CashFlowRE
Sign in Sign up
5656 Plemon St
B Composite 73.14
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 +12.7/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.4/5.0
  • Rent growth +3.2/5.0
  • Condition / age +2.8/5.0
  • Schools +1.1/10.0
  • Appreciation +0.0/10.0

$69,900

5656 Plemon St · Jackson, MS 39206
3 bd · 1.0 ba · 900 sqft · SingleFamily public records · 92 Days on market
Built 1959 Average condition 0.44 ac lot $78/sqft · 12% below area Est $79k · 12% under

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

Listing remarks

Charming 3-bedroom, 1-bathroom ranch-style home in the heart of Jackson's Presto Heights. This efficient 998 sq. ft. residence features low-maintenance vinyl siding and a functional layout perfect for first-time buyers or investors. Enjoy a bright living area, a compact kitchen with laundry hookups, and comfortable bedrooms. Situated on a generous level lot with a private yard, the property offers plenty of outdoor space. Location is key—within walking distance to North Jackson Elementary, Kirksey Middle, and Callaway High Schools. Easy access to Beasley Rd and I-55 shopping and dining.

Key facts

  • Private yard
  • Vinyl siding
  • 0.44 acre lot

Tags

VINYL SIDINGPRIVATE YARDWALKING DISTANCE TO SCHOOLSESTABLISHED NEIGHBORHOOD

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/1.0-bath single-family listed at $70k. Condition is rated average.

Deal economics

  • At list price, monthly cash flow is $487 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $70k).
  • Recommended offer: $64k (9.0% below list) — sets the bar for market timing.
  • Cap rate 14.7% vs local median 9.4% 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: North Jackson Elementary School (math 7% / reading 25%, grade F, #270 of 375 statewide, top 72%, 383 students, 100% FRL); Kirksey Middle School (math 7% / reading 13%, grade F, #152 of 179 statewide, top 88%, 247 students, 100% FRL); Callaway High School (math 3% / reading 10%, grade F, #191 of 197 statewide, top 97%, 923 students, 100% FRL).
  • Market conditions: Rents rising (+2.8%/yr); 163 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals lingering (median 73d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% 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 34% 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 $483 of loan paydown is wiped out by about $2k 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 $20k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 92 days — a 9% lower offer ($64k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 23y ago; this cycle's ask has dropped $5k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1959 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $63,609 (9.0% below list)

Questions for the listing agent

  1. It's been on market 92 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1959 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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. 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.
  7. 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.
  8. 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
1.75%
Cap rate
14.65%
Cash-on-cash
29.85%
DSCR
2.33
GRM
4.7

CMA / ARV

ARV (median comp)
$79,032
List price
$69,900
Delta
-11.55%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5652 Heard St 0.08mi 3/1.0 1,008 (+12%) 0mo $35,000 $35 76
5620 Hearn St 0.09mi 3/1.0 1,008 (+12%) 4mo $74,900 $74 72
5604 Hearn St 0.11mi 3/1.0 1,008 (+12%) 15mo $77,000 $76 62
5440 Grafton St 0.69mi 3/1.0 1,069 (+19%) 5mo $79,900 $75 39
336 Cedars Of Lebanon Rd 0.80mi 3/1.0 1,025 (+14%) 5mo $35,000 $34 38
363 Reed Ave 0.78mi 3/1.0 1,079 (+20%) 3mo $65,000 $60 37

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
24.2%
Equity multiple
2.00×
Total profit
$19,487
Equity at exit
$10,422
10-year hold
IRR
32.0%
Equity multiple
3.87×
Total profit
$56,109
Equity at exit
$6,044

Cash invested: $19,572 (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.
Seller's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
0 active · 1 under contract
Months of supply
0.0 mo

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 39206

Home prices YoY
-10.3%
Rents YoY
2.8%
Active inventory
163
Price-to-rent
4.7×

Monthly cashflow live

Estimated rent
$1,227 high interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$87 /mo · $1,038/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$258
Net cashflow
$487

Break-even live

Break-even rent $610
Max offer price $69,900
Occupancy floor 55%

Sensitivity live

Price -10% $526 -5% $507 +0% $487 +5% $467 +10% $447
Rent -10% $390 -5% $438 +0% $487 +5% $535 +10% $584
Rate -1.0pp $522 -0.5pp $505 base $487 +0.5pp $469 +1.0pp $450

