CashFlowRE
Sign in Sign up
567 Robinhood Rd 🏷️ Likely Rental
B- Composite 67.7
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
  • ARV discount +7.5/15.0
  • Livability +3.4/5.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0
  • Appreciation +0.0/10.0

$36,900

567 Robinhood Rd · Jackson, MS 39206
2 bd · 1.0 ba · 792 sqft · SingleFamily public records · 8 Days on market
Built 1950 8,276 sqft lot ↓ 12% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Darling Investment , with long term Tenant. Short return on investment , with a 18 % cap rate. This home is a value in excess of the normally for this area , with Premium quality updates, and in prime condition. Solid investment ! Please view the sellers Disclosure for a detailed list of improvements. The seller has placed the best of Materials in this one. Some improvements included, But not limited to are; New electrical panel, New Pella Windows, New Stove, New sub floors in the Kitchen and bathroom. New bathroom enclosure w/New vanity and toilet, New Hardwood floors, New wood Deck, New sidewalk, New Deck and privacy fence. This home would make a prime home for any first time buyer also.

Key facts

  • 8,276 sq ft lot
  • Garage
  • Built 1950

Property features AI

Exterior

  • Parking: Attached garage with garage door opener (1 car); Concrete driveway
  • Security: Dead bolt locks
  • Utilities: Public water; Public sewer; Electricity available; Natural gas available; Sewer connected; Water available
  • Home design: Single-family house; One story; Move-in ready
  • Construction: Asphalt shingle roof; Asbestos construction materials; Conventional foundation; Built in public-records year
  • Exterior features: Deck; Backyard fencing (wood); City lot

Interior

  • Kitchen: Electric range
  • Bedrooms: Two bedrooms on the main level
  • Flooring: Hardwood flooring; Tile flooring
  • Bathrooms: One full bathroom on the main level
  • Heating & cooling: Central electric heating; Central air conditioning
  • Interior features: Tile counters; Insulated windows; Dead bolt locks; Outside fireplace
  • Laundry & utility: Washer hookup; Electric dryer hookup; Electric water heater

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $36,900 price doesn't fit this home's estimated sale value (~$91,080) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $37k.

Deal economics

  • At list price, monthly cash flow is $568 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $37k).
  • Cap rate 24.8% 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: 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: Boyd Elementary School (math 0% / reading 9%, grade F, #368 of 375 statewide, top 98%, 405 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 (+2.8%/yr); 119 active listings in the ZIP; 20 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 167 units permitted in Hinds County in 2024 (0 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($43k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $255 of loan paydown is wiped out by about $1k 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 + 2.8% rent growth), your $10k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 20y 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

  • Watch-outs: property tax is 3.4% of price; built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $36,900

Questions for the listing agent

  1. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
3.02%
Cap rate
24.75%
Cash-on-cash
65.93%
DSCR
3.93
GRM
2.8

CMA / ARV

ARV (on-the-fly)
$91,080
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
547 Woodbury Rd 0.11mi 2/1.0 816 (+3%) 9mo $94,000 $115 82

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 · 2.83% rent growth · sell at horizon

5-year hold
IRR
65.0%
Equity multiple
3.91×
Total profit
$30,039
Equity at exit
$5,502
10-year hold
IRR
69.3%
Equity multiple
7.98×
Total profit
$72,150
Equity at exit
$3,190

Cash invested: $10,332 (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 39206

Home prices YoY
-10.3%
Rents YoY
2.8%
Active inventory
119
Price-to-rent
2.8×

Monthly cashflow live

Estimated rent
$1,115 high interval (Pro) →
Mortgage (P&I)
$194
Tax from tax record
$105 /mo · $1,256/yr
Insurance
$15
HOA
$0
Vacancy / Maint / Mgmt
$234
Net cashflow
$568

