CashFlowRE
Sign in Sign up
13300 Sunview Cv
D+ Composite 47.27
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 +18.8/30.0
  • DSCR +5.9/10.0
  • ARV discount +5.9/15.0
  • Schools +4.4/10.0
  • 1% rule +4.1/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$285,000

13300 Sunview Cv · Latimer, MS 39565
3 bd · 2.0 ba · 1,811 sqft · SingleFamily public records · 61 Days on market
Built 2002 9,147 sqft lot $157/sqft · 9% above area Est $275k · at est.

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

Listing remarks MLS

****Welcome Home**** This exquisitely updated 3-bedroom, 2-bath treasure, complete with a versatile BONUS SPACE. From the moment you step inside, nothing has been left untouched--every detail was thoughtfully curated to ensure it is truly move-in ready. Gleaming hardwood floors replace all carpeting, while a stylishly updated fireplace anchors the living space. The kitchen is a dream, with refreshed lower cabinets and sleek upgraded appliances. Every light fixture has been replaced, and fresh paint graces every wall, creating a pristine, cohesive ambiance. Major systems have also been upgraded--a brand-new roof, a cutting-edge HVAC system, and a newly enhanced fence. Relax on the extended front porch, ideal for serene mornings, or retreat to the enclosed back porch for quiet evenings. The expansive backyard offers limitless possibilities for recreation or gardening, plus extra storage. Every corner of this home invites you to simply move in and start living--schedule your private tour today!

Key facts

  • Updated fireplace
  • Upgraded appliances
  • New roof

Tags

UPDATED FIREPLACEREFRESHED LOWER CABINETSUPGRADED APPLIANCESNEW ROOFCUTTING-EDGE HVAC SYSTEMNEWLY ENHANCED FENCE

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 $285k.

Deal economics

  • At list price, monthly cash flow is $287 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $259k (9.1% below list).
  • Recommended offer: $259k (9.1% below list) — sets the bar for 1% rule.
  • Cap rate 7.5% vs local median 3.5% in Latimer — 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 65/100 on livability (#120 in MS) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools F, amenities F, commute F.
  • Jackson County School District (rural): math 53% / reading 48% proficiency, ranked #10 of 130 in MS (top 8%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 195 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 516 units permitted in Jackson County in 2024 (6 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 61 days — a 6% lower offer ($268k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 15y ago 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, 99% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $258,984 (9.1% below list)

Questions for the listing agent

  1. It's been on market 61 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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. 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?
  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
0.91%
Cap rate
7.50%
Cash-on-cash
4.32%
DSCR
1.19
GRM
9.2

CMA / ARV

ARV (median comp)
$274,950
List price
$285,000
Delta
3.66%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
13300 Sunview Cv 0.00mi 3/2.0 1,898 (+5%) 0mo $285,000 $150 92
13221 Sunview Cv 0.04mi 4/2.0 (+1) 1,825 (+1%) 5mo $264,900 $145 88
13125 Sunview Cv 0.11mi 4/2.0 (+1) 1,764 (-3%) 17mo $230,000 $130 72
13601 Virginia St 0.54mi 4/2.0 (+1) 1,896 (+5%) 8mo $259,000 $137 56
13521 Sarus Dr 0.63mi 4/2.0 (+1) 1,961 (+8%) 5mo $348,900 $178 47
12001 Poplar Dr 0.42mi 3/2.0 2,081 (+15%) 12mo $293,000 $141 46
13468 Crane Dr 0.74mi 4/2.0 (+1) 1,961 (+8%) 3mo $348,900 $178 44
13461 Crane Dr 0.68mi 4/2.0 (+1) 1,961 (+8%) 6mo $347,900 $177 44
13445 Crane Dr 0.68mi 4/2.0 (+1) 1,961 (+8%) 8mo $349,590 $178 43
13440 Crane Dr 0.70mi 4/2.0 (+1) 1,961 (+8%) 7mo $349,590 $178 43
13428 Crane Dr 0.68mi 4/2.0 (+1) 1,961 (+8%) 10mo $343,590 $175 41
13417 Crane Dr 0.66mi 4/2.0 (+1) 1,961 (+8%) 13mo $340,590 $174 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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-9.6%
Equity multiple
0.65×
Total profit
$-27,990
Equity at exit
$42,494
10-year hold
IRR
-0.2%
Equity multiple
0.98×
Total profit
$-1,199
Equity at exit
$24,642

