CashFlowRE
Sign in Sign up
800 Meadow Hill Dr
B- Composite 69.82
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
  • Schools +4.8/10.0
  • Livability +3.5/5.0
  • Condition / age +2.5/5.0
  • Rent growth +1.6/5.0
  • Appreciation +0.0/10.0

$94,900

800 Meadow Hill Dr · Clinton, MS 39056
3 bd · 2.0 ba · 1,878 sqft · SingleFamily public records · 86 Days on market
Built 1969 0.60 ac lot $51/sqft · 56% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Nestled in a well-established neighborhood in Clinton, Mississippi, this home at 800 Meadow Hill Drive offers comfort, space, and great potential. Featuring a functional layout with generous living areas, this property is perfect for both everyday living and entertaining. The home includes spacious bedrooms, a welcoming living room, and a kitchen ready for your personal touch. Situated on a sizable lot, the exterior provides ample yard space ideal for outdoor activities, gardening, or future enhancements. With its convenient location near local schools, shopping, and dining, this property offers both accessibility and a quiet residential feel. Whether you're a first-time homebuyer, investor, or looking to customize your next home, this property presents a fantastic opportunity. Being sold as-is, it's priced to allow for updates and improvements--making it a great value in today's market.

Key facts

  • Spacious yard
  • Near schools
  • Near shopping

Tags

QUIET CLINTON NEIGHBORHOODSPACIOUS YARDNEAR SCHOOLSNEAR SHOPPINGLOCAL AMENITIES

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 $95k.

Deal economics

  • At list price, monthly cash flow is $811 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $95k).
  • Recommended offer: $89k (6.0% below list) — sets the bar for market timing.
  • Cap rate 16.6% vs local median 4.3% in Clinton — 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 69/100 on livability (#49 in MS) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • Clinton Public School District (rural): math 58% / reading 53% proficiency, ranked #4 of 130 in MS (top 3%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents falling (-3.7%/yr); 233 active listings in the ZIP; solid renter incomes; 167 units permitted in Hinds County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $656 of loan paydown is wiped out by about $3k 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 + 0.0% rent growth), your $27k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 86 days — a 6% lower offer ($89k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 26y ago; this cycle's ask has dropped $30k (24%) 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 $89,206 (6.0% below list)

Questions for the listing agent

  1. It's been on market 86 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1969 — 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 B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
1.94%
Cap rate
16.55%
Cash-on-cash
36.63%
DSCR
2.63
GRM
4.3

CMA / ARV

ARV (median comp)
$214,995
List price
$94,900
Delta
-55.86%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2 Pheasant Run 0.37mi 3/2.0 1,863 (-1%) 6mo $190,000 $102 76
1406 Post Rd 0.49mi 3/2.0 1,871 (-0%) 3mo $249,500 $133 74
705 Pinehurst St 0.26mi 3/2.0 1,692 (-10%) 0mo $212,500 $126 71
107 Murial St 0.43mi 3/2.0 1,782 (-5%) 2mo $239,900 $135 70
101 Tam O Shanter 0.41mi 3/2.0 1,959 (+4%) 9mo $205,000 $105 66
1409 Post Rd 0.47mi 3/2.0 2,000 (+6%) 3mo $194,000 $97 64
4 Southwood Blvd 0.44mi 4/3.0 (+1) 1,987 (+6%) 0mo $158,000 $80 61
718 Tanglewood Dr 0.39mi 3/2.0 1,689 (-10%) 7mo $219,000 $130 59
1013 Normandy Dr 0.71mi 4/2.0 (+1) 1,893 (+1%) 2mo $225,000 $119 59
105 Mcree Dr 0.75mi 3/2.0 1,671 (-11%) 3mo $219,000 $131 44
103 Caribbean Cv 0.69mi 3/2.0 1,663 (-11%) 8mo $249,000 $150 42
100 Villa Way 0.74mi 2/2.0 (-1) 1,652 (-12%) 0mo $199,900 $121 40

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
29.0%
Equity multiple
2.16×
Total profit
$30,901
Equity at exit
$14,150
10-year hold
IRR
34.6%
Equity multiple
3.73×
Total profit
$72,629
Equity at exit
$8,205

Cash invested: $26,572 (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.

