668 Broadmoor Dr · Jackson, MS 39206

$78,000

3 bd · 1.0 ba · 967 sqft · SingleFamily public records · 56 Days on market

Built 1950 0.37 ac lot $81/sqft · 55% above area

---

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
• ARV discount +7.5/15.0
• 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

Listing remarks MLS

Owner will consider financing with 11.1% down

Key facts

• Cash flow potential
• Tenant occupied
• Enclosed space

Tags

• BROADMOOR NEIGHBORHOOD
• TENANT OCCUPIED
• RENTAL INCOME
• CASH FLOW POTENTIAL
• ENCLOSED SPACE
• RECONFIGURATION POTENTIAL

Property features AI

Finance

• Other: Living area reported as 967 (source: public records); Corner address: 668 Broadmoor Dr, Jackson, MS 39206
• Financial info: Annual tax amount reported (2025): $1,498

Exterior

• Parking: Driveway on concrete
• Security: Not specified
• Utilities: Public water; Public sewer; Electricity available; Natural gas available
• Home design: Single family residence (house); One level
• Construction: Vinyl and asbestos siding; Brick/mortar foundation; Asphalt shingle roof; Built in public records (year not specified)
• Exterior features: Deck; Back yard with chain link fencing; Corner lot

Interior

• Kitchen: Oven; Natural gas available in kitchen
• Bedrooms: Not specified
• Flooring: Wood floors
• Bathrooms: 1 full bathroom
• Heating & cooling: Central heating (natural gas); Central air conditioning
• Interior features: Move-in ready condition; Oven
• Laundry & utility: Utilities: Electricity available, Natural gas available, Water available

What this means for you Summary

Snapshot

• This is a 3-bed/1.0-bath single-family listed at $78k.

Deal economics

• At list price, monthly cash flow is $421 ($5k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($1k rent vs $78k).
• Recommended offer: $76k (3.0% below list) — sets the bar for market timing.
• Cap rate 12.8% vs local median 9.9% in Jackson — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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: Boyd Elementary School (math 0% / reading 9%, grade F, #368 of 375 statewide, top 98%, 405 students, 100% FRL); Chastain Middle School (math 5% / reading 11%, grade F, #165 of 179 statewide, top 93%, 499 students, 100% FRL); Callaway High School (math 3% / reading 10%, grade F, #191 of 197 statewide, top 97%, 923 students, 100% FRL).
• Market conditions: Rents rising (+2.8%/yr); 119 active listings in the ZIP; 16 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 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 35% 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 $539 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 + 2.8% rent growth), your $22k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

• It's been on market 56 days — a 3% lower offer ($76k) is reasonable based on typical stale-listing flexibility.
• 2 sale attempts since 9y ago; this cycle's ask has dropped $17k (18%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

• Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
• Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $75,660 (3.0% below list)

Questions for the listing agent

1. It's been on market 56 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
2. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
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: 1.60% ✓
• Cap rate: 12.77%
• Cash-on-cash: 23.15%
• DSCR: 2.03
• GRM: 5.2

CMA / ARV

• ARV (median comp): $50,479
• List price: $78,000
• Delta: 54.52%
• Verdict: OVERPRICED
• Comps: 20 within 1.0 mi

Show comp detail 8 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
522 Woodbury Rd	0.25mi	3/1.0	1,012 (+5%)	2mo	$25,000	$25	80
556 Robinhood Rd	0.18mi	3/1.0	960 (-1%)	18mo	$54,900	$57	75
4680 Londonderry Dr	0.19mi	3/1.0	935 (-3%)	16mo	$59,997	$64	73
551 Woodbury Rd	0.17mi	3/1.0	1,020 (+6%)	16mo	$114,900	$113	70
736 Woodbury Rd	0.12mi	3/1.0	1,045 (+8%)	21mo	$110,000	$105	63
772 Broadmoor Dr	0.16mi	3/1.0	1,055 (+9%)	17mo	$24,900	$24	63
544 Wellington Rd	0.31mi	2/1.0 (-1)	1,092 (+13%)	4mo	$79,900	$73	56
313 Lawrence Rd	0.41mi	3/1.0	1,096 (+13%)	15mo	$9,500	$9	46

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: 16.0%
• Equity multiple: 1.64×
• Total profit: $14,017
• Equity at exit: $11,630

10-year hold

• IRR: 24.5%
• Equity multiple: 3.11×
• Total profit: $46,030
• Equity at exit: $6,744

Cash invested: $21,840 (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.

Methodology + full state rankings →

ZIP-level market 39206

• Home prices YoY: -10.3%
• Rents YoY: 2.8%
• Active inventory: 119
• Price-to-rent: 5.2×

Monthly cashflow live

• Estimated rent: $1,250 high
• Mortgage (P&I): −$409
• Tax from tax record: −$125 /mo · $1,498/yr
• Insurance: −$32
• HOA: −$0
• Vacancy / Maint / Mgmt: −$263
• Net cashflow: $421

Break-even live

Break-even rent $717

Max offer price $78,000

Occupancy floor 61%

Sensitivity live

Price	-10% $465	-5% $443	+0% $421	+5% $399	+10% $377
Rent	-10% $323	-5% $372	+0% $421	+5% $471	+10% $520
Rate	-1.0pp $461	-0.5pp $441	base $421	+0.5pp $401	+1.0pp $381

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: $19,500
• Closing costs: $2,340
• Reserves months: —
• Total cash needed: —

