CashFlowRE
Sign in Sign up
5890 Hanging Moss Rd
C+ Composite 62.42
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 +23.8/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.7/10.0
  • 1% rule +5.8/10.0
  • Livability +3.4/5.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0
  • Appreciation +0.0/10.0

$215,000

5890 Hanging Moss Rd · Jackson, MS 39206
4 bd · 3.0 ba · 2,725 sqft · SingleFamily public records · 7 Days on market
Built 2000 0.58 ac lot Est $259k · 17% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to 5890 Hanging Moss Road in the desirable Barrington Woods subdivision of Jackson! This stunning 4 bedroom, 2.5 bathroom home boasts over 2300 square feet of living space, offering ample room for comfortable living and entertaining. Situated on a spacious corner lot, this property provides both privacy and convenience. Step inside to discover a well-appointed interior featuring a modern kitchen, cozy living areas, and a primary suite with a luxurious en-suite bathroom. The open floor plan creates a seamless flow throughout the home, perfect for everyday living and hosting guests. Outside, you'll find a beautiful, spacious yard with plenty of room for outdoor activities and relaxati

Key facts

  • Open floor plan
  • Primary suite
  • En-suite bathroom

Tags

BARRINGTON WOODS SUBDIVISIONCORNER LOTMODERN KITCHENPRIMARY SUITEEN-SUITE BATHROOMOPEN FLOOR PLAN

Property features AI

Finance

  • HOA & community: Has association; association fee covers management

Exterior

  • Parking: Attached 2-car garage
  • Utilities: Public water; Public sewer; Electricity connected; Natural gas connected; Cable available; Water connected
  • Home design: Single-family house; One level; Owner-provided living area
  • Construction: Brick, stucco, and wood siding exterior; Asphalt shingle roof; Slab foundation; Built information provided by owner
  • Exterior features: Patio (slab); Privacy wood fencing in back yard

Interior

  • Kitchen: Dishwasher; Disposal; Microwave; Oven; Gas water heater
  • Flooring: Carpet; Ceramic tile; Laminate
  • Bathrooms: 2 full bathrooms and 1 half bathroom (3 total)
  • Heating & cooling: Central heating (natural gas); Fireplace heating; Central air; Ceiling fan(s)
  • Interior features: Double vanity; Eat-in kitchen; Entrance foyer; Storage; Walk-in closet(s); Living room fireplace

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 4-bed/3.0-bath single-family listed at $215k.

Deal economics

  • At list price, monthly cash flow is $413 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $215k).

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: amenities F, employment F, health & safety 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.
  • Zoned schools: North Jackson Elementary School (math 7% / reading 25%, grade F, #270 of 375 statewide, top 72%, 383 students, 100% FRL); Callaway High School (math 3% / reading 10%, grade F, #191 of 197 statewide, top 97%, 923 students, 100% FRL).
  • Market conditions: Rents rising (+2.8%/yr); 119 active listings in the ZIP; 2 comparable units currently listed for rent nearby; lower-income renter base — watch delinquency; 167 units permitted in Hinds County in 2024 (0 in 5+ unit buildings).
  • At $2,313/mo this rent would consume 65% of the median local household income ($43k/yr) (locally 1554% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k 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.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 27y 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, 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 $215,000

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. 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?
  3. 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.
  4. 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.
  5. 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
1.08%
Cap rate
8.60%
Cash-on-cash
8.23%
DSCR
1.37
GRM
7.7

CMA / ARV

ARV (on-the-fly)
$258,875
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
547 Woodson Dr 0.57mi 4/2.5 2,717 (-0%) 8mo $190,000 $70 64
576 Woodson Dr 0.65mi 3/2.0 (-1) 2,700 (-1%) 0mo $239,900 $89 59
5961 Huntview Dr 0.52mi 4/2.5 2,625 (-4%) 18mo $299,999 $114 53
864 Woodlake Dr 0.55mi 4/3.5 2,900 (+6%) 13mo $249,000 $86 51
710 Woodhill Rd 0.63mi 5/2.5 (+1) 2,671 (-2%) 20mo $255,000 $95 44
5967 Huntview Dr 0.52mi 3/2.5 (-1) 2,382 (-13%) 7mo $228,000 $96 42

