102 Cumberland Rd · Flowood, MS 39047

$145,000

3 bd · 1.0 ba · 1,335 sqft · SingleFamily public records · 3 Days on market

Built 1983 0.27 ac lot Est $211k · 31% under

---

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
• ARV discount +15.0/15.0
• DSCR +10.0/10.0
• 1% rule +9.7/10.0
• Schools +4.6/10.0
• Livability +3.9/5.0
• Rent growth +3.2/5.0
• Condition / age +2.5/5.0
• Appreciation +0.0/10.0

Listing remarks MLS

Great home that has just been totally redone!!!!!! New flooring, paint, fixtures, landscaping and ready for a new owner. 3 Bedroom 2 bath home with formal dining, laundry, corner fireplace, fenced yard and patio. Call your realtor today befor it is too late.

Key facts

• 0.27 acre lot
• Built 1983
• Listed 3 days

Property features AI

Exterior

• Parking: Driveway
• Utilities: Public water; Public sewer; Natural gas available; Electricity available; Cable available
• Home design: Single-family house; One level; Fixer condition
• Construction: Brick construction; Slab foundation; Built (year source: public records)
• Exterior features: Shingle roof; Wood backyard fencing; Public water and public sewer; Cable, electricity, natural gas available

Interior

• Kitchen: Electric range; Refrigerator
• Flooring: Carpet; Laminate
• Bathrooms: 2 full bathrooms
• Heating & cooling: Central heating (natural gas); Fireplace heating; Central air; Ceiling fans for cooling; Wall/window unit(s)
• Interior features: Ceiling fan(s); Wood-burning fireplace with fireplace(s); Aluminum-framed windows
• Laundry & utility: Laundry room with washer hookup; Electric dryer hookup

What this means for you Summary

Snapshot

• This is a 3-bed/1.0-bath single-family listed at $145k.

Deal economics

• At list price, monthly cash flow is $801 ($10k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $145k).
• Cap rate 12.9% vs local median 4.3% in Flowood — 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 77/100 on livability (#10 in MS, #3,075 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F.
• Rankin County School District (rural): math 56% / reading 48% proficiency, ranked #6 of 130 in MS (top 5%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
• Zoned schools: Highland Bluff Elementary (math 52% / reading 50%, grade C-, #58 of 375 statewide, top 15%, 577 students, 100% FRL); Northwest Rankin Middle School (math 63% / reading 51%, grade B, #13 of 179 statewide, top 7%, 1,374 students, 100% FRL); Northwest Rankin High School (math 48% / reading 42%, grade D-, #34 of 197 statewide, top 17%, 1,898 students, 100% FRL) — zoned schools average 100% FRL vs 35% district-wide (65 pts higher); higher-poverty schools than district average — tighter screening recommended.
• Market conditions: Rents rising (+2.9%/yr); 440 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 343 units permitted in Rankin County in 2024 (0 in 5+ unit buildings).

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
• Rankin County population projected at +17% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
• At projected returns (-3.0% appreciation + 2.9% rent growth), your $41k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

• Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
• 3 sale attempts since 19y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

• 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 $145,000

Questions for the listing agent

1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
2. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
3. 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.
4. 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.
5. 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: 1.47% ✓
• Cap rate: 12.92%
• Cash-on-cash: 23.67%
• DSCR: 2.05
• GRM: 5.7

CMA / ARV

• ARV (on-the-fly): $210,930
• Comps found: 12

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
102 Cumberland Rd	0.00mi	3/2.0	1,335 (0%)	0mo	$145,000	$109	96
117 Cumberland Rd	0.06mi	3/2.0	1,339 (+0%)	3mo	$219,900	$164	90
123 Cumberland Rd	0.10mi	3/2.0	1,346 (+1%)	1mo	$219,900	$163	89
1 Brandy Village Cv	0.36mi	3/2.0	1,331 (-0%)	2mo	$218,000	$164	77
102 Bellegrove Pl	0.45mi	3/2.0	1,315 (-2%)	7mo	$209,900	$160	67
117 Shenandoah Rd	0.48mi	3/2.0	1,426 (+7%)	1mo	$165,000	$116	62
169 Bellegrove Cir	0.64mi	3/2.0	1,394 (+4%)	2mo	$220,000	$158	57
191 Bellegrove Cir	0.58mi	3/2.0	1,242 (-7%)	3mo	$193,500	$156	55
14 S Brandy Ct	0.35mi	3/2.0	1,144 (-14%)	3mo	$167,500	$146	54
308 N Grove Circle Cir	0.18mi	2/2.0 (-1)	1,150 (-14%)	8mo	$169,000	$147	53
112 Wildwood Ln	0.53mi	3/2.0	1,475 (+10%)	6mo	$210,000	$142	49
102 Live Oak Cv	0.58mi	3/2.0	1,485 (+11%)	7mo	$238,000	$160	45

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 · 2.9% rent growth · sell at horizon

5-year hold

• IRR: 16.7%
• Equity multiple: 1.67×
• Total profit: $27,249
• Equity at exit: $21,620

10-year hold

• IRR: 25.1%
• Equity multiple: 3.18×
• Total profit: $88,353
• Equity at exit: $12,537

Cash invested: $40,600 (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 39047

• Home prices YoY: -32.6%
• Rents YoY: 2.9%
• Active inventory: 440
• Price-to-rent: 5.7×

Monthly cashflow live

• Estimated rent: $2,129 high
• Mortgage (P&I): −$760
• Tax from tax record: −$60 /mo · $722/yr
• Insurance: −$60
• HOA: −$0
• Vacancy / Maint / Mgmt: −$447
• Net cashflow: $801

