CashFlowRE
Sign in Sign up
2307 Mobile Ave
A- Composite 83.91
Why this score? — see what drove the A- 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
  • ARV discount +14.4/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +10.0/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0

$29,000

2307 Mobile Ave · Jackson, MS 39213
2 bd · 1.0 ba · 816 sqft · SingleFamily public records · 7 Days on market
Built 1953 4,356 sqft lot Est $34k · 15% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

This is part of a portfolio. It cannot be shown at this time. 📍 2307 Mobile Ave, Jackson, MS 39213 💰 Asking Price: $29,000 (AS-IS) 💵 Potential Rent: $900/month Calling all investors and savvy buyers! This property is a fantastic opportunity to add to your rental portfolio or start your real estate investing journey at an affordable price point. With strong rental potential and a price that leaves room for value-add improvements, this one is full of upside. ✨ Property Highlights: Solid rental income potential Great price for entry-level investment Opportunity to renovate and increase value Located in an area with steady rental demand Whether you're looking for a cash-flowing

Key facts

  • 4,356 sq ft lot
  • Built 1953
  • Listed 7 days

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 2-bed/1.0-bath single-family listed at $29k.

Deal economics

  • At list price, monthly cash flow is $665 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $29k).
  • Cap rate 33.8% vs local median 9.9% in Jackson — 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 68/100 on livability (#66 in MS) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: schools F, amenities F, employment F.
  • Jackson Public School District (urban): math 9% / reading 18% proficiency, ranked #112 of 130 in MS (top 86%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 88% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 81 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 44% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 167 units permitted in Hinds County in 2024 (0 in 5+ unit buildings).
  • This rent runs 44% of the median local income ($30k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $3k of equity ($200 loan paydown + $3k appreciation (10.0% local appreciation)).
  • Hinds County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $8k cash investment doubles in ~1 year — after that, you're playing with house money.
  • By year 9, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1953 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 80% 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 $29,000

Questions for the listing agent

  1. Built in 1953 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
3.76%
Cap rate
33.80%
Cash-on-cash
98.23%
DSCR
5.37
GRM
2.2

CMA / ARV

ARV (on-the-fly)
$34,272
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2307 Mobile Ave 0.00mi 2/1.0 816 (0%) 1mo $29,000 $36 99
2118 Powers Ave Ave 0.22mi 2/1.0 772 (-5%) 16mo $24,500 $32 67
2115 Powers Ave 0.24mi 2/1.5 720 (-12%) 10mo $29,900 $42 59
1311 Fernwood Dr 0.60mi 3/1.0 (+1) 864 (+6%) 12mo $74,900 $87 47
357 Dewitt Ave 0.64mi 2/1.0 877 (+8%) 13mo $43,950 $50 46

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
8.16×
Total profit
$58,142
Equity at exit
$26,125
10-year hold
IRR
Equity multiple
17.99×
Total profit
$137,956
Equity at exit
$56,341

Cash invested: $8,120 (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 39213

Home prices YoY
7.0%
Active inventory
81
Price-to-rent
2.2×

Monthly cashflow live

Estimated rent
$1,090 high interval (Pro) →
Mortgage (P&I)
$152
Tax from tax record
$32 /mo · $389/yr
Insurance
$12
HOA
$0
Vacancy / Maint / Mgmt
$229
Net cashflow
$665