Break-even live

Break-even rent $397
Max offer price $36,900
Occupancy floor 44%

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
$9,225
Closing costs
$1,107
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 20 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
229 Lawrence Rd #229 Jackson, MS 2.0 1.0 840 $995 $1.18 44d 1 0.46mi
229 Lawrence Rd Jackson, MS 2.0 1.0 840 $900 $1.07 23d 1 0.46mi
227 Lawrence Rd #227 Jackson, MS 2.0 1.0 840 $995 $1.18 44d 1 0.46mi
227 Lawrence Rd Jackson, MS 2.0 1.0 840 $900 $1.07 14d 2 0.46mi
227 Lawrence Rd Jackson, MS 1.0 1.0 840 $900 $1.07 23d 1 0.46mi
4833 N State St Jackson, MS 3.0 2.0 994 $1,195 $1.20 44d 1 0.52mi
4901 McWillie Cir Jackson, MS 1.0–2.0 1.0–2.0 806 $1,150 $1.43 14d 1 0.54mi
20 N Hill Pkwy Jackson, MS 1.0–3.0 1.0–2.5 1046 $900 $0.86 14d 31 0.55mi
5255 Manhattan Rd Jackson, MS 1.0–2.0 1.0–2.0 813 $1,100 $1.35 14d 1 0.74mi
200 Stillwood Dr Jackson, MS 3.0 2.0 1088 $1,300 $1.19 44d 1 1.01mi
200 Stillwood Dr Jackson, MS 3.0 2.0 1088 $1,300 $1.19 14d 1 1.01mi
3718 Northbrook Dr Jackson, MS 2.0 1.0 942 $1,050 $1.11 23d 1 1.02mi
365 W Northside Dr Jackson, MS 1.0 1.0 550 $899 $1.63 44d 1 1.08mi
4426 Desoto St Jackson, MS 3.0 1.0 1079 $1,250 $1.16 23d 1 1.08mi
4426 Desoto St Jackson, MS 3.0 1.0 1079 $1,250 $1.16 14d 1 1.08mi
3908 N State St Jackson, MS 1.0 1.0 740 $2,800 $3.78 44d 1 1.26mi
5155 Wayneland Dr Jackson, MS 1.0–2.0 1.0–2.0 905 $1,500 $1.66 23d 1 1.26mi
3816 N State St Unit 3816 Jackson, MS 1.0 1.0 700 $1,095 $1.56 44d 1 1.30mi
533 Stillwood Dr Jackson, MS 2.0 1.0 906 $820 $0.91 14d 1 1.47mi
3811 Mosley Ave Jackson, MS 2.0 1.0 1000 $1,095 $1.09 21d 1 1.49mi

Listing history 7 events

  1. 2026-06-18
    days on market $36,900 Active 8 DOM
  2. 2026-06-17
    days on market $36,900 Active 7 DOM
  3. 2026-06-16
    days on market $36,900 Active 6 DOM
  4. 2026-06-15
    days on market $36,900 Active 5 DOM
  5. 2026-06-14
    days on market $36,900 Active 3 DOM
  6. 2026-06-13
    remarks 331-char remark
  7. 2026-06-13
    listed $36,900 Active 2 DOM

ⓘ 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
$1,256 · $105/mo
Projected year-2 tax
$1,256 · $105/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 ≥108°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% 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
$13,386
− Mortgage interest
−$2,067
− Property taxes
−$1,256
− Insurance
−$184
− Repairs & maintenance
−$1,071
− Management
−$1,071
− Depreciation
−$1,073
Taxable income
$6,663
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,599
After-tax cash flow
$5,213/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)
23,257
Household income
$42,686
Rent vs Own
54.0% rent · 46.0% own
Severe rent burden
1554.0

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 (85%)
Race & ethnicity
Black 85% White 9% Hispanic / Latino 3% Two or more races 3%
Common ancestry
Italian 1%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 3%

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
▼ -22.38%
Current HPI
194.5873
Rent YoY
▲ 2.83%
Metro
Jackson, MS
State GDP YoY
F500 in state
0

Price history

-12.1% since first listed
16 events — show timeline
  • 2026-06-10 Listed $36,900 MLSU
  • 2021-11-01 Sold (Public Records) Public Records
  • 2021-11-01 Sold (MLS) MLSU
  • 2021-10-20 Listing Removed MLSU
  • 2021-10-01 Listing Removed MLSU
  • 2021-08-12 Listed $54,000 MLSU
  • 2018-02-27 Sold (Public Records) Public Records
  • 2012-01-27 Sold (Public Records) Public Records
  • 2011-09-30 Listed $23,000 MLSU
  • 2011-02-12 Listing Removed MLSU
  • 2010-12-09 Listed $42,500 MLSU
  • 2010-11-15 Sold (Public Records) Public Records
  • 2006-05-12 Listed $42,000 MLSU
  • 1999-05-17 Sold (Public Records) Public Records
  • 1998-01-22 Sold (Public Records) Public Records
  • 1986-02-28 Sold (Public Records) Public Records

Property tax history

+0.9%/yr

Latest (2021): $1,256 · -0.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…