CashFlowRE
Sign in Sign up
2446 Overbrook Dr
B- Composite 69.49
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
  • 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
  • ARV discount +0.0/15.0

$59,900

2446 Overbrook Dr · Jackson, MS 39213
3 bd · 1.0 ba · 977 sqft · SingleFamily public records · 159 Days on market
Built 1966 8,712 sqft lot $61/sqft · 32% above area Est $45k · 32% over

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

Listing remarks MLS

Charming single-story home at 2446 Overbrook Dr, Jackson, MS 39213 offers comfortable living with a functional layout. The home features 3 bedrooms and 2 bathrooms, a bright living area, and a well-appointed kitchen with ample cabinet space. A carport provides covered parking, and the backyard offers room for outdoor activities or relaxing. Conveniently located near shopping, dining, and major roads, this property provides easy access to local amenities and schools, making it an ideal choice for homeowners seeking comfort and practicality.

Key facts

  • Covered parking
  • Backyard
  • Ample cabinet space

Tags

SINGLE-STORY HOMEFUNCTIONAL LAYOUTWELL-APPOINTED KITCHENAMPLE CABINET SPACECOVERED PARKINGBACKYARD

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/1.0-bath single-family listed at $60k.

Deal economics

  • At list price, monthly cash flow is $369 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $60k).
  • Recommended offer: $53k (12.0% below list) — sets the bar for market timing.
  • Cap rate 13.7% 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: 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; 7 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 43% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 167 units permitted in Hinds County in 2024 (0 in 5+ unit buildings).
  • This rent runs 41% of the median local income ($30k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $6k of equity ($414 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 $17k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 6, paydown + projected appreciation supports a ~$38k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 159 days — a 12% lower offer ($53k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 13y ago; this cycle's ask has dropped $30k (33%) 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 $52,712 (12.0% below list)

Questions for the listing agent

  1. It's been on market 159 days. Have you received any prior offers? Is the seller open to a 12% 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. 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. 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
1.68%
Cap rate
13.69%
Cash-on-cash
26.41%
DSCR
2.18
GRM
5.0

CMA / ARV

ARV (median comp)
$45,282
List price
$59,900
Delta
32.28%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2424 Utah St 0.19mi 3/1.0 1,000 (+2%) 9mo $80,000 $80 80
2516 Montebello Drive Dr 0.16mi 3/1.0 1,000 (+2%) 14mo $100,000 $100 76
2858 Newport St 0.56mi 3/2.0 1,000 (+2%) 3mo $45,000 $45 63
3845 Gammill St 0.57mi 3/1.0 994 (+2%) 13mo $35,000 $35 60
2728 Utah St 0.37mi 3/1.0 887 (-9%) 11mo $35,000 $39 58
2810 Newport St 0.48mi 3/1.0 909 (-7%) 10mo $72,500 $80 58
4326 Sunset Dr 0.46mi 3/1.5 1,100 (+13%) 3mo $19,500 $18 53
3828 California Ave 0.70mi 3/1.0 941 (-4%) 11mo $45,000 $48 52
2857 Newport St 0.58mi 3/1.0 864 (-12%) 3mo $40,000 $46 51
3833 Warner Ave 0.67mi 2/2.0 (-1) 1,064 (+9%) 14mo $34,999 $33 34

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
44.2%
Equity multiple
4.35×
Total profit
$56,155
Equity at exit
$53,963
10-year hold
IRR
38.3%
Equity multiple
9.76×
Total profit
$146,922
Equity at exit
$116,373

Cash invested: $16,772 (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
5.0×

Monthly cashflow live

Estimated rent
$1,005 high interval (Pro) →
Mortgage (P&I)
$314
Tax from tax record
$86 /mo · $1,029/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$211
Net cashflow
$369

Break-even live

Break-even rent $538
Max offer price $59,900
Occupancy floor 58%

Sensitivity live

Price -10% $403 -5% $386 +0% $369 +5% $352 +10% $335
Rent -10% $290 -5% $329 +0% $369 +5% $409 +10% $449
Rate -1.0pp $399 -0.5pp $384 base $369 +0.5pp $354 +1.0pp $338

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
$14,975
Closing costs
$1,797
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2475 Greenfield Ave Jackson, MS 2.0 1.5 1000 $800 $0.80 44d 1 0.52mi
3625 Liberty St Jackson, MS 3.0 1.0 1056 $1,190 $1.13 14d 1 1.05mi
1175 Eminence Row Jackson, MS 2.0 1.0 700 $650 $0.93 44d 1 1.11mi
3380 Shady Oaks St Unit B Jackson, MS 2.0 1.0 721 $871 $1.21 24d 1 1.32mi
3380 Shady Oaks St Unit D Jackson, MS 2.0 1.0 721 $832 $1.15 44d 1 1.32mi
3380 Shady Oaks St Jackson, MS 2.0 1.0 721 $871 $1.21 14d 1 1.32mi
3811 Mosley Ave Jackson, MS 2.0 1.0 1000 $1,095 $1.09 21d 1 1.47mi

Listing history 13 events

  1. 2026-04-30
    price $59,900 545-char remark
    Show marketing remark (545 chars)

    Charming single-story home at 2446 Overbrook Dr, Jackson, MS 39213 offers comfortable living with a functional layout. The home features 3 bedrooms and 2 bathrooms, a bright living area, and a well-appointed kitchen with ample cabinet space. A carport provides covered parking, and the backyard offers room for outdoor activities or relaxing. Conveniently located near shopping, dining, and major roads, this property provides easy access to local amenities and schools, making it an ideal choice for homeowners seeking comfort and practicality.

