CashFlowRE
Sign in Sign up
16 Christopher Ct
D- Composite 39.86
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 +13.8/30.0
  • ARV discount +7.1/15.0
  • 1% rule +4.2/10.0
  • DSCR +4.2/10.0
  • Rent growth +3.6/5.0
  • Livability +3.4/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0
  • Appreciation +0.0/10.0

$175,000

16 Christopher Ct · Jackson, MS 39212
3 bd · 2.0 ba · 1,512 sqft · SingleFamily public records · 80 Days on market
Built 1988 0.38 ac lot $116/sqft · 23% above area Est $173k · at est. $4/mo HOA

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Move-in ready three-bedroom, two-bathroom home located in the desirable Brookleigh neighborhood. This residence features a spacious floor plan highlighted by tall ceilings in the living room, creating an airy and inviting atmosphere. A cozy fireplace serves as the centerpiece of the main living area, perfect for relaxing or entertaining. The kitchen is equipped with stainless-steel appliances, cabinet & pantry storage space and access to the dining room, offering a functional flow between living areas. Situated on a quiet cul-de-sac, the home also includes a fully fenced-in backyard, providing a private outdoor space for gardening or recreation. This home offers the perfect blend of comfort and versatile living while remaining conveniently close to shopping, schools, and everyday amenities. Schedule your private showing today!

Key facts

  • Quiet cul-de-sac
  • Tall ceilings
  • Cozy fireplace

Tags

TALL CEILINGSCOZY FIREPLACESTAINLESS-STEEL APPLIANCESFULLY FENCED-IN BACKYARDQUIET CUL-DE-SAC

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 3-bed/2.0-bath single-family listed at $175k.

Deal economics

  • At list price, monthly cash flow is $17 ($200/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $161k (7.8% below list).
  • Recommended offer: $161k (7.8% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% 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: schools F, amenities F, employment 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.
  • Market conditions: Rents rising fast (+4.2%/yr); 302 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 14d on market — plan ~1-2 weeks tenant-placement turnaround); 167 units permitted in Hinds County in 2024 (0 in 5+ unit buildings).
  • This rent runs 38% of the median local income ($51k/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 $1k of loan paydown is wiped out by about $5k 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.

Negotiation context

  • It's been on market 80 days — a 6% lower offer ($164k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 6y ago; this cycle's ask has dropped $20k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.

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 $161,343 (7.8% below list)

Questions for the listing agent

  1. It's been on market 80 days. Have you received any prior offers? Is the seller open to a 8% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. 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 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
0.92%
Cap rate
6.41%
Cash-on-cash
0.41%
DSCR
1.02
GRM
9.0

CMA / ARV

ARV (median comp)
$173,418
List price
$175,000
Delta
3.74%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
548 Vineland Dr 0.06mi 3/2.0 1,444 (-4%) 0mo $179,900 $125 89
209 Holly Hill Dr 0.19mi 3/2.0 1,483 (-2%) 8mo $130,000 $88 81
430 Trent Dr 0.12mi 3/2.0 1,440 (-5%) 9mo $140,000 $97 79
4790 Old Poplar Rd 0.22mi 3/2.0 1,600 (+6%) 4mo $160,000 $100 77
344 Red Oak Dr 0.38mi 3/2.0 1,429 (-6%) 2mo $189,000 $132 71
5083 Terry Rd 0.36mi 4/3.0 (+1) 1,467 (-3%) 2mo $189,900 $129 67
4775 Old Lake Rd 0.28mi 3/2.0 1,373 (-9%) 7mo $95,000 $69 66
169 Fox Meadows Rd 0.47mi 3/2.0 1,474 (-2%) 11mo $145,000 $98 65
624 Cedar Springs Dr 0.28mi 3/2.0 1,324 (-12%) 3mo $148,900 $112 64
455 Eagle Ct 0.56mi 3/2.0 1,547 (+2%) 9mo $178,500 $115 63
410 Heritage Pl 0.60mi 3/2.0 1,436 (-5%) 3mo $200,000 $139 61
333 Gary Daniels Dr 0.55mi 3/2.0 1,714 (+13%) 10mo $179,000 $104 44