Cash invested: $79,800 (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 39565

Home prices YoY
-28.8%
Active inventory
195
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$2,590 medium interval (Pro) →
Mortgage (P&I)
$1,495
Tax from tax record
$146 /mo · $1,747/yr
Insurance
$119
HOA
$0
Vacancy / Maint / Mgmt
$544
Net cashflow
$287

Break-even live

Break-even rent $2,226
Max offer price $285,000
Occupancy floor 84%

Sensitivity live

Price -10% $448 -5% $368 +0% $287 +5% $206 +10% $126
Rent -10% $82 -5% $185 +0% $287 +5% $389 +10% $492
Rate -1.0pp $431 -0.5pp $360 base $287 +0.5pp $213 +1.0pp $138

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
$71,250
Closing costs
$8,550
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
12001 Poplar Dr Vancleave, MS 3.0 2.0 2007 $2,500 $1.25 45d 1 0.44mi
13569 Sarus DR Vancleave, MS 4.0 3.0 2304 $2,750 $1.19 15d 1 0.69mi

Listing history 9 events

  1. 2026-05-02
    status Pending 1008-char remark
    Show marketing remark (1008 chars)

    ****Welcome Home**** This exquisitely updated 3-bedroom, 2-bath treasure, complete with a versatile BONUS SPACE. From the moment you step inside, nothing has been left untouched--every detail was thoughtfully curated to ensure it is truly move-in ready. Gleaming hardwood floors replace all carpeting, while a stylishly updated fireplace anchors the living space. The kitchen is a dream, with refreshed lower cabinets and sleek upgraded appliances. Every light fixture has been replaced, and fresh paint graces every wall, creating a pristine, cohesive ambiance. Major systems have also been upgraded--a brand-new roof, a cutting-edge HVAC system, and a newly enhanced fence. Relax on the extended front porch, ideal for serene mornings, or retreat to the enclosed back porch for quiet evenings. The expansive backyard offers limitless possibilities for recreation or gardening, plus extra storage. Every corner of this home invites you to simply move in and start living--schedule your private tour today!

  2. 2026-04-24
    price $285,000 1008-char remark
    Show marketing remark (1008 chars)

    ****Welcome Home**** This exquisitely updated 3-bedroom, 2-bath treasure, complete with a versatile BONUS SPACE. From the moment you step inside, nothing has been left untouched--every detail was thoughtfully curated to ensure it is truly move-in ready. Gleaming hardwood floors replace all carpeting, while a stylishly updated fireplace anchors the living space. The kitchen is a dream, with refreshed lower cabinets and sleek upgraded appliances. Every light fixture has been replaced, and fresh paint graces every wall, creating a pristine, cohesive ambiance. Major systems have also been upgraded--a brand-new roof, a cutting-edge HVAC system, and a newly enhanced fence. Relax on the extended front porch, ideal for serene mornings, or retreat to the enclosed back porch for quiet evenings. The expansive backyard offers limitless possibilities for recreation or gardening, plus extra storage. Every corner of this home invites you to simply move in and start living--schedule your private tour today!

  3. 2026-03-02
    listed $289,000 Active 1008-char remark
    Show marketing remark (1008 chars)

    ****Welcome Home**** This exquisitely updated 3-bedroom, 2-bath treasure, complete with a versatile BONUS SPACE. From the moment you step inside, nothing has been left untouched--every detail was thoughtfully curated to ensure it is truly move-in ready. Gleaming hardwood floors replace all carpeting, while a stylishly updated fireplace anchors the living space. The kitchen is a dream, with refreshed lower cabinets and sleek upgraded appliances. Every light fixture has been replaced, and fresh paint graces every wall, creating a pristine, cohesive ambiance. Major systems have also been upgraded--a brand-new roof, a cutting-edge HVAC system, and a newly enhanced fence. Relax on the extended front porch, ideal for serene mornings, or retreat to the enclosed back porch for quiet evenings. The expansive backyard offers limitless possibilities for recreation or gardening, plus extra storage. Every corner of this home invites you to simply move in and start living--schedule your private tour today!

