CashFlowRE
Sign in Sign up
110 Truman Pl
D+ Composite 49.41
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 +19.1/30.0
  • Appreciation +10.0/10.0
  • DSCR +6.0/10.0
  • 1% rule +5.1/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.2/5.0
  • Schools +1.1/10.0
  • ARV discount +0.0/15.0

$119,900

110 Truman Pl · Jackson, MS 39213
4 bd · 2.5 ba · 1,363 sqft · SingleFamily · 138 Days on market
Built 1970 Fair condition 8,712 sqft lot $88/sqft · 25% above area Est $96k · 25% over

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

Listing remarks MLS

What a great opportunity to own this 4 bedroom and 2.5 bath home. Situated in one of Jackson's well-known neighborhoods. The home features a rare Primary Suite with an executive -level layout, complete with an oversized soaking tub, a dedicated ensuite bathroom, and a massive walk-in closet . The property is fully wired with AT&T Fiber , making it an ideal move-in ready space for remote professionals,or high-bandwidth households. Call your Agent and schedule a showing!

Key facts

  • Back yard
  • Fenced
  • 8,712 sq ft lot

Tags

BACK YARDFENCED

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/2.5-bath single-family listed at $120k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $127 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $120k).
  • Recommended offer: $106k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.6% 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: 81 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 15d 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 $1,209/mo this rent would consume 49% 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 $13k of equity ($829 loan paydown + $12k 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 $34k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 3, 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 138 days — a 12% lower offer ($106k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

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 $105,512 (12.0% below list)

Questions for the listing agent

  1. It's been on market 138 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Built in 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
1.01%
Cap rate
7.56%
Cash-on-cash
4.53%
DSCR
1.20
GRM
8.3

CMA / ARV

ARV (median comp)
$95,615
List price
$119,900
Delta
25.40%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3725 Thomas Jefferson Rd 0.19mi 3/1.0 (-1) 1,296 (-5%) 1mo $103,000 $79 71
6734 Harry S Truman Dr 0.06mi 3/1.5 (-1) 1,424 (+4%) 12mo $110,000 $77 71
6857 Harry S Truman Dr 0.08mi 3/2.0 (-1) 1,294 (-5%) 17mo $103,000 $80 67
3530 N Flag Chapel Rd 0.64mi 4/1.5 1,321 (-3%) 8mo $115,000 $87 55
6827 Franklin D Roosevelt Dr 0.17mi 3/2.0 (-1) 1,480 (+9%) 20mo $135,000 $91 54
138 James Monroe Pl 0.52mi 3/1.5 (-1) 1,240 (-9%) 10mo $66,136 $53 43
316 William Mckinley Cir 0.60mi 3/1.0 (-1) 1,213 (-11%) 2mo $59,900 $49 41
138 William Mckinley Cir 0.59mi 3/1.5 (-1) 1,232 (-10%) 8mo $145,000 $118 41
345 William Mckinley Cir 0.67mi 3/1.5 (-1) 1,166 (-14%) 1mo $72,000 $62 35
6618 Franklin D Roosevelt 0.50mi 3/2.0 (-1) 1,564 (+15%) 14mo $139,900 $89 33
127 Lincoln Place Pl 0.71mi 3/2.0 (-1) 1,264 (-7%) 21mo $83,000 $66 30

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
27.6%
Equity multiple
3.19×
Total profit
$73,389
Equity at exit
$108,015
10-year hold
IRR
24.1%
Equity multiple
7.25×
Total profit
$209,809
Equity at exit
$232,939

Cash invested: $33,572 (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 39213

Home prices YoY
7.0%
Active inventory
81
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$1,209 high interval (Pro) →
Mortgage (P&I)
$629
Tax est. 1.5%
$150 /mo · $1,798/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$254
Net cashflow
$127

Break-even live

Break-even rent $1,049
Max offer price $119,900
Occupancy floor 85%

Sensitivity live

Price -10% $210 -5% $168 +0% $127 +5% $85 +10% $44
Rent -10% $31 -5% $79 +0% $127 +5% $174 +10% $222
Rate -1.0pp $187 -0.5pp $157 base $127 +0.5pp $96 +1.0pp $64

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
$29,975
Closing costs
$3,597
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
6605 George Washington Dr Jackson, MS 3.0 2.0 1247 $950 $0.76 15d 1 0.23mi
6521 Lyndon B Johnson Dr Jackson, MS 3.0 1.0 1180 $1,150 $0.97 24d 1 0.36mi
6521 Lyndon B Johnson Dr Jackson, MS 3.0 1.0 1180 $1,100 $0.93 15d 1 0.36mi
6731 George Washington Dr Jackson, MS 3.0 2.0 1134 $1,300 $1.15 24d 1 0.47mi
6731 George Washington Dr Jackson, MS 3.0 2.0 1134 $1,200 $1.06 15d 1 0.47mi
6513 Abraham Lincoln Dr Jackson, MS 3.0 1.5 1330 $950 $0.71 15d 1 0.53mi

