CashFlowRE
Sign in Sign up
1018 Combs St
C- Composite 54.49
Why this score? — see what drove the C- 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 +15.0/30.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Rent growth +5.0/5.0
  • Livability +3.4/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0

$15,000

1018 Combs St · Jackson, MS 39204
2 bd · 1.0 ba · 776 sqft · SingleFamily public records · 316 Days on market
Built 1950 0.32 ac lot $19/sqft · 56% below area ↓ 17% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Back on the market, due to buyer unable to close . Here is another chance for Investors and DIY Enthusiasts! Cash offers only and must be able to close in 14 to 21 days . Due diligence before making an offer ! Unleash your creativity at 1018 Combs Street, where opportunity awaits in this 2-bedroom, 1-bath house. Offering 776 square feet of potential, this property is a blank canvas for those ready to tackle a special project and make a new mark in a community. The house boasts a brand-new roof and updated electrical wiring throughout , providing peace of mind and a solid foundation for your renovation plans. It has been completed gutted, with replaced beams and wood saving you the hassle of initial demolition and immediately allowing you to focus on bringing your vision to life. Located on a quiet street, and easy access to both I-55 and I-20, making commuting a breeze. HUGE backyard to expand the home and design your private oasis while entertaining guest. With parking for 2 vehicles, this property is not just a house, it's an opportunity to create a cozy retreat or a profitable investment. Don't miss out on the chance to transform 1018 Combs Street into a charming haven or a lucrative flip! Call your favorite Realtor and bring us your offer !!

Key facts

  • Proximity to schools
  • Brand new roof
  • Replaced beams

Tags

BRAND NEW ROOFUPDATED ELECTRICAL WIRINGGUTTED INTERIORREPLACED BEAMSHUGE BACKYARDPROXIMITY TO SCHOOLS

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 2-bed/1.0-bath single-family listed at $15k.

Deal economics

  • At list price, monthly cash flow is $685 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $15k).
  • Recommended offer: $13k (12.0% below list) — sets the bar for market timing.
  • Cap rate 61.1% 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: Rents rising fast (+13.6%/yr); 121 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% 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 $2k of equity ($104 loan paydown + $2k 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 + 8.0% rent growth), your $4k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 316 days — a 12% lower offer ($13k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 5y ago; this cycle's ask has dropped $10k (40%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 4.4% of price; built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; extreme-heat days projected 6→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $13,200 (12.0% below list)

Questions for the listing agent

  1. It's been on market 316 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 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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. 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.
  8. 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.
  9. 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
6.96%
Cap rate
61.07%
Cash-on-cash
195.64%
DSCR
9.70
GRM
1.2

CMA / ARV

ARV (median comp)
$33,868
List price
$15,000
Delta
-55.71%
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
979 Winn St 0.17mi 2/1.0 796 (+3%) 3mo $22,000 $28 85
1184 W Mcdowell Rd 0.55mi 2/1.0 808 (+4%) 12mo $53,000 $66 57

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
14.65×
Total profit
$57,336
Equity at exit
$13,513
10-year hold
IRR
Equity multiple
36.31×
Total profit
$148,293
Equity at exit
$29,142

Cash invested: $4,200 (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 39204

Home prices YoY
8.0%
Rents YoY
13.6%
Active inventory
121
Price-to-rent
1.2×

Monthly cashflow live

Estimated rent
$1,044 high interval (Pro) →
Mortgage (P&I)
$79
Tax from tax record
$55 /mo · $662/yr
Insurance
$6
HOA
$0
Vacancy / Maint / Mgmt
$219
Net cashflow
$685

Break-even live

Break-even rent $177
Max offer price $15,000
Occupancy floor 29%

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
$3,750
Closing costs
$450
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2858 Fairhill Dr Jackson, MS 2.0 1.0 900 $825 $0.92 43d 1 0.63mi
1513 Maria Dr Jackson, MS 3.0 2.0 1120 $1,200 $1.07 23d 1 0.74mi
1513 Maria Dr Jackson, MS 3.0 2.0 1120 $1,200 $1.07 13d 1 0.74mi
2786 Brookwood Dr Jackson, MS 3.0 1.0 1003 $1,100 $1.10 43d 1 0.77mi
225 W McDowell Rd Apt L2 Jackson, MS 1.0 1.0 896 $750 $0.84 21d 1 0.90mi
225 W McDowell Rd Jackson, MS 1.0–3.0 1.0–2.0 900 $975 $1.08 43d 18 0.91mi
2873 Teresa Dr Jackson, MS 3.0 1.0 1100 $1,100 $1.00 43d 1 0.93mi
1595 W Highland Dr Jackson, MS 1.0 1.0 735 $899 $1.22 43d 1 1.15mi
1219 Woody Dr Jackson, MS 3.0 1.0 1058 $1,150 $1.09 23d 1 1.46mi
422 Cooper Rd Jackson, MS 3.0 1.0 1049 $1,426 $1.36 23d 1 1.47mi

