CashFlowRE
Sign in Sign up
1940 Ventura Dr
B Composite 71.99
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
  • Rent growth +5.0/5.0
  • Livability +3.4/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0
  • ARV discount +0.0/15.0

$64,900

1940 Ventura Dr · Jackson, MS 39204
3 bd · 2.0 ba · 1,202 sqft · SingleFamily public records · 34 Days on market
Built 1960 10,454 sqft lot $54/sqft · 24% above area Est $53k · 24% over ↓ 17% since listing

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

Listing remarks

Rare opportunity to own a charming all-brick ranch on a massive 1-acre level lot in the heart of South Jackson. This established 3BR/1.5BA home features original hardwood floors and a spacious 1,202 sq. ft. layout. The functional kitchen flows into a cozy living area with a central masonry fireplace, perfect for gatherings. Enjoy ultimate privacy on the expansive rectangular lot, offering plenty of space for a workshop, garden, or outdoor entertaining. Features include an attached 2-car carport, storm doors for added security, and a crawl space foundation with a sump pump for peace of mind. Located in the JPS district, just minutes from downtown and local parks.

Key facts

  • All-brick ranch
  • 0.24 acre lot
  • 2 parking spots

Tags

ALL-BRICK RANCHMASSIVE 1-ACRE LEVEL LOTORIGINAL HARDWOOD FLOORSCENTRAL MASONRY FIREPLACEEXPANSIVE RECTANGULAR LOTATTACHED 2-CAR CARPORT

Property features AI

Exterior

  • Parking: 2 covered carport spaces; Concrete and paved parking surfaces
  • Security: Deadbolt locks
  • Utilities: Public water; Public sewer; Electricity available; Cable available
  • Home design: Single-family house; One story; Brick construction; Entry level is main level
  • Construction: Asphalt shingle roof; Brick exterior; Conventional foundation; Built in public-records year (year built source: public records)
  • Exterior features: Private yard; Rain gutters; Few trees; Level lot

Interior

  • Kitchen: Kitchen approximately 15 x 11
  • Bedrooms: Primary bedroom (Main level) — approximately 13 x 11; Bedroom (Main level) — approximately 11 x 10; Bedroom (Main level) — approximately 10 x 10
  • Flooring: Carpet; Tile
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating (electric); Central air; Ceiling fans for additional cooling
  • Interior features: Ceiling fans; Masonry fireplace; Aluminum-framed windows; Deadbolt locks; Crawl space basement
  • Laundry & utility: Laundry inside on the main level

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 $65k.

Deal economics

  • At list price, monthly cash flow is $549 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $65k).
  • Recommended offer: $63k (3.0% below list) — sets the bar for market timing.
  • Cap rate 16.4% 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: Whitten Middle School (math 4% / reading 11%, grade F, #168 of 179 statewide, top 94%, 338 students, 100% FRL); Wingfield High School (math 7% / reading 12%, grade F, #179 of 197 statewide, top 92%, 608 students, 100% FRL).
  • Market conditions: Rents rising fast (+13.6%/yr); 121 active listings in the ZIP; 19 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 47% 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).
  • At $1,228/mo this rent would consume 49% of the median local household income ($30k/yr) (locally 1099% 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 $7k of equity ($449 loan paydown + $6k 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 + 8.0% rent growth), your $18k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 5, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 34 days — a 3% lower offer ($63k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 21y 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: moderate flood risk; severe wind risk, 80% chance of damaging wind over 30y; extreme-heat days projected 6→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $62,953 (3.0% below list)

Questions for the listing agent

  1. It's been on market 34 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 1960 — 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
1.89%
Cap rate
16.45%
Cash-on-cash
36.27%
DSCR
2.61
GRM
4.4

CMA / ARV

ARV (median comp)
$52,516
List price
$64,900
Delta
23.58%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1725 Camellia Ln 0.40mi 3/1.5 1,134 (-6%) 3mo $40,000 $35 68
1906 Shamrock Dr 0.44mi 3/1.5 1,156 (-4%) 5mo $59,000 $51 67
936 Winn St 0.59mi 3/2.5 1,196 (-0%) 6mo $44,500 $37 65
1319 Dorgan St 0.57mi 3/2.0 1,131 (-6%) 1mo $65,000 $57 63
545 Merigold Dr 0.70mi 3/2.0 1,220 (+2%) 4mo $79,000 $65 61
2112 Paden St 0.59mi 3/1.0 1,259 (+5%) 1mo $35,000 $28 60
1746 Casteel Dr 0.39mi 3/2.0 1,376 (+14%) 1mo $65,000 $47 56
1904 Willaneel Dr 0.37mi 2/1.0 (-1) 1,091 (-9%) 6mo $15,000 $14 53
2023 Paden St 0.56mi 3/1.0 1,111 (-8%) 6mo $31,999 $29 52
2261 Paden St 0.63mi 3/2.0 1,369 (+14%) 3mo $70,000 $51 45
715 Dorgan St 0.75mi 3/1.0 1,122 (-7%) 6mo $77,500 $69 45
931 Stuart St 0.67mi 3/2.0 1,363 (+13%) 3mo $32,500 $24 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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
55.4%
Equity multiple
5.23×
Total profit
$76,822
Equity at exit
$58,467
10-year hold
IRR
51.0%
Equity multiple
12.82×
Total profit
$214,799
Equity at exit
$126,086

