Mexican 3% Puerto Rican 2%
• Common ancestry: Lithuanian 5% Slovak 4% Romanian 2%
• Foreign-born: 5% · Canada, South Korea, Vietnam
• Languages at home: 93% English-only · Spanish 3% Vietnamese 2% Tagalog/Filipino 1%

Political lean MEDSL · Jackson

• 2024 margin: Solid R (+39.9) · D 29.5% · R 69.4% · Other 1.1%
• 2008→2024 swing: -6.4pp toward R · 2008: -33.5pp · 2024: -39.9pp
• All cycles: 2024: R+39.9 2020: R+34.6 2016: R+39.9 2012: R+36.1 2008: R+33.5

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -74.77%
• Current HPI: 204.2244
• Rent YoY: ▲ 1.31%
• Metro: Gulfport-Biloxi, MS
• State GDP YoY: —
• F500 in state: 0

Price history

+0.8% since first listed

3 events — show timeline

• 2026-06-11 Pending — MLSU
• 2026-05-08 Price Changed $392,655 MLSU
• 2026-05-05 Listed $389,655 MLSU