Listing history 13 events

  1. 2026-06-01
    days on market $15,000 Active 316 DOM
  2. 2026-05-31
    days on market $15,000 Active 315 DOM
  3. 2026-05-30
    days on market $15,000 Active 314 DOM
  4. 2025-11-19
    status Active 1277-char remark
    Show marketing remark (1277 chars)

    Back on the market, due to buyer unable to close . Here is another chance for Investors and DIY Enthusiasts! Cash offers only and must be able to close in 14 to 21 days . Due diligence before making an offer ! Unleash your creativity at 1018 Combs Street, where opportunity awaits in this 2-bedroom, 1-bath house. Offering 776 square feet of potential, this property is a blank canvas for those ready to tackle a special project and make a new mark in a community. The house boasts a brand-new roof and updated electrical wiring throughout , providing peace of mind and a solid foundation for your renovation plans. It has been completed gutted, with replaced beams and wood saving you the hassle of initial demolition and immediately allowing you to focus on bringing your vision to life. Located on a quiet street, and easy access to both I-55 and I-20, making commuting a breeze. HUGE backyard to expand the home and design your private oasis while entertaining guest. With parking for 2 vehicles, this property is not just a house, it's an opportunity to create a cozy retreat or a profitable investment. Don't miss out on the chance to transform 1018 Combs Street into a charming haven or a lucrative flip! Call your favorite Realtor and bring us your offer !!

  5. 2025-10-30
    status Pending 1277-char remark
    Show marketing remark (1277 chars)

    Back on the market, due to buyer unable to close . Here is another chance for Investors and DIY Enthusiasts! Cash offers only and must be able to close in 14 to 21 days . Due diligence before making an offer ! Unleash your creativity at 1018 Combs Street, where opportunity awaits in this 2-bedroom, 1-bath house. Offering 776 square feet of potential, this property is a blank canvas for those ready to tackle a special project and make a new mark in a community. The house boasts a brand-new roof and updated electrical wiring throughout , providing peace of mind and a solid foundation for your renovation plans. It has been completed gutted, with replaced beams and wood saving you the hassle of initial demolition and immediately allowing you to focus on bringing your vision to life. Located on a quiet street, and easy access to both I-55 and I-20, making commuting a breeze. HUGE backyard to expand the home and design your private oasis while entertaining guest. With parking for 2 vehicles, this property is not just a house, it's an opportunity to create a cozy retreat or a profitable investment. Don't miss out on the chance to transform 1018 Combs Street into a charming haven or a lucrative flip! Call your favorite Realtor and bring us your offer !!

  6. 2025-10-17
    price $15,000 1277-char remark
    Show marketing remark (1277 chars)

    Back on the market, due to buyer unable to close . Here is another chance for Investors and DIY Enthusiasts! Cash offers only and must be able to close in 14 to 21 days . Due diligence before making an offer ! Unleash your creativity at 1018 Combs Street, where opportunity awaits in this 2-bedroom, 1-bath house. Offering 776 square feet of potential, this property is a blank canvas for those ready to tackle a special project and make a new mark in a community. The house boasts a brand-new roof and updated electrical wiring throughout , providing peace of mind and a solid foundation for your renovation plans. It has been completed gutted, with replaced beams and wood saving you the hassle of initial demolition and immediately allowing you to focus on bringing your vision to life. Located on a quiet street, and easy access to both I-55 and I-20, making commuting a breeze. HUGE backyard to expand the home and design your private oasis while entertaining guest. With parking for 2 vehicles, this property is not just a house, it's an opportunity to create a cozy retreat or a profitable investment. Don't miss out on the chance to transform 1018 Combs Street into a charming haven or a lucrative flip! Call your favorite Realtor and bring us your offer !!

