CashFlowRE
Sign in Sign up
322 S Westview St
B+ Composite 75.97
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +4.0/5.0
  • Livability +3.4/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0
  • Appreciation +0.0/10.0

$69,000

322 S Westview St · Jackson, MS 39202
3 bd · 1.0 ba · 1,197 sqft · SingleFamily public records · 7 Days on market
Built 1930 0.50 ac lot Est $120k · 42% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Great Investment property located close to downtown Jackson where many houses are being remodeled.

Key facts

  • 0.5 acre lot
  • Listed 7 days

Tags

CLOSE TO DOWNTOWN JACKSON

Property features AI

Exterior

  • Parking: Driveway
  • Utilities: Public water; Public sewer; Electricity available; Natural gas available
  • Home design: Single-family house; One level
  • Construction: Wood siding; Conventional foundation; Built as single family residence
  • Exterior features: Shingle roof; Lot approximately 0.5 acre

Interior

  • Flooring: Laminate; Tile
  • Bathrooms: 1 bathroom
  • Heating & cooling: Central heating (natural gas); Central air; Ceiling fan(s)
  • Interior features: Laminate and tile flooring

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 $69k.

Deal economics

  • At list price, monthly cash flow is $434 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $69k).
  • Cap rate 13.8% 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 (+5.9%/yr); 40 active listings in the ZIP; 20 comparable units currently listed for rent nearby; rentals at typical pace (median 23d 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).
  • This rent runs 35% of the median local income ($39k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $477 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Hinds County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 5.9% rent growth), your $19k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 sale attempts since 6y 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

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $69,000

Questions for the listing agent

  1. Built in 1930 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.64%
Cap rate
13.84%
Cash-on-cash
26.95%
DSCR
2.20
GRM
5.1

CMA / ARV

ARV (on-the-fly)
$119,700
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
193 E Bell St 0.22mi 3/1.0 1,207 (+1%) 12mo $120,500 $100 78
2003 N Lamar St 0.44mi 2/1.0 (-1) 1,079 (-10%) 9mo $99,900 $93 50
1017 Riverview Dr 0.74mi 2/1.0 (-1) 1,208 (+1%) 21mo $56,000 $46 42
1710 Pine St 0.71mi 2/2.0 (-1) 1,352 (+13%) 1mo $203,900 $151 36
944 Poplar Blvd 0.67mi 2/0.5 (-1) 1,028 (-14%) 12mo $215,000 $209 28

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 · 5.91% rent growth · sell at horizon

5-year hold
IRR
24.1%
Equity multiple
2.03×
Total profit
$19,866
Equity at exit
$10,288
10-year hold
IRR
33.7%
Equity multiple
4.51×
Total profit
$67,737
Equity at exit
$5,966

Cash invested: $19,320 (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 39202

Home prices YoY
-23.3%
Rents YoY
5.9%
Active inventory
40
Price-to-rent
5.1×

Monthly cashflow live

Estimated rent
$1,130 high interval (Pro) →
Mortgage (P&I)
$362
Tax from tax record
$68 /mo · $814/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$237
Net cashflow
$434

