CashFlowRE
Sign in Sign up
2342 Overbrook Dr
A- Composite 82.51
Why this score? — see what drove the A- 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 +13.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +10.0/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0

$63,900

2342 Overbrook Dr · Jackson, MS 39213
3 bd · 2.0 ba · 1,805 sqft · SingleFamily public records · 49 Days on market
Built 1966 8,276 sqft lot $35/sqft · 12% below area Est $73k · 12% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Located in Jackson, this property at 2342 Overbrook Drive offers a great opportunity for buyers seeking value and potential. The home features a functional layout with comfortable living spaces and a spacious yard, providing flexibility for everyday living or future improvements. Conveniently situated near local amenities, schools, and major roadways, this property is well-suited for homeowners or investors looking to add to their portfolio in an established neighborhood. Property is being sold occupied in as-is, where-is condition.

Key facts

  • 8,276 sq ft lot
  • 2 garage spots
  • Built 1966

Property features AI

Exterior

  • Parking: Attached garage (2 spaces); Driveway parking
  • Utilities: Public water; Public sewer; Electricity available
  • Home design: Single-family residence, one level; House structure
  • Construction: Brick construction; Asphalt shingle roof; Slab foundation; Built year source: Public records
  • Exterior features: Other exterior features (details not provided); Lot approximately 0.19 acres

Interior

  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Heating: See Remarks; Cooling: See Remarks
  • Interior features: Appliances listed as 'See Remarks' (details not provided)

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 $64k.

Deal economics

  • At list price, monthly cash flow is $563 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $64k).
  • Recommended offer: $62k (3.0% below list) — sets the bar for market timing.
  • Cap rate 16.9% 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: Lanier High School (math 3% / reading 2%, grade F, #197 of 197 statewide, top 100%, 603 students, 100% FRL).
  • Market conditions: 81 active listings in the ZIP; lower-income renter base — watch delinquency; 167 units permitted in Hinds County in 2024 (0 in 5+ unit buildings).
  • At $1,272/mo this rent would consume 52% 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 $7k of equity ($442 loan paydown + $6k 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 $18k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 5, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 49 days — a 3% lower offer ($62k) is reasonable based on typical stale-listing flexibility.

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 $61,983 (3.0% below list)

Questions for the listing agent

  1. It's been on market 49 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1966 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
1.99%
Cap rate
16.87%
Cash-on-cash
37.77%
DSCR
2.68
GRM
4.2

CMA / ARV

ARV (median comp)
$72,844
List price
$63,900
Delta
-12.28%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2340 Queensroad Ave 0.08mi 3/2.0 1,645 (-9%) 11mo $101,000 $61 72
3735 California Ave 0.72mi 4/2.5 (+1) 1,584 (-12%) 13mo $68,000 $43 28

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
53.4%
Equity multiple
4.95×
Total profit
$70,690
Equity at exit
$57,566
10-year hold
IRR
47.0%
Equity multiple
11.06×
Total profit
$180,001
Equity at exit
$124,144

Cash invested: $17,892 (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
4.2×

Monthly cashflow live

Estimated rent
$1,272 medium interval (Pro) →
Mortgage (P&I)
$335
Tax est. 1.5%
$80 /mo · $958/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$267
Net cashflow
$563

Break-even live

Break-even rent $559
Max offer price $63,900
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
$15,975
Closing costs
$1,917
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 18 events

  1. 2026-06-18
    days on market $63,900 Active 49 DOM
  2. 2026-06-17
    days on market $63,900 Active 48 DOM
  3. 2026-06-16
    days on market $63,900 Active 47 DOM
  4. 2026-06-15
    days on market $63,900 Active 46 DOM
  5. 2026-06-14
    days on market $63,900 Active 44 DOM
  6. 2026-06-13
    days on market $63,900 Active 43 DOM
  7. 2026-06-10
    days on market $63,900 Active 41 DOM
  8. 2026-06-09
    days on market $63,900 Active 40 DOM
  9. 2026-06-08
    days on market $63,900 Active 39 DOM
  10. 2026-06-07
    days on market $63,900 Active 38 DOM
  11. 2026-06-05
    days on market $63,900 Active 35 DOM
  12. 2026-06-03
    days on market $63,900 Active 34 DOM
  13. 2026-06-02
    days on market $63,900 Active 33 DOM
  14. 2026-06-01
    days on market $63,900 Active 32 DOM
  15. 2026-05-31
    days on market $63,900 Active 31 DOM
  16. 2026-05-30
    days on market $63,900 Active 30 DOM
  17. 2026-04-30
    listed $63,900 Active 538-char remark
  18. 1966-07-18
    soldstatus

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 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
$15,262
− Mortgage interest
−$3,579
− Property taxes
−$958
− Insurance
−$320
− Repairs & maintenance
−$1,221
− Management
−$1,221
− Depreciation
−$1,859
Taxable income
$6,104
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,465
After-tax cash flow
$5,293/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

2 events — show timeline
  • 2026-04-30 Listed $63,900 MLSU
  • 1966-07-18 Sold (Public Records) Public Records

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…