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 · 4.23% rent growth · sell at horizon

5-year hold
IRR
-14.2%
Equity multiple
0.49×
Total profit
$-25,222
Equity at exit
$26,093
10-year hold
IRR
-3.4%
Equity multiple
0.76×
Total profit
$-11,873
Equity at exit
$15,131

Cash invested: $49,000 (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 39212

Home prices YoY
-11.7%
Rents YoY
4.2%
Active inventory
302
Price-to-rent
9.0×

Monthly cashflow live

Estimated rent
$1,613 medium interval (Pro) →
Mortgage (P&I)
$918
Tax from tax record
$263 /mo · $3,160/yr
Insurance
$73
HOA
$4
Vacancy / Maint / Mgmt
$339
Net cashflow
$17

Break-even live

Break-even rent $1,592
Max offer price $175,000
Occupancy floor 94%

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
$43,750
Closing costs
$5,250
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
306 Gary Daniels Dr Byram, MS 3.0 2.0 1517 $1,595 $1.05 43d 1 0.49mi
257 Gaddy Dr Byram, MS 3.0 2.0 1400 $1,900 $1.36 13d 1 1.07mi
301 Elton Park Dr Jackson, MS 1.0–3.0 1.0–2.0 1085 $1,399 $1.29 13d 9 1.22mi

HOA detail

Monthly dues
$4 · $48/yr

Listing history 27 events

  1. 2026-06-18
    price $175,000 Active 80 DOM
  2. 2026-06-18
    days on market $179,900 Active 80 DOM
  3. 2026-06-17
    days on market $179,900 Active 79 DOM
  4. 2026-06-16
    days on market $179,900 Active 78 DOM
  5. 2026-06-15
    days on market $179,900 Active 77 DOM
  6. 2026-06-14
    days on market $179,900 Active 75 DOM
  7. 2026-06-13
    days on market $179,900 Active 74 DOM
  8. 2026-06-10
    days on market $179,900 Active 72 DOM
  9. 2026-06-09
    days on market $179,900 Active 71 DOM
  10. 2026-06-08
    days on market $179,900 Active 70 DOM
  11. 2026-06-07
    days on market $179,900 Active 69 DOM
  12. 2026-06-05
    days on market $179,900 Active 66 DOM
  13. 2026-06-03
    days on market $179,900 Active 65 DOM
  14. 2026-06-02
    days on market $179,900 Active 64 DOM
  15. 2026-06-01
    days on market $179,900 Active 63 DOM
  16. 2026-05-31
    days on market $179,900 Active 62 DOM
  17. 2026-05-30
    days on market $179,900 Active 61 DOM
  18. 2026-05-15
    price $179,900 845-char remark
    Show marketing remark (845 chars)

    Move-in ready three-bedroom, two-bathroom home located in the desirable Brookleigh neighborhood. This residence features a spacious floor plan highlighted by tall ceilings in the living room, creating an airy and inviting atmosphere. A cozy fireplace serves as the centerpiece of the main living area, perfect for relaxing or entertaining. The kitchen is equipped with stainless-steel appliances, cabinet & pantry storage space and access to the dining room, offering a functional flow between living areas. Situated on a quiet cul-de-sac, the home also includes a fully fenced-in backyard, providing a private outdoor space for gardening or recreation. This home offers the perfect blend of comfort and versatile living while remaining conveniently close to shopping, schools, and everyday amenities. Schedule your private showing today!

