CashFlowRE
Sign in Sign up
6559 George Washington Dr
C+ Composite 64.47
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 +21.8/30.0
  • ARV discount +10.4/15.0
  • Appreciation +10.0/10.0
  • DSCR +7.0/10.0
  • 1% rule +5.8/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0

$105,900

6559 George Washington Dr · Jackson, MS 39213
3 bd · 2.0 ba · 1,486 sqft · SingleFamily public records · 97 Days on market
Built 1972 8,276 sqft lot $71/sqft · 9% above area Est $113k · 6% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 6559 George Washington Dr in Jackson! This charming ranch-style single-family home features a classic combination of brick and siding, offering excellent curb appeal and a beautifully landscaped yard. Inside, the home is filled with natural light and features neutral colors throughout, creating a bright and inviting atmosphere. The spacious layout includes both a large living room and a separate family room, providing plenty of space for relaxing or entertaining. The bright kitchen is designed for both style and functionality, featuring granite countertops, a decorative tile backsplash, an electric stove, and a convenient breakfast bar overlooking the dining area--perfect for casual meals and gatherings. The home offers three bedrooms, including a large master suite complete with a full private bath and a walk-in closet. An interior laundry area with washer and dryer hookups adds everyday convenience. Step outside to enjoy the fenced backyard with a patio, ideal for outdoor dining, relaxing, or entertaining guests. With its spacious layout, attractive finishes, and move-in ready condition, this home is a wonderful opportunity in Jackson.

Key facts

  • Natural light
  • Large living room
  • Landscaped yard

Tags

LANDSCAPED YARDNATURAL LIGHTLARGE LIVING ROOMSEPARATE FAMILY ROOMGRANITE COUNTERTOPSDECORATIVE TILE BACKSPLASH

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 $106k.

Deal economics

  • At list price, monthly cash flow is $99 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $106k).
  • Recommended offer: $96k (9.0% 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: 81 active listings in the ZIP; 6 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).
  • At $1,143/mo this rent would consume 46% of the median local household income ($30k/yr) (locally 1138% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $11k of equity ($732 loan paydown + $11k 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 + 3.0% rent growth), your $30k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 4, paydown + projected appreciation supports a ~$40k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 97 days — a 9% lower offer ($96k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 9y 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: flood insurance adds $66/mo.
  • Climate carrying-cost: major flood risk; severe wind risk, 80% chance of damaging wind over 30y; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $96,369 (9.0% below list)

Questions for the listing agent

  1. It's been on market 97 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1972 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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
1.08%
Cap rate
8.17%
Cash-on-cash
6.70%
DSCR
1.30
GRM
7.7

CMA / ARV

ARV (median comp)
$113,079
List price
$105,900
Delta
-6.35%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6827 Franklin D Roosevelt Dr 0.23mi 3/2.0 1,480 (-0%) 20mo $135,000 $91 72
6618 Franklin D Roosevelt 0.23mi 3/2.0 1,564 (+5%) 14mo $139,900 $89 69
6734 Harry S Truman Dr 0.30mi 3/1.5 1,424 (-4%) 12mo $110,000 $77 67
3833 John F Kennedy Blvd 0.43mi 3/2.0 1,604 (+8%) 3mo $51,900 $32 64
3725 Thomas Jefferson Rd 0.22mi 3/1.0 1,296 (-13%) 1mo $103,000 $79 64
3530 N Flag Chapel Rd 0.31mi 4/1.5 (+1) 1,321 (-11%) 8mo $115,000 $87 54
6857 Harry S Truman Dr 0.31mi 3/2.0 1,294 (-13%) 17mo $103,000 $80 50
127 Lincoln Place Pl 0.44mi 3/2.0 1,264 (-15%) 21mo $83,000 $66 37

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
27.2%
Equity multiple
3.16×
Total profit
$64,056
Equity at exit
$95,403
10-year hold
IRR
23.8%
Equity multiple
7.20×
Total profit
$183,788
Equity at exit
$205,740

Cash invested: $29,652 (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 39213

Home prices YoY
7.0%
Active inventory
81
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$1,143 high interval (Pro) →
Mortgage (P&I)
$555
Tax from tax record
$138 /mo · $1,653/yr
Insurance
$44
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$240
Net cashflow
$99