  4. 2018-02-06
    soldstatus 546-char remark
    Show marketing remark (546 chars)

    Location, Location!!! Conveniently located North of I-10 in St. Martin area in small, one street neighborhood with ''all american dream'' homes. Two living areas, with wood burning fireplace, make home very spacious. Home offers nice split floor plan with separate master suite, large master bath with garden tub and shower stall and walk in closet. All kitchen appliances will remain. Enjoy absolutely amazing outdoor with screened in porch over looking fenced yard. Back yard shed will remain. Seller is offering 1st year Buyer's Home Warranty.

  5. 2017-05-16
    listed $164,900 546-char remark
    Show marketing remark (546 chars)

    Location, Location!!! Conveniently located North of I-10 in St. Martin area in small, one street neighborhood with ''all american dream'' homes. Two living areas, with wood burning fireplace, make home very spacious. Home offers nice split floor plan with separate master suite, large master bath with garden tub and shower stall and walk in closet. All kitchen appliances will remain. Enjoy absolutely amazing outdoor with screened in porch over looking fenced yard. Back yard shed will remain. Seller is offering 1st year Buyer's Home Warranty.

  6. 2011-12-31
    historical
  7. 2011-08-04
    soldstatus
  8. 2011-03-21
    listed $156,900
  9. 2011-01-21
    listed $166,900

ⓘ 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
$1,747 · $146/mo
Projected year-2 tax
$2,252 · $188/mo
Expected delta
+$504/yr (+$42/mo · 28.9%)

ⓘ 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 6/10 Major
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥107°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 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
$31,078
− Mortgage interest
−$15,964
− Property taxes
−$1,747
− Insurance
−$1,425
− Repairs & maintenance
−$2,486
− Management
−$2,486
− Depreciation
−$8,291
Taxable loss
−$1,322
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$317
After-tax cash flow
$3,762/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 County School District
NCES district ID
2802160
Math proficiency
53% ▼ -5.00%
Reading proficiency
48% ▼ -5.00%
Median HH income
$53,569
Composite
43.57/100
National rank
#2980
State rank
#10 of 130 in MS

Livability — Latimer

Score
65/100
State rank
#120
US rank
#13490

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Latimer, MS
Population (ZIP)
20,692

Population outlook (Jackson County) Hauer SSP2

Today (2025)
146,926 people
By 2030
148,442 · +1.0%
By 2040
149,631 · +1.8%
By 2050
148,723 · +1.2%
By 2075
147,845 · +0.6%
By 2100
144,510 · -1.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (85%)
Race & ethnicity
White 85% Black 6% Two or more races 4% Hispanic / Latino 3% Asian 2%
Common ancestry
Lithuanian 4% Slovak 1% Subsaharan African 1%
Foreign-born
2% · Vietnam
Languages at home
95% English-only · Spanish 2% Vietnamese 1% Tagalog/Filipino 1%

Political lean MEDSL · Jackson

2024 margin
Solid R (+39.9) · D 29.5% · R 69.4% · Other 1.1%
2008→2024 swing
-6.4pp toward R · 2008: -33.5pp · 2024: -39.9pp
All cycles
2024: R+39.9 2020: R+34.6 2016: R+39.9 2012: R+36.1 2008: R+33.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -75.68%
Current HPI
187.1025
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

+70.8% since first listed
9 events — show timeline
  • 2026-05-02 Pending MLSU
  • 2026-04-24 Price Changed $285,000 MLSU
  • 2026-03-02 Listed $289,000 MLSU
  • 2018-02-06 Sold (MLS) MLSU
  • 2017-05-16 Listed $164,900 MLSU
  • 2011-12-31 Listing Removed MLSU
  • 2011-08-04 Sold (MLS) MLSU
  • 2011-03-21 Listed $156,900 MLSU
  • 2011-01-21 Listed $166,900 MLSU

Property tax history

-1.4%/yr

Latest (2025): $1,747 · +2.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…