Break-even live

Break-even rent $249
Max offer price $29,000
Occupancy floor 34%

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
$7,250
Closing costs
$870
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 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2157 Ludlow Ave Unit Na Jackson, MS 3.0 2.0 1123 $1,450 $1.29 13d 1 0.12mi
2157 Ludlow Ave Jackson, MS 3.0 2.0 1123 $1,300 $1.16 43d 1 0.12mi
3380 Shady Oaks St Unit D Jackson, MS 2.0 1.0 721 $832 $1.15 43d 1 0.83mi
3380 Shady Oaks St Unit B Jackson, MS 2.0 1.0 721 $871 $1.21 23d 1 0.83mi
3380 Shady Oaks St Jackson, MS 2.0 1.0 721 $871 $1.21 13d 1 0.83mi
1225 Bailey Ave Jackson, MS 2.0 1.0 990 $750 $0.76 43d 1 0.95mi
1240 Lawnview Pl Jackson, MS 1.0–2.0 1.0 650 $845 $1.30 13d 13 0.97mi
2566 Williamson Ave Jackson, MS 3.0 1.5 940 $1,150 $1.22 43d 1 0.99mi
1818 Saint Charles St Jackson, MS 3.0 1.0 983 $995 $1.01 43d 1 0.99mi
255 S Prentiss St Jackson, MS 2.0 1.0 729 $1,000 $1.37 43d 1 1.07mi
1204 First Ave Jackson, MS 2.0 1.0 800 $725 $0.91 23d 1 1.10mi
3625 Liberty St Jackson, MS 3.0 1.0 1056 $1,190 $1.13 13d 1 1.36mi
1633 Robinson St Unit 1633 Jackson, MS 1.0 1.0 875 $775 $0.89 13d 1 1.44mi
1647 Robinson St Unit B Jackson, MS 1.0 1.0 900 $850 $0.94 13d 1 1.45mi
1711 Robinson St Jackson, MS 2.0 1.0 800 $800 $1.00 23d 1 1.46mi
1505 N West St Unit 101 Jackson, MS 1.0 1.0 700 $650 $0.93 43d 1 1.47mi
1505 N West St Jackson, MS 1.0 1.0 650 $780 $1.20 43d 1 1.47mi
1505 N West St Unit 110 Jackson, MS 1.0 1.0 700 $650 $0.93 21d 1 1.47mi

Listing history 9 events

  1. 2026-04-02
    status Pending
  2. 2026-03-26
    listed $29,000 Active
  3. 2022-06-09
    price $695
  4. 2018-08-29
    soldstatus
  5. 2012-02-28
    soldstatus
  6. 2007-10-31
    soldstatus
  7. 2004-06-11
    soldstatus
  8. 2003-12-02
    soldstatus
  9. 1953-03-04
    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
$389 · $32/mo
Projected year-2 tax
$389 · $32/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 7/10 Severe 7 d/yr ≥109°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% 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
$13,082
− Mortgage interest
−$1,624
− Property taxes
−$389
− Insurance
−$145
− Repairs & maintenance
−$1,047
− Management
−$1,047
− Depreciation
−$844
Taxable income
$7,987
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,917
After-tax cash flow
$6,059/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
Jackson Public School District
NCES district ID
2802190
Math proficiency
9% ▼ -14.00%
Reading proficiency
18% ▼ -7.00%
Median HH income
$33,234
Composite
10.89/100
National rank
#9755
State rank
#112 of 130 in MS

Livability — Jackson

Score
68/100
State rank
#66
US rank
#9695

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Jackson, MS
County
Hinds County · 167,040 people
City population
140,204
Metro
Jackson, MS
Population (ZIP)
18,691
Household income
$29,541
Rent vs Own
52.7% rent · 47.3% own
Severe rent burden
1138.0

Population outlook (Hinds County) Hauer SSP2

Today (2025)
242,528 people
By 2030
241,113 · -0.6%
By 2040
235,557 · -2.9%
By 2050
226,946 · -6.4%
By 2075
199,995 · -17.5%
By 2100
164,165 · -32.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (95%)
Race & ethnicity
Black 95% White 2% Two or more races 1% Hispanic / Latino 1%
Foreign-born
0% · Canada
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · Hinds

2024 margin
Solid D (+46.1) · D 72.4% · R 26.3% · Other 1.4%
2008→2024 swing
+7.1pp toward D · 2008: 39.0pp · 2024: 46.1pp
All cycles
2024: D+46.1 2020: D+48.3 2016: D+43.7 2012: D+45.1 2008: D+39.0

Not yet ingested

Civics

Market trends

HPI YoY
▲ 21.42%
Current HPI
329.1844
Rent YoY
Metro
Jackson, MS
State GDP YoY
F500 in state
0

Price history

9 events — show timeline
  • 2026-04-02 Pending MLSU
  • 2026-03-26 Listed $29,000 MLSU
  • 2022-06-09 Price Changed $695 RENT.
  • 2018-08-29 Sold (Public Records) Public Records
  • 2012-02-28 Sold (Public Records) Public Records
  • 2007-10-31 Sold (Public Records) Public Records
  • 2004-06-11 Sold (Public Records) Public Records
  • 2003-12-02 Sold (Public Records) Public Records
  • 1953-03-04 Sold (Public Records) Public Records

Property tax history

-3.0%/yr

Latest (2025): $389 · -0.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…