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
$17,475
Closing costs
$2,097
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
425 Beasley Rd Jackson, MS 2.0 1.0–2.0 995 $885 $0.89 63d 3 0.30mi
5421 Crepe Myrtle Dr Jackson, MS 4.0 1.5 1079 $1,295 $1.20 72d 1 0.49mi
5255 Manhattan Rd Jackson, MS 1.0–2.0 1.0–2.0 813 $1,100 $1.35 63d 1 0.81mi
492 E Beasley Rd Jackson, MS 1.0–3.0 1.0–2.0 1133 $1,440 $1.27 63d 8 1.03mi
229 Lawrence Rd Jackson, MS 2.0 1.0 840 $900 $1.07 72d 1 1.12mi
229 Lawrence Rd #229 Jackson, MS 2.0 1.0 840 $995 $1.18 93d 1 1.12mi
227 Lawrence Rd Jackson, MS 2.0 1.0 840 $900 $1.07 63d 2 1.12mi
227 Lawrence Rd #227 Jackson, MS 2.0 1.0 840 $995 $1.18 93d 1 1.12mi
4833 N State St Jackson, MS 3.0 2.0 994 $1,195 $1.20 93d 1 1.30mi
5155 Wayneland Dr Jackson, MS 1.0–2.0 1.0–2.0 905 $1,500 $1.66 72d 1 1.38mi
4901 McWillie Cir Jackson, MS 1.0–2.0 1.0–2.0 806 $1,150 $1.43 63d 1 1.39mi

Property features AI

Finance

Other
Living area reported from public records (900 total building area)
HOA & community
CurbsStreet lightsPlayground nearbyNear entertainment

Exterior

Parking
Attached parking1-space carport (total parking spaces: 1)
Utilities
Public waterPublic sewerElectricity connectedNatural gas connectedCable connected
Home design
Single-family residence (house)One level
Construction
Vinyl exteriorArchitectural shingle roofConventional foundationBuilt (year source: public records)
Exterior features
Private yardRain guttersExterior lightingChain link fence

Interior

Kitchen
Oven
Bedrooms
Primary bedroom (Main level) — 11 x 13Bedroom (Main level) — 10 x 11Bedroom (Main level) — 9 x 10
Flooring
CarpetLinoleum
Bathrooms
1 full bathroom (Main level) — 5 x 8
Heating & cooling
Central heating (electric and natural gas)Central air conditioningCeiling fan(s)
Interior features
Aluminum window framesFireplace (other type)Lighting (exterior feature listed but impacts interior ambiance)
Laundry & utility
Main-level laundry closet with electric dryer hookup