Listing history 11 events

  1. 2026-06-08
    days on market $119,900 Active 138 DOM
  2. 2026-06-07
    days on market $119,900 Active 137 DOM
  3. 2026-06-05
    days on market $119,900 Active 134 DOM
  4. 2026-06-03
    days on market $119,900 Active 133 DOM
  5. 2026-06-02
    days on market $119,900 Active 132 DOM
  6. 2026-06-01
    days on market $119,900 Active 131 DOM
  7. 2026-05-31
    days on market $119,900 Active 130 DOM
  8. 2026-05-30
    days on market $119,900 Active 129 DOM
  9. 2026-04-01
    status Active 478-char remark
    Show marketing remark (478 chars)

    What a great opportunity to own this 4 bedroom and 2.5 bath home. Situated in one of Jackson's well-known neighborhoods. The home features a rare Primary Suite with an executive -level layout, complete with an oversized soaking tub, a dedicated ensuite bathroom, and a massive walk-in closet . The property is fully wired with AT&T Fiber , making it an ideal move-in ready space for remote professionals,or high-bandwidth households. Call your Agent and schedule a showing!

  10. 2026-03-15
    status Pending 478-char remark
    Show marketing remark (478 chars)

    What a great opportunity to own this 4 bedroom and 2.5 bath home. Situated in one of Jackson's well-known neighborhoods. The home features a rare Primary Suite with an executive -level layout, complete with an oversized soaking tub, a dedicated ensuite bathroom, and a massive walk-in closet . The property is fully wired with AT&T Fiber , making it an ideal move-in ready space for remote professionals,or high-bandwidth households. Call your Agent and schedule a showing!

  11. 2026-01-05
    listed $120,000 Active 478-char remark
    Show marketing remark (478 chars)

    What a great opportunity to own this 4 bedroom and 2.5 bath home. Situated in one of Jackson's well-known neighborhoods. The home features a rare Primary Suite with an executive -level layout, complete with an oversized soaking tub, a dedicated ensuite bathroom, and a massive walk-in closet . The property is fully wired with AT&T Fiber , making it an ideal move-in ready space for remote professionals,or high-bandwidth households. Call your Agent and schedule a showing!

ⓘ 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 ≥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
$14,511
− Mortgage interest
−$6,716
− Property taxes
−$1,798
− Insurance
−$600
− Repairs & maintenance
−$1,161
− Management
−$1,161
− Depreciation
−$3,488
Taxable loss
−$413
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$99
After-tax cash flow
$1,620/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 · 12 photos

Fair 45/100 Moderate rehab

This home offers a good opportunity for moderate renovations, with potential for significant value increase through updates to paint, flooring, windows, and landscaping.

Repairs flagged

  • Minor Paint — Paint appears faded in some areas.
  • Minor Flooring — Hardwood flooring may need refinishing.
  • Minor Windows — Windows may need cleaning or replacement.
  • Minor Landscaping — Landscaping is basic and could be updated for curb appeal.

Value-add opportunities

  • Both Paint job — Fresh paint can improve the home's appearance and value.
  • Both Floor refinishing — Refinished hardwood flooring can enhance the home's appeal and value.
  • Both Window replacement — New windows can improve energy efficiency and curb appeal.
  • Both Landscaping upgrade — A well-maintained landscape can significantly boost curb appeal and property value.

Renovation cost estimate screening

Repair itemSeverityEst. cost
Paint · Paint appears faded in some areas. Minor $500–3,000
Flooring · Hardwood flooring may need refinishing. Minor $500–3,000
Windows · Windows may need cleaning or replacement. Minor $500–3,000
Landscaping · Landscaping is basic and could be updated for curb appeal. Minor $500–3,000
Total estimated repair cost · 4 items $2,000–12,000

Value-add ROI direction

  • Both Paint job — Fresh paint can improve the home's appearance and value.
  • Both Floor refinishing — Refinished hardwood flooring can enhance the home's appeal and value.
  • Both Window replacement — New windows can improve energy efficiency and curb appeal.
  • Both Landscaping upgrade — A well-maintained landscape can significantly boost curb appeal and property value.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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

3 events — show timeline
  • 2026-04-01 Relisted MLSU
  • 2026-03-15 Pending MLSU
  • 2026-01-05 Listed $120,000 MLSU

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…