CashFlowRE
Sign in Sign up
1335 Morson Rd
B- Composite 69.49
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +10.0/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0
  • ARV discount +0.0/15.0

$68,000

1335 Morson Rd · Jackson, MS 39209
3 bd · 2.0 ba · 1,323 sqft · SingleFamily public records · 2 Days on market
Built 1950 9,583 sqft lot Est $48k · 43% over

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

Listing remarks

This freshly prepped 3-bedroom, 1-bathroom home is clean, updated, and ready for move-in today. A comfortable layout with three full bedrooms and bright, functional living space — perfect for families or anyone needing room to grow. Everything's in great shape from day one. No waiting, no work needed. (Exterior HVAC unit to be installed at closing). Schedule a showing before it's gone.

Key facts

  • 9,583 sq ft lot
  • 2 parking spots
  • Built 1950

Property features AI

Finance

  • Other: Lot approximately 0.22 acres

Exterior

  • Parking: Carport with 2 spaces
  • Utilities: Public water; Public sewer; Electricity connected
  • Home design: Single family residence; House; One story
  • Construction: Brick and siding construction; Conventional foundation; Built (year per public records)
  • Exterior features: Asphalt shingle roof

Interior

  • Kitchen: Electric range; Refrigerator
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Electric range; Refrigerator; Central heating; Central air conditioning

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 $68k.

Deal economics

  • At list price, monthly cash flow is $16 ($196/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $68k).
  • Cap rate 14.1% 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: 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: Murrah High School (math 12% / reading 27%, grade F, #130 of 197 statewide, top 68%, 1,326 students, 100% FRL).
  • Market conditions: 165 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 167 units permitted in Hinds County in 2024 (0 in 5+ unit buildings).
  • This rent runs 38% of the median local income ($36k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $7k of equity ($470 loan paydown + $7k 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 $19k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 5, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo; built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); severe wind risk, 80% chance of damaging wind over 30y; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $68,000

Questions for the listing agent

  1. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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. 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.
  6. 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.
  7. 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
1.68%
Cap rate
14.11%
Cash-on-cash
27.91%
DSCR
2.24
GRM
4.9

CMA / ARV

ARV (on-the-fly)
$47,628
Comps found
7
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4429 Jackson Hwy 0.15mi 3/2.0 1,381 (+4%) 17mo $32,250 $23 72
3927 Faulk Blvd 0.55mi 3/2.0 1,333 (+1%) 5mo $47,500 $36 69
1304 Denson Ave 0.47mi 3/1.0 1,400 (+6%) 3mo $10,000 $7 62
1549 David Dr 0.58mi 3/2.0 1,274 (-4%) 13mo $26,500 $21 56
3717 Faulk Blvd 0.73mi 3/1.0 1,259 (-5%) 9mo $49,500 $39 46
5145 Gault St 0.75mi 3/2.0 1,180 (-11%) 2mo $89,000 $75 46
1544 Luter Ln 0.61mi 3/2.0 1,223 (-8%) 18mo $84,500 $69 44

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
25.2%
Equity multiple
3.01×
Total profit
$38,350
Equity at exit
$61,260
10-year hold
IRR
22.3%
Equity multiple
6.92×
Total profit
$112,661
Equity at exit
$132,109

Cash invested: $19,040 (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 39209

Home prices YoY
7.7%
Active inventory
165
Price-to-rent
4.9×

Monthly cashflow live

Estimated rent
$1,146 high interval (Pro) →
Mortgage (P&I)
$357
Tax from tax record
$77 /mo · $928/yr
Insurance
$28
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$241
Net cashflow
$16

Break-even live

Break-even rent $1,125
Max offer price $68,000
Occupancy floor 94%

Sensitivity live

Price -10% $55 -5% $36 +0% $16 +5% $-3 +10% $-22
Rent -10% $-74 -5% $-29 +0% $16 +5% $62 +10% $107
Rate -1.0pp $51 -0.5pp $34 base $16 +0.5pp $-1 +1.0pp $-19

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
$17,000
Closing costs
$2,040
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3856 Noble St Jackson, MS 3.0 2.0 1357 $1,231 $0.91 24d 1 0.60mi
3856 Noble St Jackson, MS 3.0 2.0 1357 $1,231 $0.91 45d 1 0.60mi
1816 Kenmore Dr Jackson, MS 3.0 2.0 1000 $1,000 $1.00 24d 1 0.66mi
723 Glenmont Dr Jackson, MS 3.0 1.0 1018 $1,000 $0.98 45d 1 1.16mi
4567 Meadowmont Dr Jackson, MS 3.0 1.0 912 $800 $0.88 45d 1 1.20mi
2010 Chadwick Dr Jackson, MS 3.0 2.0 1275 $1,145 $0.90 45d 1 1.27mi
2010 Chadwick Dr Jackson, MS 2.0 2.0 1089 $1,174 $1.08 15d 1 1.27mi
127 Barbara Ave Jackson, MS 3.0 1.0 1584 $850 $0.54 22d 1 1.46mi

Listing history 3 events

  1. 2026-06-18
    days on market $68,000 Active 2 DOM
  2. 2026-06-16
    remarks 388-char remark
  3. 2026-06-16
    listed $68,000 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
$928 · $77/mo
Projected year-2 tax
$928 · $77/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 9/10 Extreme FEMA zone AE · 99% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥108°F today · 19 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
$13,749
− Mortgage interest
−$3,809
− Property taxes
−$928
− Insurance
−$5,458
− Repairs & maintenance
−$1,100
− Management
−$1,100
− Depreciation
−$1,978
Taxable loss
−$625
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$150
After-tax cash flow
$346/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)
25,776
Household income
$36,344
Rent vs Own
52.3% rent · 47.7% own
Severe rent burden
1627.0

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 (90%)
Race & ethnicity
Black 90% White 7% Two or more races 2% Hispanic / Latino 1%
Foreign-born
1% · 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
▲ 22.28%
Current HPI
312.6754
Rent YoY
Metro
Jackson, MS
State GDP YoY
F500 in state
0

Price history

2 events — show timeline
  • 2026-06-16 Listed $68,000 MLSU
  • 2000-02-11 Sold (Public Records) Public Records

Property tax history

+8.0%/yr

Latest (2025): $928 · +2.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…