CashFlowRE
Sign in Sign up
6162 Clarence Dr
D+ Composite 49.93
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 +20.8/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.6/10.0
  • 1% rule +4.8/10.0
  • 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

$155,000

6162 Clarence Dr · Jackson, MS 39206
3 bd · 2.0 ba · 1,296 sqft · SingleFamily public records · 77 Days on market
Built 1988 0.26 ac lot $120/sqft · 22% above area Est $155k · at est. ↓ 8% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this 3 BR/2 BA located in North Colony Subdv being sold ''AS IS''. This home offers a spacous great room with a vaulted ceiling, breakfast nook/dining, kitchen, laundry room, double garage and a nice size fenced backyard. Call For your private showing or your favorite Realtor.

Key facts

  • Breakfast nook
  • Vaulted ceiling
  • Great room

Tags

GREAT ROOMVAULTED CEILINGBREAKFAST NOOKFENCED BACKYARD

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 $155k.

Deal economics

  • At list price, monthly cash flow is $214 ($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 $151k (2.4% below list).
  • Recommended offer: $146k (6.0% below list) — sets the bar for market timing.

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 (+2.8%/yr); 119 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals leasing fast (median 14d on market — plan ~1-2 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 43% of the median local income ($43k/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 $1k of loan paydown is wiped out by about $5k 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

  • It's been on market 77 days — a 6% lower offer ($146k) is reasonable based on typical stale-listing flexibility.

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 $145,700 (6.0% below list)

Questions for the listing agent

  1. It's been on market 77 days. Have you received any prior offers? Is the seller open to a 6% 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
0.98%
Cap rate
7.95%
Cash-on-cash
5.91%
DSCR
1.26
GRM
8.5

CMA / ARV

ARV (median comp)
$155,000
List price
$155,000
Delta
Verdict
FAIR
Comps
19 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6173 Clarence Dr 0.03mi 3/2.0 1,332 (+3%) 7mo $138,900 $104 88
6394 Quail Lake Dr 0.37mi 3/2.0 1,206 (-7%) 23mo $144,000 $119 52

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
-7.4%
Equity multiple
0.73×
Total profit
$-11,790
Equity at exit
$23,111
10-year hold
IRR
2.0%
Equity multiple
1.14×
Total profit
$6,082
Equity at exit
$13,402

Cash invested: $43,400 (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
8.5×

Monthly cashflow live

Estimated rent
$1,514 medium interval (Pro) →
Mortgage (P&I)
$813
Tax from tax record
$104 /mo · $1,254/yr
Insurance
$65
HOA
$0
Vacancy / Maint / Mgmt
$318
Net cashflow
$214

Break-even live

Break-even rent $1,243
Max offer price $155,000
Occupancy floor 81%

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
$38,750
Closing costs
$4,650
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
791 W County Line Rd Jackson, MS 3.0 2.0 1344 $1,385 $1.03 13d 1 0.11mi
791 W County Line Rd Jackson, MS 3.0 2.0 1344 $1,445 $1.08 43d 1 0.11mi
425 Beasley Rd Jackson, MS 2.0 1.0–2.0 995 $885 $0.89 13d 3 1.02mi
492 E Beasley Rd Jackson, MS 1.0–3.0 1.0–2.0 1133 $1,440 $1.27 13d 8 1.26mi

Listing history 6 events

  1. 2026-05-05
    status Pending 289-char remark
    Show marketing remark (289 chars)

    Welcome to this 3 BR/2 BA located in North Colony Subdv being sold ''AS IS''. This home offers a spacous great room with a vaulted ceiling, breakfast nook/dining, kitchen, laundry room, double garage and a nice size fenced backyard. Call For your private showing or your favorite Realtor.

  2. 2026-04-27
    price $155,000 289-char remark
    Show marketing remark (289 chars)

    Welcome to this 3 BR/2 BA located in North Colony Subdv being sold ''AS IS''. This home offers a spacous great room with a vaulted ceiling, breakfast nook/dining, kitchen, laundry room, double garage and a nice size fenced backyard. Call For your private showing or your favorite Realtor.

  3. 2026-03-23
    price $165,000 289-char remark
    Show marketing remark (289 chars)

    Welcome to this 3 BR/2 BA located in North Colony Subdv being sold ''AS IS''. This home offers a spacous great room with a vaulted ceiling, breakfast nook/dining, kitchen, laundry room, double garage and a nice size fenced backyard. Call For your private showing or your favorite Realtor.

  4. 2026-02-16
    listed $169,000 Active 289-char remark
    Show marketing remark (289 chars)

    Welcome to this 3 BR/2 BA located in North Colony Subdv being sold ''AS IS''. This home offers a spacous great room with a vaulted ceiling, breakfast nook/dining, kitchen, laundry room, double garage and a nice size fenced backyard. Call For your private showing or your favorite Realtor.

  5. 1995-03-06
    soldstatus
  6. 1994-09-20
    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
$1,254 · $104/mo
Projected year-2 tax
$1,254 · $104/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 8/10 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
$18,163
− Mortgage interest
−$8,682
− Property taxes
−$1,254
− Insurance
−$775
− Repairs & maintenance
−$1,453
− Management
−$1,453
− Depreciation
−$4,509
Taxable income
$36
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$9
After-tax cash flow
$2,557/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

-8.3% since first listed
6 events — show timeline
  • 2026-05-05 Pending MLSU
  • 2026-04-27 Price Changed $155,000 MLSU
  • 2026-03-23 Price Changed $165,000 MLSU
  • 2026-02-16 Listed $169,000 MLSU
  • 1995-03-06 Sold (Public Records) Public Records
  • 1994-09-20 Sold (Public Records) Public Records

Property tax history

+1.6%/yr

Latest (2025): $1,254 · +3.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…