  19. 2026-04-24
    price $189,500 845-char remark
    Show marketing remark (845 chars)

    Move-in ready three-bedroom, two-bathroom home located in the desirable Brookleigh neighborhood. This residence features a spacious floor plan highlighted by tall ceilings in the living room, creating an airy and inviting atmosphere. A cozy fireplace serves as the centerpiece of the main living area, perfect for relaxing or entertaining. The kitchen is equipped with stainless-steel appliances, cabinet & pantry storage space and access to the dining room, offering a functional flow between living areas. Situated on a quiet cul-de-sac, the home also includes a fully fenced-in backyard, providing a private outdoor space for gardening or recreation. This home offers the perfect blend of comfort and versatile living while remaining conveniently close to shopping, schools, and everyday amenities. Schedule your private showing today!

  20. 2026-03-30
    listed $194,500 Active 845-char remark
    Show marketing remark (845 chars)

    Move-in ready three-bedroom, two-bathroom home located in the desirable Brookleigh neighborhood. This residence features a spacious floor plan highlighted by tall ceilings in the living room, creating an airy and inviting atmosphere. A cozy fireplace serves as the centerpiece of the main living area, perfect for relaxing or entertaining. The kitchen is equipped with stainless-steel appliances, cabinet & pantry storage space and access to the dining room, offering a functional flow between living areas. Situated on a quiet cul-de-sac, the home also includes a fully fenced-in backyard, providing a private outdoor space for gardening or recreation. This home offers the perfect blend of comfort and versatile living while remaining conveniently close to shopping, schools, and everyday amenities. Schedule your private showing today!

  21. 2022-02-24
    price $1,485
  22. 2021-10-15
    soldstatus 317-char remark
    Show marketing remark (317 chars)

    Wonderful three bedroom two bathroom located in a quiet cul-de-sac minutes away from Byram. This home features a 9+ foot ceiling in the main living area, and plenty of kitchen storage space. This home also features a nice sized fenced-in backyard, complete with storage shed. Call your favorite realtor today to show!

  23. 2021-08-04
    listed $143,000 317-char remark
    Show marketing remark (317 chars)

    Wonderful three bedroom two bathroom located in a quiet cul-de-sac minutes away from Byram. This home features a 9+ foot ceiling in the main living area, and plenty of kitchen storage space. This home also features a nice sized fenced-in backyard, complete with storage shed. Call your favorite realtor today to show!

  24. 2021-01-22
    soldstatus
  25. 2020-10-16
    listed $135,000
  26. 1997-05-21
    soldstatus
  27. 1987-03-27
    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
$3,160 · $263/mo
Projected year-2 tax
$3,160 · $263/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 4/10 Moderate
  • 🌡 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 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
$19,361
− Mortgage interest
−$9,803
− Property taxes
−$3,160
− Insurance
−$875
− Repairs & maintenance
−$1,549
− Management
−$1,549
− HOA
−$48
− Depreciation
−$5,091
Taxable loss
−$2,713
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$651
After-tax cash flow
$851/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)
25,659
Household income
$50,722
Rent vs Own
37.8% rent · 62.2% own
Severe rent burden
1314.0

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 (86%)
Race & ethnicity
Black 86% White 9% Hispanic / Latino 3% Two or more races 3%
Common ancestry
Serbian 1% Lithuanian 1%
Foreign-born
1% · Canada
Languages at home
97% 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
▼ -23.01%
Current HPI
174.4025
Rent YoY
▲ 4.23%
Metro
Jackson, MS
State GDP YoY
F500 in state
0

Price history

+33.3% since first listed
10 events — show timeline
  • 2026-05-15 Price Changed $179,900 MLSU
  • 2026-04-24 Price Changed $189,500 MLSU
  • 2026-03-30 Listed $194,500 MLSU
  • 2022-02-24 Price Changed $1,485 RENT.
  • 2021-10-15 Sold (MLS) MLSU
  • 2021-08-04 Listed $143,000 MLSU
  • 2021-01-22 Sold (MLS) MLSU
  • 2020-10-16 Listed $135,000 MLSU
  • 1997-05-21 Sold (Public Records) Public Records
  • 1987-03-27 Sold (Public Records) Public Records

Property tax history

+18.4%/yr

Latest (2025): $3,160 · +3.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…