Rent comps 16 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
4901 McWillie Cir Jackson, MS	1.0–2.0	1.0–2.0	806	$1,150	$1.43	15d	1	0.41mi
20 N Hill Pkwy Jackson, MS	1.0–3.0	1.0–2.5	1046	$1,100	$1.05	15d	31	0.47mi
229 Lawrence Rd #229 Jackson, MS	2.0	1.0	840	$995	$1.18	45d	1	0.50mi
229 Lawrence Rd Jackson, MS	2.0	1.0	840	$900	$1.07	25d	1	0.50mi
227 Lawrence Rd #227 Jackson, MS	2.0	1.0	840	$995	$1.18	45d	1	0.51mi
227 Lawrence Rd Jackson, MS	2.0	1.0	840	$900	$1.07	15d	2	0.51mi
4833 N State St Jackson, MS	3.0	2.0	994	$1,195	$1.20	45d	1	0.62mi
5255 Manhattan Rd Jackson, MS	1.0–2.0	1.0–2.0	813	$1,100	$1.35	15d	1	0.65mi
5421 Crepe Myrtle Dr Jackson, MS	4.0	1.5	1079	$1,295	$1.20	25d	1	1.05mi
5155 Wayneland Dr Jackson, MS	1.0–2.0	1.0–2.0	905	$1,500	$1.66	25d	1	1.12mi
200 Stillwood Dr Jackson, MS	3.0	2.0	1088	$1,300	$1.19	45d	1	1.15mi
200 Stillwood Dr Jackson, MS	3.0	2.0	1088	$1,300	$1.19	15d	1	1.15mi
3718 Northbrook Dr Jackson, MS	2.0	1.0	942	$1,050	$1.11	25d	1	1.15mi
4426 Desoto St Jackson, MS	3.0	1.0	1079	$1,250	$1.16	25d	1	1.22mi
4426 Desoto St Jackson, MS	3.0	1.0	1079	$1,250	$1.16	15d	1	1.22mi
5000 Ridgewood Rd Jackson, MS	2.0	2.0	1093	$1,279	$1.17	46d	1	1.48mi

Listing history 28 events

1. 2026-06-18
   days on market $78,000 Active 56 DOM
2. 2026-06-17
   days on market $78,000 Active 55 DOM
3. 2026-06-16
   days on market $78,000 Active 54 DOM
4. 2026-06-15
   days on market $78,000 Active 53 DOM
5. 2026-06-14
   days on market $78,000 Active 51 DOM
6. 2026-06-13
   days on market $78,000 Active 50 DOM
7. 2026-06-10
   days on market $78,000 Active 48 DOM
8. 2026-06-09
   days on market $78,000 Active 47 DOM
9. 2026-06-08
   days on market $78,000 Active 46 DOM
10. 2026-06-07
    days on market $78,000 Active 45 DOM
11. 2026-06-05
    days on market $78,000 Active 42 DOM
12. 2026-06-03
    pricedays on market $78,000 Active 41 DOM
13. 2026-06-02
    days on market $85,000 Active 40 DOM
14. 2026-06-01
    days on market $85,000 Active 39 DOM
15. 2026-05-31
    days on market $85,000 Active 38 DOM
16. 2026-05-30
    days on market $85,000 Active 37 DOM
17. 2026-05-09
    price $85,000 617-char remark
18. 2026-04-23
    listed $95,000 Active 617-char remark
19. 2017-03-31
    soldstatus 45-char remark

    Show marketing remark (45 chars)

    Owner will consider financing with 11.1% down

20. 2017-03-16
    soldstatus
21. 2017-02-25
    listed $25,000 45-char remark

    Show marketing remark (45 chars)

    Owner will consider financing with 11.1% down

22. 2015-05-26
    soldstatus
23. 2015-05-04
    soldstatus
24. 2000-09-07
    soldstatus
25. 1998-09-29
    soldstatus
26. 1998-07-08
    soldstatus
27. 1995-09-07
    soldstatus
28. 1986-01-29
    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: $1,498 · $125/mo
• Projected year-2 tax: $1,498 · $125/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 7/10 Severe 7 d/yr ≥108°F today · 18 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

Taxation est. · year 1

• Rental income: $15,002
• − Mortgage interest: −$4,369
• − Property taxes: −$1,498
• − Insurance: −$390
• − Repairs & maintenance: −$1,200
• − Management: −$1,200
• − Depreciation: −$2,269
• Taxable income: $4,076
• Est. tax owed @ 24.0%: −$978
• After-tax cash flow: $4,078/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

+212.0% since first listed

13 events — show timeline

• 2026-06-03 Price Changed $78,000 MLSU
• 2026-05-09 Price Changed $85,000 MLSU
• 2026-04-23 Listed $95,000 MLSU
• 2017-03-31 Sold (MLS) — MLSU
• 2017-03-16 Sold (Public Records) — Public Records
• 2017-02-25 Listed $25,000 MLSU
• 2015-05-26 Sold (Public Records) — Public Records
• 2015-05-04 Sold (Public Records) — Public Records
• 2000-09-07 Sold (Public Records) — Public Records
• 1998-09-29 Sold (Public Records) — Public Records
• 1998-07-08 Sold (Public Records) — Public Records
• 1995-09-07 Sold (Public Records) — Public Records
• 1986-01-29 Sold (Public Records) — Public Records

Property tax history

+7.2%/yr

Latest (2025): $1,498 · +1.7% YoY. Source: county tax records.