CashFlowRE
Sign in Sign up
1444 Cherrie Ave
B+ Composite 76.19
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 +3.6/5.0
  • Livability +3.4/5.0
  • Condition / age +2.2/5.0
  • Schools +2.0/10.0
  • Appreciation +0.0/10.0

$74,900

1444 Cherrie Ave · Jackson, MS 39212
3 bd · 2.0 ba · 1,092 sqft · SingleFamily public records · 191 Days on market
Built 1990 Fair condition 8,276 sqft lot $69/sqft · 36% below area Est $117k · 36% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This beautiful home is located on cul de sac in south Jackson. Spacious living area with beautiful brick fireplace. Enjoy the eat in kitchen that overlooks the oversized front yard. The backyard has storage building with great space for those summer barbeques. The bedrooms are spacious with adequate space for accessories. Call your Realtor today for your private tour. This is a FannieMae homepath property.

Key facts

  • Attached carport
  • Convenient access
  • Local schools

Tags

LAKEVIEW COMMUNITYATTACHED CARPORTMATURE TREESCONVENIENT ACCESSLOCAL SCHOOLSSHOPPING

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath single-family listed at $75k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $605 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $75k).
  • Recommended offer: $66k (12.0% below list) — sets the bar for market timing.
  • Cap rate 16.0% vs local median 9.3% 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: 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: Timberlawn Elementary School (math 5% / reading 11%, grade F, #334 of 375 statewide, top 89%, 353 students, 100% FRL); Bailey Middle Apac School (math 46% / reading 62%, grade B-, #18 of 179 statewide, top 10%, 247 students, 100% FRL); Forest Hill High School (math 5% / reading 15%, grade F, #168 of 197 statewide, top 86%, 991 students, 100% FRL).
  • Market conditions: Rents rising fast (+4.2%/yr); 451 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals leasing fast (median 1d on market — plan ~1-2 weeks tenant-placement turnaround); 167 units permitted in Hinds County in 2024 (0 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($51k/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 $518 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 + 4.2% rent growth), your $21k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 191 days — a 12% lower offer ($66k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 12y ago; this cycle's ask has dropped $25k (25%) from the opening price — seller is motivated, your offer sets the floor, not the list.

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 $65,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 191 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
1.89% ✓
Cap rate
15.98%
Cash-on-cash
34.61%
DSCR
2.54
GRM
4.4

CMA / ARV

ARV (median comp)
$116,803
List price
$74,900
Delta
-35.87%
Verdict
UNDERPRICED
Comps
15 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1454 Bass Ave 0.18mi 3/2.0 1,036 (-5%) 2mo $89,900 $87 81
1438 Cherrie Ave 0.01mi 3/1.5 1,161 (+6%) 12mo $94,500 $81 77
1478 Bass Ave 0.21mi 3/2.0 1,036 (-5%) 11mo $115,000 $111 72
4080 Puckett Rd 0.28mi 2/1.0 (-1) 1,034 (-5%) 22mo $45,000 $44 50
235 Ramada Cir 0.95mi 3/2.0 1,080 (-1%) 18mo $66,000 $61 48
4615 Wyndallwood Dr 1.09mi 3/2.0 1,200 (+10%) 5mo $99,000 $83 45
1074 Mccluer Rd 0.95mi 2/1.0 (-1) 1,160 (+6%) 19mo $29,500 $25 30

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 · 4.23% rent growth · sell at horizon

5-year hold
IRR
31.5%
Equity multiple
2.34×
Total profit
$28,173
Equity at exit
$11,168
10-year hold
IRR
39.3%
Equity multiple
4.89×
Total profit
$81,657
Equity at exit
$6,476

Cash invested: $20,972 (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.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
4 active · 2 under contract
Months of supply
24.0 mo (4%/mo absorbed)
Median asking
$75,950 ($71/sqft)
Median days on market
109 d
This list price
25% of active listings are priced below it
ARV vs active asking
+51.1% above current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 39212

Home prices YoY
-11.7%
Rents YoY
4.2%
Active inventory
451
Price-to-rent
4.4×

Monthly cashflow live

Estimated rent
$1,413 medium interval (Pro) →
Mortgage (P&I)
−$393
Tax from tax record
−$88 /mo · $1,052/yr
Insurance
−$31
HOA
−$0
Vacancy / Maint / Mgmt
−$297
Net cashflow
$605

Break-even live

Break-even rent $648
Max offer price $74,900
Occupancy floor 52%

Sensitivity live

Price -10% $647 -5% $626 +0% $605 +5% $584 +10% $562
Rent -10% $493 -5% $549 +0% $605 +5% $661 +10% $716
Rate -1.0pp $643 -0.5pp $624 base $605 +0.5pp $585 +1.0pp $566

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
$18,725
Closing costs
$2,247
Reserves months
—
Total cash needed
—

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
—
Monthly P&I
—
Monthly cashflow
—
DSCR
—
Eligible?
—

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
—
Monthly P&I
—
Monthly cashflow
—
DSCR
—
Eligible?
—

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
—
Monthly P&I
—
Monthly cashflow
—
DSCR
—
Eligible?
—

Short-term bridge; refi at stabilization.

