CashFlowRE
Sign in Sign up
2337 River Oaks Blvd Unit A/B Duplex
D Composite 42.92
Why this score? — see what drove the D 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 +19.7/30.0
  • DSCR +6.2/10.0
  • 1% rule +5.2/10.0
  • Rent growth +4.5/5.0
  • Livability +3.4/5.0
  • Condition / age +2.8/5.0
  • Schools +1.1/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$300,000

2337 River Oaks Blvd Unit A/B · Jackson, MS 39211
6 bd · 4.0 ba · 2,944 sqft · MultiFamily · 52 Days on market
Built 1981 Average condition 871 sqft lot $102/sqft · 33% above area Est $226k · 33% over

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

Exceptional investment opportunity or perfect setup for multi-generational living! This duplex features two units, each offering 3 bedrooms and 2 bathrooms--an uncommon find in an area where most duplexes are only 2 bedrooms. Both units have been updated with fresh paint and new carpet, and each includes a refrigerator that will remain. Previously used as an income-producing investment property, this duplex offers strong rental potential or the option for owner-occupancy in one unit while leasing the other. Whether you're expanding your portfolio or looking for a flexible living arrangement, this property checks all the boxes!

Key facts

  • Built 1981
  • Listed 52 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 × 3-bed/2.0-bath units multifamily listed at $300k. Condition is rated average.

Deal economics

  • At list price, monthly cash flow is $353 ($4k/yr) — positive. Per door: $176/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $300k).
  • Recommended offer: $291k (3.0% below list) — sets the bar for market timing.
  • Cap rate 7.7% vs local median 9.9% in Jackson — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

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: amenities F, employment F, health & safety 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.
  • Zoned schools: Mc Leod Elementary School (math 8% / reading 26%, grade F, #259 of 375 statewide, top 71%, 378 students, 100% FRL); Chastain Middle School (math 5% / reading 11%, grade F, #165 of 179 statewide, top 93%, 499 students, 100% FRL); Murrah High School (math 12% / reading 27%, grade F, #130 of 197 statewide, top 68%, 1,326 students, 100% FRL).
  • Market conditions: Rents rising fast (+7.9%/yr); 221 active listings in the ZIP; 167 units permitted in Hinds County in 2024 (0 in 5+ unit buildings).
  • At $3,071/mo this rent would consume 53% of the median local household income ($69k/yr) (locally 736% 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 $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.
  • Hinds County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 7.9% rent growth), your $84k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 52 days — a 3% lower offer ($291k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 16y ago; this cycle's ask has dropped $20k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 78% chance of damaging wind over 30y; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $291,000 (3.0% below list)

Questions for the listing agent

  1. It's been on market 52 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.02%
Cap rate
7.70%
Cash-on-cash
5.04%
DSCR
1.22
GRM
8.1

CMA / ARV

ARV (median comp)
$225,826
List price
$300,000
Delta
32.85%
Verdict
OVERPRICED
Comps
2 within 2.0 mi

Projected returns pro-forma

-3.0% appreciation · 7.9% rent growth · sell at horizon

5-year hold
IRR
-3.1%
Equity multiple
0.88×
Total profit
$-10,204
Equity at exit
$44,731
10-year hold
IRR
11.4%
Equity multiple
2.10×
Total profit
$92,408
Equity at exit
$25,939

Cash invested: $84,000 (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 39211

Rents YoY
7.9%
Active inventory
221
Price-to-rent
16.3×

Monthly cashflow live

Estimated rent
$3,071 high interval (Pro) →
Mortgage (P&I)
$1,573
Tax est. 1.5%
$375 /mo · $4,500/yr
Insurance
$125
HOA
$0
Vacancy / Maint / Mgmt
$645
Net cashflow
$353

Break-even live

Break-even rent $2,624
Max offer price $300,000
Occupancy floor 84%

Sensitivity live

Price -10% $560 -5% $457 +0% $353 +5% $249 +10% $146
Rent -10% $110 -5% $232 +0% $353 +5% $474 +10% $595
Rate -1.0pp $504 -0.5pp $429 base $353 +0.5pp $275 +1.0pp $196

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $3,071

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
$75,000
Closing costs
$9,000
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.