Break-even live

Break-even rent $580
Max offer price $69,000
Occupancy floor 57%

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
$17,250
Closing costs
$2,070
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 20 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
950 North St Jackson, MS 2.0 1.0 1000 $1,295 $1.29 13d 1 0.47mi
910 Morningside St Jackson, MS 3.0 2.5 1400 $1,395 $1.00 43d 1 0.54mi
731 N Jefferson St Jackson, MS 2.0 2.0 840 $944 $1.12 13d 3 0.60mi
949 Morningside St Jackson, MS 2.0 1.0 900 $965 $1.07 23d 1 0.62mi
948 Bellevue Pl Jackson, MS 2.0 1.0 750 $855 $1.14 13d 1 0.64mi
850 N Jefferson St Jackson, MS 1.0–2.0 1.0–2.0 880 $1,099 $1.25 13d 4 0.64mi
1225 Bailey Ave Jackson, MS 2.0 1.0 990 $750 $0.76 43d 1 0.66mi
1043 Carlisle St Jackson, MS 2.0 1.0 750 $905 $1.21 23d 1 0.69mi
1313 Hazel St Unit 2 Jackson, MS 2.0 1.0 850 $995 $1.17 23d 1 0.72mi
836 Riverview Dr Jackson, MS 2.0 1.5 945 $1,095 $1.16 23d 1 0.81mi
1202 E Fortification St Jackson, MS 2.0 1.0 1225 $1,150 $0.94 23d 1 0.82mi
1140 Greymont Ave Jackson, MS 1.0–2.0 1.0–2.0 835 $1,250 $1.50 13d 6 0.96mi
1140 Greymont Ave Unit C13 Jackson, MS 2.0 2.0 1050 $1,250 $1.19 43d 1 0.96mi
209 Poindexter St Jackson, MS 2.0 2.0 1075 $825 $0.77 43d 1 1.11mi
2566 Williamson Ave Jackson, MS 3.0 1.5 940 $1,150 $1.22 43d 1 1.29mi
1204 First Ave Jackson, MS 2.0 1.0 800 $725 $0.91 23d 1 1.31mi
137 Sivley Ave Jackson, MS 3.0 1.0 1288 $1,000 $0.78 21d 1 1.40mi
509 Lorenz Blvd Jackson, MS 2.0 1.0 850 $995 $1.17 23d 1 1.45mi
2157 Ludlow Ave Jackson, MS 3.0 2.0 1123 $1,300 $1.16 43d 1 1.48mi
2157 Ludlow Ave Unit Na Jackson, MS 3.0 2.0 1123 $1,450 $1.29 13d 1 1.48mi

Listing history 7 events

  1. 2026-06-18
    days on market $69,000 Active 7 DOM
  2. 2026-06-17
    days on market $69,000 Active 6 DOM
  3. 2026-06-16
    days on market $69,000 Active 5 DOM
  4. 2026-06-15
    days on market $69,000 Active 4 DOM
  5. 2026-06-14
    days on market $69,000 Active 2 DOM
  6. 2026-06-13
    remarks 98-char remark
  7. 2026-06-13
    listed $69,000 Active 1 DOM

ⓘ 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
$814 · $68/mo
Projected year-2 tax
$814 · $68/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 7/10 Severe 7 d/yr ≥108°F today · 20 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
$13,554
− Mortgage interest
−$3,865
− Property taxes
−$814
− Insurance
−$345
− Repairs & maintenance
−$1,084
− Management
−$1,084
− Depreciation
−$2,007
Taxable income
$4,355
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,045
After-tax cash flow
$4,162/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)
6,832
Household income
$38,554
Rent vs Own
67.5% rent · 32.5% own
Severe rent burden
628.0

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
Majority Black (54%)
Race & ethnicity
Black 54% White 41% Two or more races 4% Hispanic / Latino 1%
Common ancestry
Italian 3% Lithuanian 2% Slovak 1%
Foreign-born
2% · Canada
Languages at home
96% 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
▼ -44.29%
Current HPI
145.4466
Rent YoY
▲ 5.91%
Metro
Jackson, MS
State GDP YoY
F500 in state
0

Price history

+53.7% since first listed
20 events — show timeline
  • 2026-06-11 Listed $69,000 MLSU
  • 2026-04-16 Listing Removed MLSU
  • 2026-03-03 Price Changed $79,900 MLSU
  • 2026-01-26 Price Changed $84,500 MLSU
  • 2025-12-17 Listed $104,500 MLSU
  • 2025-10-30 Listing Removed MLSU
  • 2025-10-03 Price Changed $86,000 MLSU
  • 2025-08-29 Listed $91,000 MLSU
  • 2021-08-02 Sold (Public Records) Public Records
  • 2021-08-02 Sold (MLS) MLSU
  • 2021-06-17 Listed $60,500 MLSU
  • 2021-01-26 Listing Removed MLSU
  • 2020-12-04 Listed $48,500 MLSU
  • 2020-10-16 Sold (MLS) MLSU
  • 2020-10-15 Sold (Public Records) Public Records
  • 2020-09-27 Listed $44,900 MLSU
  • 2019-08-26 Sold (Public Records) Public Records
  • 2013-08-05 Sold (Public Records) Public Records
  • 1989-03-16 Sold (Public Records) Public Records
  • 1973-08-20 Sold (Public Records) Public Records

Property tax history

+0.8%/yr

Latest (2025): $814 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…