Rent comps 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1457 Lakeview Ave Jackson, MS 3.0 2.0 1288 $1,300 $1.01 0d 1 0.13mi
1478 Bass Ave Jackson, MS 3.0 2.0 1036 $1,395 $1.35 0d 1 0.16mi
5638 Dogwood Trl Jackson, MS 3.0 2.0 1386 $1,650 $1.19 0d 1 1.11mi
2750 N Siwell Rd Jackson, MS 1.0–2.0 1.0 425 $895 $2.11 0d 1 1.43mi

Property features AI

Exterior

Parking
Carport (1 space)
Utilities
Public waterPublic sewerElectricity available
Home design
Single-family residence (house)One story75 x 120 lot dimensionsZoned for single-family residential
Construction
Brick constructionAsphalt shingle roofSlab foundationBuilt (year source: assessor)
Exterior features
Wood fencingFront yardLevel lot

Interior

Kitchen
DishwasherFree-standing electric ovenRefrigerator
Bathrooms
2 full bathrooms
Heating & cooling
Forced air heatingCentral air conditioning
Interior features
Eat-in kitchenWalk-in closet(s)Aluminum-framed windowsWood-burning fireplace

Listing history 50 events

  1. 2026-11-08
    days on market $74,900 Active 191 DOM
  2. 2026-11-07
    days on market $74,900 Active 190 DOM
  3. 2026-11-06
    days on market $74,900 Active 189 DOM
  4. 2026-11-05
    days on market $74,900 Active 188 DOM
  5. 2026-11-04
    pricedays on market $74,900 Active 187 DOM
  6. 2026-11-02
    days on market $84,900 Active 185 DOM
  7. 2026-11-01
    days on market $84,900 Active 184 DOM
  8. 2026-10-31
    days on market $84,900 Active 183 DOM
  9. 2026-10-30
    days on market $84,900 Active 182 DOM
  10. 2026-10-29
    days on market $84,900 Active 181 DOM
  11. 2026-10-28
    days on market $84,900 Active 180 DOM
  12. 2026-10-27
    days on market $84,900 Active 179 DOM
  13. 2026-10-26
    days on market $84,900 Active 178 DOM
  14. 2026-10-25
    days on market $84,900 Active 177 DOM
  15. 2026-10-24
    days on market $84,900 Active 176 DOM
  16. 2026-10-23
    days on market $84,900 Active 175 DOM
  17. 2026-10-22
    days on market $84,900 Active 174 DOM
  18. 2026-10-21
    days on market $84,900 Active 173 DOM
  19. 2026-10-20
    days on market $84,900 Active 172 DOM
  20. 2026-10-19
    days on market $84,900 Active 171 DOM
  21. 2026-10-18
    days on market $84,900 Active 170 DOM
  22. 2026-10-17
    days on market $84,900 Active 169 DOM
  23. 2026-10-16
    days on market $84,900 Active 168 DOM
  24. 2026-10-15
    pricedays on market $84,900 Active 167 DOM
  25. 2026-10-14
    days on market $89,900 Active 166 DOM
  26. 2026-10-13
    days on market $89,900 Active 165 DOM
  27. 2026-10-12
    days on market $89,900 Active 164 DOM
  28. 2026-10-11
    days on market $89,900 Active 163 DOM
  29. 2026-10-10
    days on market $89,900 Active 162 DOM
  30. 2026-10-09
    days on market $89,900 Active 161 DOM
  31. 2026-10-08
    days on market $89,900 Active 160 DOM
  32. 2026-10-07
    days on market $89,900 Active 159 DOM
  33. 2026-10-06
    days on market $89,900 Active 158 DOM
  34. 2026-10-05
    days on market $89,900 Active 157 DOM
  35. 2026-10-04
    days on market $89,900 Active 156 DOM
  36. 2026-10-03
    days on market $89,900 Active 155 DOM
  37. 2026-10-02
    days on market $89,900 Active 154 DOM
  38. 2026-10-01
    days on market $89,900 Active 153 DOM
  39. 2026-09-30
    days on market $89,900 Active 152 DOM
  40. 2026-09-29
    days on market $89,900 Active 151 DOM
  41. 2026-09-28
    days on market $89,900 Active 150 DOM
  42. 2026-09-27
    days on market $89,900 Active 149 DOM
  43. 2026-09-26
    days on market $89,900 Active 148 DOM
  44. 2026-09-25
    days on market $89,900 Active 147 DOM
  45. 2026-09-24
    days on market $89,900 Active 146 DOM
  46. 2026-09-23
    days on market $89,900 Active 145 DOM
  47. 2026-09-22
    days on market $89,900 Active 144 DOM
  48. 2026-09-21
    days on market $89,900 Active 143 DOM
  49. 2026-09-20
    days on market $89,900 Active 142 DOM
  50. 2026-09-19
    days on market $89,900 Active 141 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
$1,052 · $88/mo
Projected year-2 tax
$1,052 · $88/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 4/10 Moderate
  • 🌡 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
$16,959
− Mortgage interest
−$4,196
− Property taxes
−$1,052
− Insurance
−$374
− Repairs & maintenance
−$1,357
− Management
−$1,357
− Depreciation
−$2,179
Taxable income
$6,445
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,547
After-tax cash flow
$5,711/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.