Break-even live

Break-even rent $1,017
Max offer price $105,900
Occupancy floor 86%

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
$26,475
Closing costs
$3,177
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6521 Lyndon B Johnson Dr Jackson, MS 3.0 1.0 1180 $1,150 $0.97 23d 1 0.09mi
6521 Lyndon B Johnson Dr Jackson, MS 3.0 1.0 1180 $1,100 $0.93 13d 1 0.09mi
6605 George Washington Dr Jackson, MS 3.0 2.0 1247 $950 $0.76 13d 1 0.13mi
6731 George Washington Dr Jackson, MS 3.0 2.0 1134 $1,300 $1.15 23d 1 0.31mi
6731 George Washington Dr Jackson, MS 3.0 2.0 1134 $1,200 $1.06 13d 1 0.31mi
6513 Abraham Lincoln Dr Jackson, MS 3.0 1.5 1330 $950 $0.71 13d 1 0.32mi

Listing history 22 events

  1. 2026-06-18
    days on market $105,900 Active 97 DOM
  2. 2026-06-17
    days on market $105,900 Active 96 DOM
  3. 2026-06-16
    days on market $105,900 Active 95 DOM
  4. 2026-06-15
    days on market $105,900 Active 94 DOM
  5. 2026-06-14
    days on market $105,900 Active 92 DOM
  6. 2026-06-13
    days on market $105,900 Active 91 DOM
  7. 2026-06-10
    days on market $105,900 Active 89 DOM
  8. 2026-06-09
    days on market $105,900 Active 88 DOM
  9. 2026-06-08
    days on market $105,900 Active 87 DOM
  10. 2026-06-07
    days on market $105,900 Active 86 DOM
  11. 2026-06-05
    days on market $105,900 Active 83 DOM
  12. 2026-06-03
    days on market $105,900 Active 82 DOM
  13. 2026-06-02
    days on market $105,900 Active 81 DOM
  14. 2026-06-01
    days on market $105,900 Active 80 DOM
  15. 2026-05-31
    days on market $105,900 Active 79 DOM
  16. 2026-05-30
    days on market $105,900 Active 78 DOM
  17. 2026-03-13
    listed $105,900 Active 1178-char remark
    Show marketing remark (1178 chars)

    Welcome to 6559 George Washington Dr in Jackson! This charming ranch-style single-family home features a classic combination of brick and siding, offering excellent curb appeal and a beautifully landscaped yard. Inside, the home is filled with natural light and features neutral colors throughout, creating a bright and inviting atmosphere. The spacious layout includes both a large living room and a separate family room, providing plenty of space for relaxing or entertaining. The bright kitchen is designed for both style and functionality, featuring granite countertops, a decorative tile backsplash, an electric stove, and a convenient breakfast bar overlooking the dining area--perfect for casual meals and gatherings. The home offers three bedrooms, including a large master suite complete with a full private bath and a walk-in closet. An interior laundry area with washer and dryer hookups adds everyday convenience. Step outside to enjoy the fenced backyard with a patio, ideal for outdoor dining, relaxing, or entertaining guests. With its spacious layout, attractive finishes, and move-in ready condition, this home is a wonderful opportunity in Jackson.

  18. 2021-09-28
    soldstatus
  19. 2017-12-08
    historical
  20. 2017-06-02
    listed $70,000
  21. 1985-12-12
    soldstatus
  22. 1971-11-01
    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
$1,653 · $138/mo
Projected year-2 tax
$1,653 · $138/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 7/10 Severe FEMA zone X (unshaded) · 95% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥107°F today · 21 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
$13,715
− Mortgage interest
−$5,932
− Property taxes
−$1,653
− Insurance
−$1,327
− Repairs & maintenance
−$1,097
− Management
−$1,097
− Depreciation
−$3,081
Taxable loss
−$472
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$113
After-tax cash flow
$1,304/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)
18,691
Household income
$29,541
Rent vs Own
52.7% rent · 47.3% own
Severe rent burden
1138.0

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 (95%)
Race & ethnicity
Black 95% White 2% Two or more races 1% Hispanic / Latino 1%
Foreign-born
0% · Canada
Languages at home
98% 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
▲ 21.42%
Current HPI
329.1844
Rent YoY
Metro
Jackson, MS
State GDP YoY
F500 in state
0

Price history

+51.3% since first listed
6 events — show timeline
  • 2026-03-13 Listed $105,900 MLSU
  • 2021-09-28 Sold (Public Records) Public Records
  • 2017-12-08 Listing Removed MLSU
  • 2017-06-02 Listed $70,000 MLSU
  • 1985-12-12 Sold (Public Records) Public Records
  • 1971-11-01 Sold (Public Records) Public Records

Property tax history

+7.4%/yr

Latest (2025): $1,653 · +1.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…