Listing history 50 events

  1. 2026-08-08
    days on market $69,900 Active 92 DOM
  2. 2026-08-07
    days on market $69,900 Active 91 DOM
  3. 2026-08-06
    days on market $69,900 Active 90 DOM
  4. 2026-08-05
    days on market $69,900 Active 89 DOM
  5. 2026-08-04
    days on market $69,900 Active 88 DOM
  6. 2026-08-03
    days on market $69,900 Active 87 DOM
  7. 2026-07-31
    days on market $69,900 Active 84 DOM
  8. 2026-07-30
    days on market $69,900 Active 83 DOM
  9. 2026-07-29
    days on market $69,900 Active 82 DOM
  10. 2026-07-27
    days on market $69,900 Active 80 DOM
  11. 2026-07-25
    days on market $69,900 Active 78 DOM
  12. 2026-07-23
    days on market $69,900 Active 76 DOM
  13. 2026-07-22
    days on market $69,900 Active 75 DOM
  14. 2026-07-21
    days on market $69,900 Active 74 DOM
  15. 2026-07-18
    days on market $69,900 Active 71 DOM
  16. 2026-07-16
    days on market $69,900 Active 69 DOM
  17. 2026-07-16
    days on market $69,900 Active 68 DOM
  18. 2026-07-14
    days on market $69,900 Active 67 DOM
  19. 2026-07-13
    days on market $69,900 Active 66 DOM
  20. 2026-07-12
    days on market $69,900 Active 65 DOM
  21. 2026-07-11
    days on market $69,900 Active 64 DOM
  22. 2026-07-10
    days on market $69,900 Active 63 DOM
  23. 2026-07-09
    days on market $69,900 Active 62 DOM
  24. 2026-07-08
    days on market $69,900 Active 61 DOM
  25. 2026-07-07
    days on market $69,900 Active 60 DOM
  26. 2026-07-06
    days on market $69,900 Active 59 DOM
  27. 2026-07-05
    days on market $69,900 Active 58 DOM
  28. 2026-07-04
    days on market $69,900 Active 57 DOM
  29. 2026-07-03
    days on market $69,900 Active 56 DOM
  30. 2026-07-02
    days on market $69,900 Active 55 DOM
  31. 2026-07-01
    days on market $69,900 Active 54 DOM
  32. 2026-06-30
    days on market $69,900 Active 53 DOM
  33. 2026-06-29
    days on market $69,900 Active 52 DOM
  34. 2026-06-28
    days on market $69,900 Active 51 DOM
  35. 2026-06-28
    days on market $69,900 Active 50 DOM
  36. 2026-06-27
    days on market $69,900 Active 49 DOM
  37. 2026-06-25
    pricedays on market $69,900 Active 47 DOM
  38. 2026-06-23
    days on market $74,900 Active 45 DOM
  39. 2026-06-22
    days on market $74,900 Active 44 DOM
  40. 2026-06-18
    days on market $74,900 Active 41 DOM
  41. 2026-06-17
    days on market $74,900 Active 40 DOM
  42. 2026-06-16
    days on market $74,900 Active 39 DOM
  43. 2026-06-15
    days on market $74,900 Active 38 DOM
  44. 2026-06-14
    days on market $74,900 Active 36 DOM
  45. 2026-06-13
    days on market $74,900 Active 35 DOM
  46. 2026-06-10
    days on market $74,900 Active 33 DOM
  47. 2026-06-09
    days on market $74,900 Active 32 DOM
  48. 2026-06-08
    days on market $74,900 Active 31 DOM
  49. 2026-06-07
    days on market $74,900 Active 30 DOM
  50. 2026-06-05
    days on market $74,900 Active 27 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
$1,038 · $87/mo
Projected year-2 tax
$1,038 · $87/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 · 18 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
$14,719
− Mortgage interest
−$3,915
− Property taxes
−$1,038
− Insurance
−$350
− Repairs & maintenance
−$1,178
− Management
−$1,178
− Depreciation
−$2,033
Taxable income
$5,027
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,207
After-tax cash flow
$4,635/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 · 9 photos

Average 55/100 Cosmetic rehab Est. rehab $4,500–$13,500 screening

A charming 3-bedroom ranch-style home with average condition, requiring minor repairs and maintenance. Paint exterior walls and replace air conditioning unit to boost value.

Components & finishes AI

Roof asphalt shingle · good Flooring laminate

Deferred maintenance Est. $2,500–$10,000 screening

  • Minor Roof (roof) — No visible signs of damage or wear
  • Minor Windows (windows) — No visible signs of damage or wear
  • Minor Electrical (electrical) — No visible signs of damage or wear
  • Minor Plumbing (plumbing) — No visible signs of damage or wear
  • Minor Exterior (exterior) — No visible signs of damage or wear

Repairs flagged

  • Minor Vinyl siding — Some discoloration
  • Minor Air conditioning unit — Visible but no indication of malfunction

Value-add opportunities

  • Both Paint exterior walls — Enhances curb appeal and value
  • Both Replace air conditioning unit — Improves comfort and energy efficiency

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 11/100

Zoned Schools

Elementary North Jackson Elementary School F MS #270/375 Nat'l #36,039/41,679 Middle Kirksey Middle School F MS #152/179 Nat'l #13,307/14,009 High Callaway High School F MS #191/197 Nat'l #16,823/17,239

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
C Composite livability gradescore 68/100

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 · 242,528 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
18% of renters

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

Price history

+157.7% since first listed
16 events — show timeline
  • 2026-05-08 Listed $74,900 MLSU
  • 2020-07-07 Sold (Public Records) Public Records
  • 2016-08-31 Sold (Public Records) Public Records
  • 2016-05-27 Listing Removed MLSU
  • 2016-05-10 Listed $24,900 MLSU
  • 2015-12-29 Sold (Public Records) Public Records
  • 2008-02-08 Listing Removed MLSU
  • 2006-12-04 Listed $65,000 MLSU
  • 2004-01-08 Sold (Public Records) Public Records
  • 2004-01-08 Sold (MLS) MLSU
  • 2003-12-31 Sold (Public Records) Public Records
  • 2003-10-17 Listed $29,070 MLSU
  • 2003-09-18 Sold (Public Records) Public Records
  • 1991-07-09 Sold (Public Records) Public Records
  • 1990-11-12 Sold (Public Records) Public Records
  • 1990-10-15 Sold (Public Records) Public Records

Property tax history

+1.3%/yr

Latest (2025): $1,038 · +3.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…