  2. 2026-04-02
    price $64,900 545-char remark
    Show marketing remark (545 chars)

    Charming single-story home at 2446 Overbrook Dr, Jackson, MS 39213 offers comfortable living with a functional layout. The home features 3 bedrooms and 2 bathrooms, a bright living area, and a well-appointed kitchen with ample cabinet space. A carport provides covered parking, and the backyard offers room for outdoor activities or relaxing. Conveniently located near shopping, dining, and major roads, this property provides easy access to local amenities and schools, making it an ideal choice for homeowners seeking comfort and practicality.

  3. 2026-03-10
    price $69,900 545-char remark
    Show marketing remark (545 chars)

    Charming single-story home at 2446 Overbrook Dr, Jackson, MS 39213 offers comfortable living with a functional layout. The home features 3 bedrooms and 2 bathrooms, a bright living area, and a well-appointed kitchen with ample cabinet space. A carport provides covered parking, and the backyard offers room for outdoor activities or relaxing. Conveniently located near shopping, dining, and major roads, this property provides easy access to local amenities and schools, making it an ideal choice for homeowners seeking comfort and practicality.

  4. 2026-01-30
    price $74,900 545-char remark
    Show marketing remark (545 chars)

    Charming single-story home at 2446 Overbrook Dr, Jackson, MS 39213 offers comfortable living with a functional layout. The home features 3 bedrooms and 2 bathrooms, a bright living area, and a well-appointed kitchen with ample cabinet space. A carport provides covered parking, and the backyard offers room for outdoor activities or relaxing. Conveniently located near shopping, dining, and major roads, this property provides easy access to local amenities and schools, making it an ideal choice for homeowners seeking comfort and practicality.

  5. 2026-01-23
    price $84,900 545-char remark
    Show marketing remark (545 chars)

    Charming single-story home at 2446 Overbrook Dr, Jackson, MS 39213 offers comfortable living with a functional layout. The home features 3 bedrooms and 2 bathrooms, a bright living area, and a well-appointed kitchen with ample cabinet space. A carport provides covered parking, and the backyard offers room for outdoor activities or relaxing. Conveniently located near shopping, dining, and major roads, this property provides easy access to local amenities and schools, making it an ideal choice for homeowners seeking comfort and practicality.

  6. 2025-12-12
    listed $89,900 Active 545-char remark
    Show marketing remark (545 chars)

    Charming single-story home at 2446 Overbrook Dr, Jackson, MS 39213 offers comfortable living with a functional layout. The home features 3 bedrooms and 2 bathrooms, a bright living area, and a well-appointed kitchen with ample cabinet space. A carport provides covered parking, and the backyard offers room for outdoor activities or relaxing. Conveniently located near shopping, dining, and major roads, this property provides easy access to local amenities and schools, making it an ideal choice for homeowners seeking comfort and practicality.

  7. 2020-06-11
    soldstatus
  8. 2015-09-09
    soldstatus 150-char remark
    Show marketing remark (150 chars)

    This home was completely renovated inside. New carpet,floors,fresh paint throughout,new appliances,new roof,etc. Home shows well and is move-in ready.

  9. 2015-09-04
    soldstatus
  10. 2013-09-23
    listed $54,900 150-char remark
    Show marketing remark (150 chars)

    This home was completely renovated inside. New carpet,floors,fresh paint throughout,new appliances,new roof,etc. Home shows well and is move-in ready.

  11. 2008-06-25
    soldstatus
  12. 1974-07-08
    soldstatus
  13. 1966-09-01
    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
$1,029 · $86/mo
Projected year-2 tax
$1,029 · $86/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 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
$12,060
− Mortgage interest
−$3,355
− Property taxes
−$1,029
− Insurance
−$300
− Repairs & maintenance
−$965
− Management
−$965
− Depreciation
−$1,743
Taxable income
$3,704
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$889
After-tax cash flow
$3,540/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

+9.1% since first listed
13 events — show timeline
  • 2026-04-30 Price Changed $59,900 MLSU
  • 2026-04-02 Price Changed $64,900 MLSU
  • 2026-03-10 Price Changed $69,900 MLSU
  • 2026-01-30 Price Changed $74,900 MLSU
  • 2026-01-23 Price Changed $84,900 MLSU
  • 2025-12-12 Listed $89,900 MLSU
  • 2020-06-11 Sold (Public Records) Public Records
  • 2015-09-09 Sold (MLS) MLSU
  • 2015-09-04 Sold (Public Records) Public Records
  • 2013-09-23 Listed $54,900 MLSU
  • 2008-06-25 Sold (Public Records) Public Records
  • 1974-07-08 Sold (Public Records) Public Records
  • 1966-09-01 Sold (Public Records) Public Records

Property tax history

+1.3%/yr

Latest (2025): $1,029 · +2.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…