Listing history 8 events

  1. 2026-05-12
    price $300,000 634-char remark
    Show marketing remark (634 chars)

    Exceptional investment opportunity or perfect setup for multi-generational living! This duplex features two units, each offering 3 bedrooms and 2 bathrooms--an uncommon find in an area where most duplexes are only 2 bedrooms. Both units have been updated with fresh paint and new carpet, and each includes a refrigerator that will remain. Previously used as an income-producing investment property, this duplex offers strong rental potential or the option for owner-occupancy in one unit while leasing the other. Whether you're expanding your portfolio or looking for a flexible living arrangement, this property checks all the boxes!

  2. 2026-04-01
    listed $320,000 Active 634-char remark
    Show marketing remark (634 chars)

    Exceptional investment opportunity or perfect setup for multi-generational living! This duplex features two units, each offering 3 bedrooms and 2 bathrooms--an uncommon find in an area where most duplexes are only 2 bedrooms. Both units have been updated with fresh paint and new carpet, and each includes a refrigerator that will remain. Previously used as an income-producing investment property, this duplex offers strong rental potential or the option for owner-occupancy in one unit while leasing the other. Whether you're expanding your portfolio or looking for a flexible living arrangement, this property checks all the boxes!

  3. 2021-09-17
    historical
  4. 2021-09-17
    historical
  5. 2019-05-06
    soldstatus
  6. 2018-04-20
    listed $159,500
  7. 2013-02-11
    listed $165,000
  8. 2010-01-29
    listed $183,000

ⓘ 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 1/10 Low FEMA zone X (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 7/10 Severe 78% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$36,852
− Mortgage interest
−$16,805
− Property taxes
−$4,500
− Insurance
−$1,500
− Repairs & maintenance
−$2,948
− Management
−$2,948
− Depreciation
−$8,727
Taxable loss
−$576
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$138
After-tax cash flow
$4,373/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 · 12 photos

Average 55/100 Cosmetic rehab

This two-unit duplex is in average condition with cosmetic updates needed. It offers a great investment opportunity with strong rental potential.

Repairs flagged

  • Moderate kitchen cabinets — dated and worn
  • Moderate bathroom fixtures — basic and dated
  • Minor exterior siding — some discoloration

Value-add opportunities

  • Both kitchen renovation — modernizing the kitchen would appeal to both buyers and renters
  • Both bathroom updates — modernizing bathrooms would appeal to both buyers and renters
  • Both exterior paint — fresh paint would improve curb appeal and value
  • Both landscaping — pruning and landscaping would improve curb appeal and value

Renovation cost estimate screening

Repair itemSeverityEst. cost
kitchen cabinets · dated and worn Moderate $3,000–15,000
bathroom fixtures · basic and dated Moderate $3,000–15,000
exterior siding · some discoloration Minor $500–3,000
Total estimated repair cost · 3 items $6,500–33,000

Value-add ROI direction

  • Both kitchen renovation — modernizing the kitchen would appeal to both buyers and renters
  • Both bathroom updates — modernizing bathrooms would appeal to both buyers and renters
  • Both exterior paint — fresh paint would improve curb appeal and value
  • Both landscaping — pruning and landscaping would improve curb appeal and 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 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)
23,838
Household income
$69,426
Rent vs Own
38.0% rent · 62.0% own
Severe rent burden
736.0

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
Majority Black (59%)
Race & ethnicity
Black 59% White 36% Hispanic / Latino 3% Two or more races 2%
Common ancestry
Serbian 2% Italian 2% Slovak 1%
Foreign-born
2% · Canada, China
Languages at home
96% English-only · Spanish 3% Chinese 1%

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
▼ -135.99%
Current HPI
145.5192
Rent YoY
▲ 7.90%
Metro
Jackson, MS
State GDP YoY
F500 in state
0

Price history

+63.9% since first listed
8 events — show timeline
  • 2026-05-12 Price Changed $300,000 MLSU
  • 2026-04-01 Listed $320,000 MLSU
  • 2021-09-17 Listing Removed MLSU
  • 2021-09-17 Listing Removed MLSU
  • 2019-05-06 Sold (MLS) MLSU
  • 2018-04-20 Listed $159,500 MLSU
  • 2013-02-11 Listed $165,000 MLSU
  • 2010-01-29 Listed $183,000 MLSU

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…