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 · 2.83% rent growth · sell at horizon

5-year hold
IRR
-4.0%
Equity multiple
0.85×
Total profit
$-8,938
Equity at exit
$32,057
10-year hold
IRR
5.5%
Equity multiple
1.41×
Total profit
$24,438
Equity at exit
$18,589

Cash invested: $60,200 (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 39206

Home prices YoY
-10.3%
Rents YoY
2.8%
Active inventory
119
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$2,313 medium interval (Pro) →
Mortgage (P&I)
$1,127
Tax from tax record
$197 /mo · $2,369/yr
Insurance
$90
HOA
$0
Vacancy / Maint / Mgmt
$486
Net cashflow
$413

Break-even live

Break-even rent $1,790
Max offer price $215,000
Occupancy floor 77%

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
$53,750
Closing costs
$6,450
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
816 Winthrop Cir Jackson, MS 5.0 3.0 2800 $2,500 $0.89 13d 1 0.95mi
816 Winthrop Cir Jackson, MS 5.0 3.0 2800 $2,500 $0.89 23d 1 0.95mi

Listing history 7 events

  1. 2026-06-18
    days on market $215,000 Active 7 DOM
  2. 2026-06-17
    days on market $215,000 Active 6 DOM
  3. 2026-06-16
    days on market $215,000 Active 5 DOM
  4. 2026-06-15
    days on market $215,000 Active 4 DOM
  5. 2026-06-14
    days on market $215,000 Active 2 DOM
  6. 2026-06-13
    remarks 699-char remark
  7. 2026-06-13
    listed $215,000 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
$2,369 · $197/mo
Projected year-2 tax
$2,369 · $197/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 3/10 Moderate FEMA zone X (unshaded) · 20% 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 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
$27,760
− Mortgage interest
−$12,043
− Property taxes
−$2,369
− Insurance
−$1,075
− Repairs & maintenance
−$2,221
− Management
−$2,221
− Depreciation
−$6,255
Taxable income
$1,576
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$378
After-tax cash flow
$4,578/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)
23,257
Household income
$42,686
Rent vs Own
54.0% rent · 46.0% own
Severe rent burden
1554.0

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 (85%)
Race & ethnicity
Black 85% White 9% Hispanic / Latino 3% Two or more races 3%
Common ancestry
Italian 1%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 3%

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
▼ -22.38%
Current HPI
194.5873
Rent YoY
▲ 2.83%
Metro
Jackson, MS
State GDP YoY
F500 in state
0

Price history

+30.3% since first listed
19 events — show timeline
  • 2026-06-11 Listed $215,000 MLSU
  • 2021-10-08 Listing Removed MLSU
  • 2021-10-08 Listing Removed MLSU
  • 2021-10-04 Listing Removed MLSU
  • 2019-01-30 Listed $194,900 MLSU
  • 2015-09-30 Sold (Public Records) Public Records
  • 2015-09-30 Sold (MLS) MLSU
  • 2015-06-09 Listed $150,000 MLSU
  • 2010-06-15 Sold (MLS) MLSU
  • 2010-05-28 Sold (Public Records) Public Records
  • 2009-07-13 Listed $96,000 MLSU
  • 2008-02-04 Sold (Public Records) Public Records
  • 2006-06-08 Sold (MLS) MLSU
  • 2006-06-05 Sold (Public Records) Public Records
  • 2006-02-22 Listed $174,900 MLSU
  • 2005-05-20 Listed $220,000 MLSU
  • 2000-05-31 Sold (Public Records) Public Records
  • 1999-04-07 Listed $165,000 MLSU
  • 1998-11-05 Sold (Public Records) Public Records

Property tax history

+1.5%/yr

Latest (2025): $2,369 · +3.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…