ZIP-level market 39056

Rents YoY
-3.7%
Active inventory
233
Price-to-rent
4.3×

Monthly cashflow live

Estimated rent
$1,845 medium interval (Pro) →
Mortgage (P&I)
$498
Tax from tax record
$109 /mo · $1,309/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$387
Net cashflow
$811

Break-even live

Break-even rent $818
Max offer price $94,900
Occupancy floor 51%

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
$23,725
Closing costs
$2,847
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 34 events

  1. 2026-06-10
    status $94,900 Pending 86 DOM
  2. 2026-06-09
    days on market $94,900 Active 86 DOM
  3. 2026-06-08
    days on market $94,900 Active 85 DOM
  4. 2026-06-07
    days on market $94,900 Active 84 DOM
  5. 2026-06-05
    days on market $94,900 Active 81 DOM
  6. 2026-06-03
    days on market $94,900 Active 80 DOM
  7. 2026-06-02
    days on market $94,900 Active 79 DOM
  8. 2026-06-01
    days on market $94,900 Active 78 DOM
  9. 2026-05-31
    days on market $94,900 Active 77 DOM
  10. 2026-05-30
    days on market $94,900 Active 76 DOM
  11. 2026-04-27
    price $94,900 906-char remark
    Show marketing remark (906 chars)

    Nestled in a well-established neighborhood in Clinton, Mississippi, this home at 800 Meadow Hill Drive offers comfort, space, and great potential. Featuring a functional layout with generous living areas, this property is perfect for both everyday living and entertaining. The home includes spacious bedrooms, a welcoming living room, and a kitchen ready for your personal touch. Situated on a sizable lot, the exterior provides ample yard space ideal for outdoor activities, gardening, or future enhancements. With its convenient location near local schools, shopping, and dining, this property offers both accessibility and a quiet residential feel. Whether you're a first-time homebuyer, investor, or looking to customize your next home, this property presents a fantastic opportunity. Being sold as-is, it's priced to allow for updates and improvements--making it a great value in today's market.

  12. 2026-04-08
    status Active 906-char remark
    Show marketing remark (906 chars)

    Nestled in a well-established neighborhood in Clinton, Mississippi, this home at 800 Meadow Hill Drive offers comfort, space, and great potential. Featuring a functional layout with generous living areas, this property is perfect for both everyday living and entertaining. The home includes spacious bedrooms, a welcoming living room, and a kitchen ready for your personal touch. Situated on a sizable lot, the exterior provides ample yard space ideal for outdoor activities, gardening, or future enhancements. With its convenient location near local schools, shopping, and dining, this property offers both accessibility and a quiet residential feel. Whether you're a first-time homebuyer, investor, or looking to customize your next home, this property presents a fantastic opportunity. Being sold as-is, it's priced to allow for updates and improvements--making it a great value in today's market.

  13. 2026-03-26
    status Pending 906-char remark
    Show marketing remark (906 chars)

    Nestled in a well-established neighborhood in Clinton, Mississippi, this home at 800 Meadow Hill Drive offers comfort, space, and great potential. Featuring a functional layout with generous living areas, this property is perfect for both everyday living and entertaining. The home includes spacious bedrooms, a welcoming living room, and a kitchen ready for your personal touch. Situated on a sizable lot, the exterior provides ample yard space ideal for outdoor activities, gardening, or future enhancements. With its convenient location near local schools, shopping, and dining, this property offers both accessibility and a quiet residential feel. Whether you're a first-time homebuyer, investor, or looking to customize your next home, this property presents a fantastic opportunity. Being sold as-is, it's priced to allow for updates and improvements--making it a great value in today's market.

  14. 2026-03-13
    price $99,900 906-char remark
    Show marketing remark (906 chars)

    Nestled in a well-established neighborhood in Clinton, Mississippi, this home at 800 Meadow Hill Drive offers comfort, space, and great potential. Featuring a functional layout with generous living areas, this property is perfect for both everyday living and entertaining. The home includes spacious bedrooms, a welcoming living room, and a kitchen ready for your personal touch. Situated on a sizable lot, the exterior provides ample yard space ideal for outdoor activities, gardening, or future enhancements. With its convenient location near local schools, shopping, and dining, this property offers both accessibility and a quiet residential feel. Whether you're a first-time homebuyer, investor, or looking to customize your next home, this property presents a fantastic opportunity. Being sold as-is, it's priced to allow for updates and improvements--making it a great value in today's market.

