CashFlowRE
Sign in Sign up
219 Mcree Dr
B- Composite 66.5
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 +25.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.3/10.0
  • 1% rule +5.7/10.0
  • Schools +4.8/10.0
  • Livability +3.5/5.0
  • Condition / age +2.5/5.0
  • Rent growth +1.6/5.0
  • Appreciation +0.0/10.0

$175,000

219 Mcree Dr · Clinton, MS 39056
3 bd · 2.5 ba · 2,229 sqft · SingleFamily public records · 5 Days on market
Built 1961 0.28 ac lot Est $234k · 25% under

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

Listing remarks MLS

nice large older home in established neighborhood-3 bedrooms plus office with bookshelves-sep. formal living & dining combination-huge family room-gas logs in family room & living room-big tree shaded lot-double carport-2,227 sq. ft.

Key facts

  • Two fireplaces
  • 0.28 acre lot
  • 2 parking spots

Tags

RENOVATED HALL BATHROOMSEPARATE LAUNDRY ROOMTWO FIREPLACESABUNDANCE OF LIVING SPACEWONDERFUL AMOUNT OF STORAGEBREAKFAST ROOM COMBINATION

Property features AI

Exterior

  • Parking: 2-space carport
  • Utilities: Public water; Public sewer; Electricity connected
  • Home design: Single-family house; One level; Fixer condition
  • Construction: Brick and siding construction; Conventional foundation; Slab foundation; Built (year per assessor)
  • Exterior features: Architectural shingle roof

Interior

  • Kitchen: Cooktop; Dishwasher
  • Flooring: Carpet; Laminate
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Central heating; Central air; Ceiling fans
  • Interior features: Fireplace in den and living room; Rain gutters

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/2.5-bath single-family listed at $175k.

Deal economics

  • At list price, monthly cash flow is $394 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $175k).
  • Cap rate 9.0% vs local median 4.3% in Clinton — 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 69/100 on livability (#49 in MS) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • Clinton Public School District (rural): math 58% / reading 53% proficiency, ranked #4 of 130 in MS (top 3%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Clinton Park Elem School (712 students, 100% FRL); Clinton Jr Hi School (math 69% / reading 54%, grade B+, #6 of 179 statewide, top 3%, 871 students, 100% FRL) — zoned schools average 100% FRL vs 38% district-wide (61 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents falling (-3.7%/yr); 233 active listings in the ZIP; solid renter incomes; 167 units permitted in Hinds County in 2024 (0 in 5+ unit buildings).

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

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 25y 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 $175,000

Questions for the listing agent

  1. Built in 1961 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  4. 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.
  5. 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.
  6. 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
1.07%
Cap rate
8.99%
Cash-on-cash
9.65%
DSCR
1.43
GRM
7.8

CMA / ARV

ARV (on-the-fly)
$234,045
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
219 Mcree Dr 0.00mi 3/2.5 2,229 (0%) 0mo $175,000 $79 100
802 E Leake St 0.25mi 3/2.0 2,261 (+1%) 8mo $267,500 $118 78
3 Oakwood Glen Dr 0.38mi 3/2.5 2,293 (+3%) 3mo $329,900 $144 75
504 Hampton St 0.74mi 3/2.0 2,218 (-0%) 8mo $219,900 $99 56
1409 Post Rd 0.47mi 3/2.0 2,000 (-10%) 3mo $194,000 $97 56
406 Wayne St 0.48mi 3/2.0 2,490 (+12%) 1mo $324,000 $130 56
102 Rankin Cv 0.46mi 4/2.0 (+1) 2,400 (+8%) 9mo $289,900 $121 52
1505 Rosemont Dr 0.72mi 4/2.0 (+1) 2,280 (+2%) 7mo $215,000 $94 50
121 Trace Pointe Pl 0.59mi 4/2.0 (+1) 1,907 (-14%) 3mo $371,000 $195 38
101 Tam O Shanter 0.72mi 3/2.0 1,959 (-12%) 9mo $205,000 $105 37
603 Herndon Hl 0.75mi 4/3.0 (+1) 2,432 (+9%) 8mo $239,000 $98 36
613 Parker Dr 0.71mi 4/2.0 (+1) 2,508 (+12%) 4mo $139,000 $55 36