  7. 2025-07-31
    price $19,000 1277-char remark
    Show marketing remark (1277 chars)

    Back on the market, due to buyer unable to close . Here is another chance for Investors and DIY Enthusiasts! Cash offers only and must be able to close in 14 to 21 days . Due diligence before making an offer ! Unleash your creativity at 1018 Combs Street, where opportunity awaits in this 2-bedroom, 1-bath house. Offering 776 square feet of potential, this property is a blank canvas for those ready to tackle a special project and make a new mark in a community. The house boasts a brand-new roof and updated electrical wiring throughout , providing peace of mind and a solid foundation for your renovation plans. It has been completed gutted, with replaced beams and wood saving you the hassle of initial demolition and immediately allowing you to focus on bringing your vision to life. Located on a quiet street, and easy access to both I-55 and I-20, making commuting a breeze. HUGE backyard to expand the home and design your private oasis while entertaining guest. With parking for 2 vehicles, this property is not just a house, it's an opportunity to create a cozy retreat or a profitable investment. Don't miss out on the chance to transform 1018 Combs Street into a charming haven or a lucrative flip! Call your favorite Realtor and bring us your offer !!

  8. 2025-07-01
    listed $25,000 Active 1277-char remark
    Show marketing remark (1277 chars)

    Back on the market, due to buyer unable to close . Here is another chance for Investors and DIY Enthusiasts! Cash offers only and must be able to close in 14 to 21 days . Due diligence before making an offer ! Unleash your creativity at 1018 Combs Street, where opportunity awaits in this 2-bedroom, 1-bath house. Offering 776 square feet of potential, this property is a blank canvas for those ready to tackle a special project and make a new mark in a community. The house boasts a brand-new roof and updated electrical wiring throughout , providing peace of mind and a solid foundation for your renovation plans. It has been completed gutted, with replaced beams and wood saving you the hassle of initial demolition and immediately allowing you to focus on bringing your vision to life. Located on a quiet street, and easy access to both I-55 and I-20, making commuting a breeze. HUGE backyard to expand the home and design your private oasis while entertaining guest. With parking for 2 vehicles, this property is not just a house, it's an opportunity to create a cozy retreat or a profitable investment. Don't miss out on the chance to transform 1018 Combs Street into a charming haven or a lucrative flip! Call your favorite Realtor and bring us your offer !!

  9. 2023-08-30
    soldstatus
  10. 2021-04-21
    soldstatus 119-char remark
    Show marketing remark (119 chars)

    We now have a 2 bedroom 1 bathroom home on the market located in Jackson MS. Reach out to your local Real Estate Agent.

  11. 2021-03-24
    listed $18,000 119-char remark
    Show marketing remark (119 chars)

    We now have a 2 bedroom 1 bathroom home on the market located in Jackson MS. Reach out to your local Real Estate Agent.

  12. 1997-10-03
    soldstatus
  13. 1990-08-29
    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
$662 · $55/mo
Projected year-2 tax
$662 · $55/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 1/10 Low
  • 🌡 Heat 6/10 Major 6 d/yr ≥108°F today · 16 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
$12,528
− Mortgage interest
−$840
− Property taxes
−$662
− Insurance
−$75
− Repairs & maintenance
−$1,002
− Management
−$1,002
− Depreciation
−$436
Taxable income
$8,510
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,043
After-tax cash flow
$6,174/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)
13,249
Household income
$30,237
Rent vs Own
66.3% rent · 33.7% own
Severe rent burden
1099.0

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 (90%)
Race & ethnicity
Black 90% White 5% Two or more races 4% Hispanic / Latino 3%
Foreign-born
2% · Canada
Languages at home
97% 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
▲ 17.25%
Current HPI
233.9061
Rent YoY
▲ 13.56%
Metro
Jackson, MS
State GDP YoY
F500 in state
0

Price history

-16.7% since first listed
10 events — show timeline
  • 2025-11-19 Relisted MLSU
  • 2025-10-30 Pending MLSU
  • 2025-10-17 Price Changed $15,000 MLSU
  • 2025-07-31 Price Changed $19,000 MLSU
  • 2025-07-01 Listed $25,000 MLSU
  • 2023-08-30 Sold (Public Records) Public Records
  • 2021-04-21 Sold (MLS) MLSU
  • 2021-03-24 Listed $18,000 MLSU
  • 1997-10-03 Sold (Public Records) Public Records
  • 1990-08-29 Sold (Public Records) Public Records

Property tax history

+0.8%/yr

Latest (2025): $662 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…