  15. 2026-03-02
    listed $124,900 Active 906-char remark
    Show marketing remark (906 chars)

    Nestled in a well-established neighborhood in Clinton, Mississippi, this home at 800 Meadow Hill Drive offers comfort, space, and great potential. Featuring a functional layout with generous living areas, this property is perfect for both everyday living and entertaining. The home includes spacious bedrooms, a welcoming living room, and a kitchen ready for your personal touch. Situated on a sizable lot, the exterior provides ample yard space ideal for outdoor activities, gardening, or future enhancements. With its convenient location near local schools, shopping, and dining, this property offers both accessibility and a quiet residential feel. Whether you're a first-time homebuyer, investor, or looking to customize your next home, this property presents a fantastic opportunity. Being sold as-is, it's priced to allow for updates and improvements--making it a great value in today's market.

  16. 2024-11-16
    historical $1,750
  17. 2024-10-15
    listed $1,750
  18. 2021-10-08
    historical
  19. 2021-10-08
    historical
  20. 2021-10-08
    historical
  21. 2017-02-22
    soldstatus
  22. 2009-11-27
    listed $99,900
  23. 2008-12-24
    listed $135,000
  24. 2008-10-22
    soldstatus
  25. 2007-06-21
    listed $31,000
  26. 2005-03-03
    soldstatus
  27. 2004-01-08
    soldstatus
  28. 2003-12-31
    soldstatus
  29. 2003-07-25
    listed $63,000
  30. 2001-05-31
    soldstatus
  31. 2000-01-07
    listed $94,500
  32. 1999-04-23
    soldstatus
  33. 1974-09-03
    soldstatus
  34. 1974-05-28
    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
$1,309 · $109/mo
Projected year-2 tax
$1,309 · $109/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 2/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥109°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
$22,139
− Mortgage interest
−$5,316
− Property taxes
−$1,309
− Insurance
−$474
− Repairs & maintenance
−$1,771
− Management
−$1,771
− Depreciation
−$2,761
Taxable income
$8,736
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,097
After-tax cash flow
$7,637/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
Clinton Public School District
NCES district ID
2801090
Math proficiency
58% ▼ -9.00%
Reading proficiency
53% ▼ -7.00%
Median HH income
$55,993
Composite
47.95/100
National rank
#2205
State rank
#4 of 130 in MS

Livability — Clinton

Score
69/100
State rank
#49
US rank
#8341

Category grades

Amenities F Commute F Cost of living A+ Crime A+ Employment B- Housing A+ Health & safety F User ratings B+

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Clinton, MS
County
Hinds County · 167,040 people
City population
26,836
Metro
Jackson, MS
Population (ZIP)
26,836
Household income
$75,110
Rent vs Own
31.0% rent · 69.0% own
Severe rent burden
780.0

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
Diverse neighborhood (Simpson 0.58)
Race & ethnicity
White 50% Black 40% Asian 4% Two or more races 3% Hispanic / Latino 2%
Common ancestry
Slovak 4% Italian 2% Serbian 1%
Foreign-born
6% · Canada, Vietnam, China
Languages at home
92% English-only · Other Indo-European 2% Spanish 1% Vietnamese 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
▼ -148.13%
Current HPI
176.266
Rent YoY
▼ -3.70%
Metro
Jackson, MS
State GDP YoY
F500 in state
0

Price history

+0.4% since first listed
24 events — show timeline
  • 2026-04-27 Price Changed $94,900 MLSU
  • 2026-04-08 Relisted MLSU
  • 2026-03-26 Pending MLSU
  • 2026-03-13 Price Changed $99,900 MLSU
  • 2026-03-02 Listed $124,900 MLSU
  • 2024-11-16 Rental Removed $1,750 TURBOTENANT
  • 2024-10-15 Listed for Rent $1,750 TURBOTENANT
  • 2021-10-08 Listing Removed MLSU
  • 2021-10-08 Listing Removed MLSU
  • 2021-10-08 Listing Removed MLSU
  • 2017-02-22 Sold (Public Records) Public Records
  • 2009-11-27 Listed $99,900 MLSU
  • 2008-12-24 Listed $135,000 MLSU
  • 2008-10-22 Sold (MLS) MLSU
  • 2007-06-21 Listed $31,000 MLSU
  • 2005-03-03 Sold (Public Records) Public Records
  • 2004-01-08 Sold (MLS) MLSU
  • 2003-12-31 Sold (Public Records) Public Records
  • 2003-07-25 Listed $63,000 MLSU
  • 2001-05-31 Sold (Public Records) Public Records
  • 2000-01-07 Listed $94,500 MLSU
  • 1999-04-23 Sold (Public Records) Public Records
  • 1974-09-03 Sold (Public Records) Public Records
  • 1974-05-28 Sold (Public Records) Public Records

Property tax history

-1.4%/yr

Latest (2025): $1,309 · +3.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…