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-5.0%
Equity multiple
0.82×
Total profit
$-8,784
Equity at exit
$26,093
10-year hold
IRR
1.1%
Equity multiple
1.07×
Total profit
$3,333
Equity at exit
$15,131

Cash invested: $49,000 (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 39056

Rents YoY
-3.7%
Active inventory
233
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$1,864 medium interval (Pro) →
Mortgage (P&I)
$918
Tax from tax record
$88 /mo · $1,055/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$391
Net cashflow
$394

Break-even live

Break-even rent $1,365
Max offer price $175,000
Occupancy floor 74%

Sensitivity live

Price -10% $493 -5% $443 +0% $394 +5% $344 +10% $295
Rent -10% $247 -5% $320 +0% $394 +5% $468 +10% $541
Rate -1.0pp $482 -0.5pp $438 base $394 +0.5pp $349 +1.0pp $302

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
$43,750
Closing costs
$5,250
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.

Listing history 6 events

  1. 2026-05-13
    status Pending
  2. 2026-05-08
    listed $175,000 Active
  3. 2002-04-15
    soldstatus 241-char remark
    Show marketing remark (241 chars)

    nice large older home in established neighborhood-3 bedrooms plus office with bookshelves-sep. formal living & dining combination-huge family room-gas logs in family room & living room-big tree shaded lot-double carport-2,227 sq. ft.

  4. 2002-04-15
    soldstatus
    Show marketing remark (241 chars)

    nice large older home in established neighborhood-3 bedrooms plus office with bookshelves-sep. formal living & dining combination-huge family room-gas logs in family room & living room-big tree shaded lot-double carport-2,227 sq. ft.

  5. 2001-12-07
    listed $112,000 241-char remark
    Show marketing remark (241 chars)

    nice large older home in established neighborhood-3 bedrooms plus office with bookshelves-sep. formal living & dining combination-huge family room-gas logs in family room & living room-big tree shaded lot-double carport-2,227 sq. ft.

  6. 1964-08-14
    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
$1,055 · $88/mo
Projected year-2 tax
$1,383 · $115/mo
Expected delta
+$327/yr (+$27/mo · 31.0%)

ⓘ 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 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
$22,367
− Mortgage interest
−$9,803
− Property taxes
−$1,055
− Insurance
−$875
− Repairs & maintenance
−$1,789
− Management
−$1,789
− Depreciation
−$5,091
Taxable income
$1,964
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$471
After-tax cash flow
$4,255/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
Clinton Public School District
NCES district ID
2801090
Math proficiency
58% ▼ -9.00%
Reading proficiency
53% ▼ -7.00%
Median HH income
$55,993
Composite
47.95/100
National rank
#2205
State rank
#4 of 130 in MS

Livability — Clinton

Score
69/100
State rank
#49
US rank
#8341

Category grades

Amenities F Commute F Cost of living A+ Crime A+ Employment B- Housing A+ Health & safety F User ratings B+

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Clinton, MS
County
Hinds County · 167,040 people
City population
26,836
Metro
Jackson, MS
Population (ZIP)
26,836
Household income
$75,110
Rent vs Own
31.0% rent · 69.0% own
Severe rent burden
780.0

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
Diverse neighborhood (Simpson 0.58)
Race & ethnicity
White 50% Black 40% Asian 4% Two or more races 3% Hispanic / Latino 2%
Common ancestry
Slovak 4% Italian 2% Serbian 1%
Foreign-born
6% · Canada, Vietnam, China
Languages at home
92% English-only · Other Indo-European 2% Spanish 1% Vietnamese 1%

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
▼ -148.13%
Current HPI
176.266
Rent YoY
▼ -3.70%
Metro
Jackson, MS
State GDP YoY
F500 in state
0

Price history

+56.2% since first listed
6 events — show timeline
  • 2026-05-13 Pending MLSU
  • 2026-05-08 Listed $175,000 MLSU
  • 2002-04-15 Sold (Public Records) Public Records
  • 2002-04-15 Sold (MLS) MLSU
  • 2001-12-07 Listed $112,000 MLSU
  • 1964-08-14 Sold (Public Records) Public Records

Property tax history

-0.3%/yr

Latest (2025): $1,055 · +3.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…