CashFlowRE
Sign in Sign up
2291 Ovett Petal Rd
B+ Composite 76.03
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 +7.7/10.0
  • ARV discount +7.5/15.0
  • Schools +3.3/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0

$59,900

2291 Ovett Petal Rd · Ovett, MS 39464
3 bd · 2.0 ba · 1,736 sqft · Manufactured public records · 21 Days on market
Built 1994 1.00 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Opportunity awaits at 2291 Ovett Petal Road! This 3-bedroom, 2-bath home sits on a spacious 1-acre lot and offers endless potential for investors, flippers, or buyers looking to create their dream property. With plenty of room to spread out, the acreage provides space for outdoor living, gardening, workshops, or future improvements. The home is in need of repairs and updates, making it an ideal fixer-upper for those ready to bring their vision to life. Conveniently located with easy access to Petal and surrounding areas, this property combines the appeal of country living with the opportunity to add significant value. Being sold as-is. Don't miss your chance to transform this property into

Key facts

  • Country living
  • Spacious 1 acre lot
  • Gardening

Tags

SPACIOUS 1 ACRE LOTOUTDOOR LIVINGGARDENINGWORKSHOPSFIXER-UPPERCOUNTRY LIVING

Property features AI

Exterior

  • Parking: Driveway; Circular driveway
  • Utilities: Septic tank; Community water; Electricity connected; Water connected
  • Home design: Manufactured house (mobile home); One level; Raised foundation
  • Construction: Brick construction; Metal roof; Raised foundation; Built as a manufactured house
  • Exterior features: 1-acre lot; Front porch; Rear porch; Metal roof

Interior

  • Bathrooms: 2 bathrooms
  • Heating & cooling: Has heating (type: Other); Has cooling (type: Other)
  • Interior features: Front porch; Rear porch

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 manufactured listed at $60k.

Deal economics

  • At list price, monthly cash flow is $590 ($7k/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: $59k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • Jones County School District (rural): math 40% / reading 39% proficiency, ranked #40 of 130 in MS (top 31%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 16 active listings in the ZIP; 23 units permitted in Jones County in 2024 (5 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($414 loan paydown + $3k appreciation (5.4% local appreciation)).
  • Jones County population projected to shrink 4% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (5.4% appreciation + 3.0% rent growth), your $17k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 9, 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 21 days — a 2% lower offer ($59k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $59,001 (1.5% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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.
  3. 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.
  4. 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
2.10%
Cap rate
18.11%
Cash-on-cash
42.21%
DSCR
2.88
GRM
4.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

5.41% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
50.9%
Equity multiple
4.15×
Total profit
$52,793
Equity at exit
$35,434
10-year hold
IRR
48.3%
Equity multiple
8.54×
Total profit
$126,517
Equity at exit
$62,423

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 39464

Home prices YoY
4.0%
Active inventory
16
Price-to-rent
4.0×

Monthly cashflow live

Estimated rent
$1,256 medium interval (Pro) →
Mortgage (P&I)
$314
Tax from tax record
$63 /mo · $757/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$264
Net cashflow
$590

Break-even live

Break-even rent $509
Max offer price $59,900
Occupancy floor 48%

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.

Listing history 17 events

  1. 2026-06-19
    days on market $59,900 Active 21 DOM
  2. 2026-06-18
    days on market $59,900 Active 20 DOM
  3. 2026-06-17
    days on market $59,900 Active 19 DOM
  4. 2026-06-16
    days on market $59,900 Active 18 DOM
  5. 2026-06-15
    days on market $59,900 Active 17 DOM
  6. 2026-06-14
    days on market $59,900 Active 15 DOM
  7. 2026-06-13
    days on market $59,900 Active 14 DOM
  8. 2026-06-10
    days on market $59,900 Active 12 DOM
  9. 2026-06-09
    days on market $59,900 Active 11 DOM
  10. 2026-06-08
    days on market $59,900 Active 10 DOM
  11. 2026-06-07
    pricedays on market $59,900 Active 9 DOM
  12. 2026-06-05
    days on market $79,999 Active 6 DOM
  13. 2026-06-03
    days on market $79,999 Active 5 DOM
  14. 2026-06-02
    days on market $79,999 Active 4 DOM
  15. 2026-06-01
    days on market $79,999 Active 3 DOM
  16. 2026-05-31
    days on market $79,999 Active 2 DOM
  17. 2026-05-29
    listed $79,999 Active

ⓘ 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
$757 · $63/mo
Projected year-2 tax
$757 · $63/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 5/10 Major
  • 🌡 Heat 7/10 Severe 7 d/yr ≥107°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 99% 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
$15,070
− Mortgage interest
−$3,355
− Property taxes
−$757
− Insurance
−$300
− Repairs & maintenance
−$1,206
− Management
−$1,206
− Depreciation
−$1,743
Taxable income
$6,505
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,561
After-tax cash flow
$5,518/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
Jones County School District
NCES district ID
2802280
Math proficiency
40% ▼ -11.00%
Reading proficiency
39% ▼ -6.00%
Median HH income
$41,051
Composite
33.24/100
National rank
#5520
State rank
#40 of 130 in MS

Livability — Ovett

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Population (ZIP)
3,240

Population outlook (Jones County) Hauer SSP2

Today (2025)
68,800 people
By 2030
68,773 · +-0.0%
By 2040
68,087 · -1.0%
By 2050
66,241 · -3.7%
By 2075
58,600 · -14.8%
By 2100
45,744 · -33.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Hispanic / Latino 11% Two or more races 4%
Hispanic origin (detail)
Mexican 10%
Common ancestry
Italian 6% Slovak 6% Serbian 4%
Foreign-born
3% · Canada
Languages at home
89% English-only · Spanish 11%

Political lean MEDSL · Jones

2024 margin
Solid R (+46.8) · D 26.2% · R 73.0%
2008→2024 swing
-8.2pp toward R · 2008: -38.6pp · 2024: -46.8pp
All cycles
2024: R+46.8 2020: R+42.2 2016: R+43.6 2012: R+38.2 2008: R+38.6

Not yet ingested

Civics

Market trends

HPI YoY
▲ 5.41%
Current HPI
139.2024
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

1 event — show timeline
  • 2026-05-29 Listed $79,999 MLSU

Property tax history

-1.9%/yr

Latest (2025): $757 · -5.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…