Break-even live

Break-even rent $1,115

Max offer price $145,000

Occupancy floor 57%

Sensitivity live

Price	-10% $883	-5% $842	+0% $801	+5% $760	+10% $719
Rent	-10% $633	-5% $717	+0% $801	+5% $885	+10% $969
Rate	-1.0pp $874	-0.5pp $838	base $801	+0.5pp $763	+1.0pp $725

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: $36,250
• Closing costs: $4,350
• Reserves months: —
• Total cash needed: —

Rent comps 9 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
413 Shenandoah Rd N Brandon, MS	4.0	2.0	1715	$2,056	$1.20	15d	1	0.09mi
133 Cumberland Rd Brandon, MS	4.0	3.0	1846	$2,225	$1.21	25d	1	0.19mi
183 Cumberland Rd Brandon, MS	3.0	2.0	1097	$1,750	$1.60	22d	1	0.28mi
218 Shenandoah Rd N Brandon, MS	3.0	2.0	1625	$2,006	$1.23	45d	1	0.36mi
199 Dogwood Cir Brandon, MS	3.0	2.0	1550	$1,900	$1.23	46d	1	0.56mi
154 Plum Tree Rd Brandon, MS	3.0	2.0	1289	$1,931	$1.50	25d	1	0.73mi
520 Vine Dr Flowood, MS	2.0–3.0	2.0	1114	$1,745	$1.57	15d	8	0.91mi
500 Avalon Way Brandon, MS	2.0–3.0	2.0	1287	$2,052	$1.59	15d	6	1.34mi
352 Brendalwood Cv Brandon, MS	2.0	1.5	1248	$1,157	$0.93	45d	1	1.44mi

Listing history 7 events

1. 2026-05-15
   status Pending
2. 2026-05-12
   listed $145,000 Active
3. 2021-10-08
   historical
4. 2014-04-10
   listed $105,000
5. 2007-05-31
   soldstatus
6. 2007-05-18
   soldstatus 258-char remark

   Show marketing remark (258 chars)

   Great home that has just been totally redone!!!!!! New flooring, paint, fixtures, landscaping and ready for a new owner. 3 Bedroom 2 bath home with formal dining, laundry, corner fireplace, fenced yard and patio. Call your realtor today befor it is too late.

7. 2007-03-28
   listed $116,000 258-char remark

   Show marketing remark (258 chars)

   Great home that has just been totally redone!!!!!! New flooring, paint, fixtures, landscaping and ready for a new owner. 3 Bedroom 2 bath home with formal dining, laundry, corner fireplace, fenced yard and patio. Call your realtor today befor it is too late.

ⓘ 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: $722 · $60/mo
• Projected year-2 tax: $1,146 · $95/mo
• Expected delta: +$423/yr (+$35/mo · 58.6%)

ⓘ 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 2/10 Low
• 🌡 Heat 7/10 Severe 7 d/yr ≥108°F today · 20 d/yr by 30 yrs out
• 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
• 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 by 30 yrs out

Taxation est. · year 1

• Rental income: $25,546
• − Mortgage interest: −$8,122
• − Property taxes: −$722
• − Insurance: −$725
• − Repairs & maintenance: −$2,044
• − Management: −$2,044
• − Depreciation: −$4,218
• Taxable income: $7,671
• Est. tax owed @ 24.0%: −$1,841
• After-tax cash flow: $7,768/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: Rankin County School District
• NCES district ID: 2803830
• Math proficiency: 56% ▼ -4.00%
• Reading proficiency: 48% ▼ -6.00%
• Median HH income: $61,867
• Composite: 45.62/100
• National rank: #2587
• State rank: #6 of 130 in MS

Livability — Flowood

• Score: 77/100
• State rank: #10
• US rank: #3075

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• County: Rankin County · 123,614 people
• City population: 9,222
• Metro: Jackson, MS
• Population (ZIP): 40,808
• Household income: $100,347
• Rent vs Own: 14.7% rent · 85.3% own
• Severe rent burden: 551.0

Population outlook (Rankin County) Hauer SSP2

• Today (2025): 164,317 people
• By 2030: 171,013 · +4.1%
• By 2040: 182,723 · +11.2%
• By 2050: 192,376 · +17.1%
• By 2075: 209,535 · +27.5%
• By 2100: 209,534 · +27.5%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (77%)
• Race & ethnicity: White 77% Black 16% Two or more races 4% Hispanic / Latino 2% Asian 1%
• Common ancestry: Italian 4% Slovak 3% Serbian 3%
• Foreign-born: 3% · Canada
• Languages at home: 95% English-only · Spanish 3% Other Indo-European 1% Other Asian/Pacific 1%

Political lean MEDSL · Rankin

• 2024 margin: Solid R (+47.1) · D 25.9% · R 73.0% · Other 1.0%
• 2008→2024 swing: +6.4pp toward D · 2008: -53.5pp · 2024: -47.1pp
• All cycles: 2024: R+47.1 2020: R+45.4 2016: R+52.9 2012: R+51.9 2008: R+53.5

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -79.01%
• Current HPI: 162.9709
• Rent YoY: ▲ 2.90%
• Metro: Jackson, MS
• State GDP YoY: —
• F500 in state: 0

Price history

+25.0% since first listed

7 events — show timeline

• 2026-05-15 Pending — MLSU
• 2026-05-12 Listed $145,000 MLSU
• 2021-10-08 Listing Removed — MLSU
• 2014-04-10 Listed $105,000 MLSU
• 2007-05-31 Sold (Public Records) — Public Records
• 2007-05-18 Sold (MLS) — MLSU
• 2007-03-28 Listed $116,000 MLSU

Property tax history

+4.8%/yr

Latest (2025): $722 · +7.9% YoY. Source: county tax records.