CashFlowRE
Sign in Sign up
6636 Trace Dr
C Composite 56.27
Why this score? — see what drove the C 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 +18.7/30.0
  • Appreciation +10.0/10.0
  • ARV discount +6.6/15.0
  • DSCR +5.9/10.0
  • 1% rule +5.6/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0

$114,900

6636 Trace Dr · Jackson, MS 39213
4 bd · 2.0 ba · 1,346 sqft · SingleFamily public records · 11 Days on market
Built 1973 0.34 ac lot $85/sqft · 35% above area Est $113k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to this charming 3-bedroom, 2-bath ranch-style home filled with natural light and inviting spaces throughout. The single-level layout offers easy, comfortable living, with bright and airy rooms that create a warm, welcoming atmosphere. The spacious living areas flow effortlessly, making it perfect for both everyday living and entertaining. Step outside to a huge yard with endless possibilities—ideal for gatherings, gardening, or simply enjoying the outdoors. This home combines convenience, charm, and space, making it a must-see!

Key facts

  • Huge yard
  • Natural light
  • Single-level layout

Tags

NATURAL LIGHTSINGLE-LEVEL LAYOUTHUGE YARD

Property features AI

Finance

  • Other: Property located at 6636 Trace Dr, Jackson, MS 39213
  • HOA & community: Community features: Other

Exterior

  • Parking: Attached 2-car garage
  • Utilities: Public water; Public sewer; Electricity available; Natural gas connected
  • Home design: Single-family house; One level
  • Construction: Slab foundation; Built in public-records year
  • Exterior features: Asphalt roof; Shed(s); Other exterior features; Lot approximately 0.34 acres

Interior

  • Kitchen: Range hood; Refrigerator
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Range hood; Refrigerator; Fireplace (other type)

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 4-bed/2.0-bath single-family listed at $115k.

Deal economics

  • At list price, monthly cash flow is $113 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $115k).
  • Cap rate 7.5% 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: John Hopkins Elementary School (math 2% / reading 12%, grade F, #337 of 375 statewide, top 94%, 280 students, 100% FRL); Northwest Middle School (math 31% / reading 52%, grade F, #53 of 179 statewide, top 30%, 206 students, 100% FRL); Provine High School (math 4% / reading 15%, grade F, #179 of 197 statewide, top 92%, 774 students, 100% FRL).
  • Market conditions: 81 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 14d 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).
  • At $1,222/mo this rent would consume 50% of the median local household income ($30k/yr) (locally 1138% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $12k of equity ($794 loan paydown + $11k 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 $32k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 11 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 80% 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 $114,900

Questions for the listing agent

  1. Built in 1973 — 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
1.06%
Cap rate
7.47%
Cash-on-cash
4.22%
DSCR
1.19
GRM
7.8

CMA / ARV

ARV (median comp)
$112,605
List price
$114,900
Delta
2.04%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3530 N Flag Chapel Rd 0.29mi 4/1.5 1,321 (-2%) 8mo $115,000 $87 75
3725 Thomas Jefferson Rd 0.31mi 3/1.0 (-1) 1,296 (-4%) 1mo $103,000 $79 69
6857 Harry S Truman Dr 0.29mi 3/2.0 (-1) 1,294 (-4%) 17mo $103,000 $80 61
138 James Monroe Pl 0.27mi 3/1.5 (-1) 1,240 (-8%) 10mo $66,136 $53 59
6734 Harry S Truman Dr 0.33mi 3/1.5 (-1) 1,424 (+6%) 12mo $110,000 $77 58
138 William Mckinley Cir 0.34mi 3/1.5 (-1) 1,232 (-8%) 8mo $145,000 $118 57
316 William Mckinley Cir 0.37mi 3/1.0 (-1) 1,213 (-10%) 2mo $59,900 $49 56
6827 Franklin D Roosevelt Dr 0.19mi 3/2.0 (-1) 1,480 (+10%) 20mo $135,000 $91 53
345 William Mckinley Cir 0.42mi 3/1.5 (-1) 1,166 (-13%) 1mo $72,000 $62 50
127 Lincoln Place Pl 0.58mi 3/2.0 (-1) 1,264 (-6%) 21mo $83,000 $66 40

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
27.3%
Equity multiple
3.17×
Total profit
$69,840
Equity at exit
$103,511
10-year hold
IRR
23.9%
Equity multiple
7.22×
Total profit
$200,106
Equity at exit
$223,225

Cash invested: $32,172 (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
7.8×

Monthly cashflow live

Estimated rent
$1,222 high interval (Pro) →
Mortgage (P&I)
$603
Tax from tax record
$202 /mo · $2,421/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$257
Net cashflow
$113

Break-even live

Break-even rent $1,079
Max offer price $114,900
Occupancy floor 86%

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
$28,725
Closing costs
$3,447
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6521 Lyndon B Johnson Dr Jackson, MS 3.0 1.0 1180 $1,150 $0.97 23d 1 0.11mi
6521 Lyndon B Johnson Dr Jackson, MS 3.0 1.0 1180 $1,100 $0.93 14d 1 0.11mi
6605 George Washington Dr Jackson, MS 3.0 2.0 1247 $950 $0.76 14d 1 0.24mi
6731 George Washington Dr Jackson, MS 3.0 2.0 1134 $1,300 $1.15 23d 1 0.44mi
6731 George Washington Dr Jackson, MS 3.0 2.0 1134 $1,200 $1.06 14d 1 0.44mi
6513 Abraham Lincoln Dr Jackson, MS 3.0 1.5 1330 $950 $0.71 14d 1 0.45mi

Listing history 5 events

  1. 2026-05-14
    listed $114,900 Active 548-char remark
  2. 2022-04-25
    soldstatus
  3. 2017-02-16
    soldstatus
  4. 1987-08-27
    soldstatus
  5. 1975-11-14
    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
$2,421 · $202/mo
Projected year-2 tax
$2,421 · $202/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 3/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥107°F today · 21 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
$14,664
− Mortgage interest
−$6,436
− Property taxes
−$2,421
− Insurance
−$574
− Repairs & maintenance
−$1,173
− Management
−$1,173
− Depreciation
−$3,343
Taxable loss
−$457
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$110
After-tax cash flow
$1,468/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

6 events — show timeline
  • 2026-05-25 Pending MLSU
  • 2026-05-14 Listed $114,900 MLSU
  • 2022-04-25 Sold (Public Records) Public Records
  • 2017-02-16 Sold (Public Records) Public Records
  • 1987-08-27 Sold (Public Records) Public Records
  • 1975-11-14 Sold (Public Records) Public Records

Property tax history

+38.2%/yr

Latest (2025): $2,421 · +3.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…