Condition & rehab AI · 9 photos

Fair 45/100 Moderate rehab Est. rehab $27,300–$49,140 screening

This single-story home in the Lakeview community requires extensive repairs and maintenance to improve its condition and increase its value.

Components & finishes AI

Roof asphalt shingle · good Flooring tile

Deferred maintenance Est. $2,500–$10,000 screening

  • Minor Roof (roof) — No visible signs of damage or wear on the roof.
  • Minor Windows (windows) — No visible signs of damage or wear on the windows.
  • Minor Electrical (electrical) — No visible signs of damage or wear on the electrical components.
  • Minor Plumbing (plumbing) — No visible signs of damage or wear on the plumbing.
  • Minor Exterior (exterior) — No visible signs of damage or wear on the exterior.

Repairs flagged

  • Major roof — The roof appears to be in poor condition, with visible wear and tear.
  • Major exterior siding — The exterior siding and paint show significant wear and tear, with peeling paint and discoloration.
  • Major flooring — The flooring in the interior appears to be in poor condition, with visible wear and tear.
  • Major interior walls/paint — The interior walls and paint show significant wear and tear, with peeling paint and discoloration.
  • Major HVAC system — The HVAC system appears to be in poor condition, with visible wear and tear.

Value-add opportunities

  • Resale roof replacement — A new roof will significantly improve the home's curb appeal and increase its resale value. ↑
  • Resale exterior siding and paint — New siding and paint will improve the home's curb appeal and increase its resale value. ↑
  • Resale flooring — New flooring will improve the home's appearance and increase its resale value. ↑
  • Resale interior walls and paint — New paint and walls will improve the home's appearance and increase its resale value. ↑
  • Resale HVAC system — A new HVAC system will improve the home's comfort and increase its resale value. ↑

ⓘ Rehab cost is a screening estimate — Moderate scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 20/100

Zoned Schools

Elementary Timberlawn Elementary School F MS #334/375 Nat'l #39,822/41,679 Middle Northwest Middle School F MS #53/179 Nat'l #5,602/14,009 High Forest Hill High School F MS #168/197 Nat'l #15,975/17,239

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
C Composite livability gradescore 68/100

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 · 242,528 people
City population
140,204
Metro
Jackson, MS
Population (ZIP)
25,659
Household income
$50,722
Rent vs Own
37.8% rent · 62.2% own
Severe rent burden
13% of renters

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 (86%)
Race & ethnicity
Black 86% White 9% Hispanic / Latino 3% Two or more races 3%
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
—

Price history

+162.9% since first listed
11 events — show timeline
  • 2026-06-12 Relisted — MLSU
  • 2026-06-03 Pending — MLSU
  • 2026-04-23 Listed $99,900 MLSU
  • 2014-12-23 Sold (MLS) — MLSU
  • 2014-09-22 Listed $38,000 MLSU
  • 2014-08-13 Sold (Public Records) — Public Records
  • 2007-03-16 Sold (Public Records) — Public Records
  • 1999-11-24 Sold (Public Records) — Public Records
  • 1998-08-27 Sold (Public Records) — Public Records
  • 1998-02-17 Sold (Public Records) — Public Records
  • 1991-04-18 Sold (Public Records) — Public Records

Property tax history

+4.0%/yr

Latest (2025): $1,052 · +3.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…