Cash invested: $18,172 (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 39204

Home prices YoY
8.0%
Rents YoY
13.6%
Active inventory
121
Price-to-rent
4.4×

Monthly cashflow live

Estimated rent
$1,228 high interval (Pro) →
Mortgage (P&I)
$340
Tax from tax record
$54 /mo · $643/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$258
Net cashflow
$549

Break-even live

Break-even rent $533
Max offer price $64,900
Occupancy floor 50%

Sensitivity live

Price -10% $586 -5% $568 +0% $549 +5% $531 +10% $513
Rent -10% $452 -5% $501 +0% $549 +5% $598 +10% $646
Rate -1.0pp $582 -0.5pp $566 base $549 +0.5pp $532 +1.0pp $515

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
$16,225
Closing costs
$1,947
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 19 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1645 Camellia Ln Jackson, MS 3.0 2.0 1268 $1,200 $0.95 14d 1 0.47mi
2242 Castle Hill Dr Jackson, MS 4.0 2.0 1500 $1,475 $0.98 24d 1 0.48mi
2242 Castle Hill Dr Jackson, MS 4.0 2.0 1500 $1,475 $0.98 14d 1 0.48mi
2401 Coronet Pl Jackson, MS 3.0 1.0 1200 $1,400 $1.17 24d 1 0.81mi
843 Reaves St Jackson, MS 3.0 2.0 1408 $1,084 $0.77 44d 1 0.82mi
1513 Maria Dr Jackson, MS 3.0 2.0 1120 $1,200 $1.07 24d 1 0.88mi
1513 Maria Dr Jackson, MS 3.0 2.0 1120 $1,200 $1.07 14d 1 0.88mi
1126 Barbara Ann Dr Jackson, MS 3.0 1.0 1343 $1,000 $0.74 14d 1 0.89mi
1126 Barbara Ann Dr Jackson, MS 3.0 1.0 1343 $1,000 $0.74 44d 1 0.89mi
2858 Fairhill Dr Jackson, MS 2.0 1.0 900 $825 $0.92 44d 1 1.05mi
1805 Hospital Dr Jackson, MS 3.0 2.0 1335 $1,050 $0.79 14d 1 1.15mi
2786 Brookwood Dr Jackson, MS 3.0 1.0 1003 $1,100 $1.10 44d 1 1.19mi
427 McDowell Park Cir Jackson, MS 3.0 1.5 1308 $1,200 $0.92 14d 1 1.22mi
1533 Raymond Rd Jackson, MS 2.0 1.0 1135 $1,010 $0.89 44d 1 1.22mi
225 W McDowell Rd Jackson, MS 1.0–3.0 1.0–2.0 900 $1,200 $1.33 44d 18 1.23mi
2873 Teresa Dr Jackson, MS 3.0 1.0 1100 $1,100 $1.00 44d 1 1.28mi
1223 Marydale Dr Jackson, MS 3.0 1.0 1300 $950 $0.73 44d 1 1.41mi
3030 Oak Forest Dr Jackson, MS 3.0 1.5 1200 $1,100 $0.92 44d 1 1.47mi
3030 Oak Forest Dr Jackson, MS 3.0 2.0 1200 $1,100 $0.92 14d 1 1.47mi

Listing history 37 events

  1. 2026-06-18
    days on market $64,900 Active 34 DOM
  2. 2026-06-17
    days on market $64,900 Active 33 DOM
  3. 2026-06-16
    days on market $64,900 Active 32 DOM
  4. 2026-06-15
    days on market $64,900 Active 31 DOM
  5. 2026-06-14
    days on market $64,900 Active 29 DOM
  6. 2026-06-13
    days on market $64,900 Active 28 DOM
  7. 2026-06-10
    days on market $64,900 Active 26 DOM
  8. 2026-06-09
    days on market $64,900 Active 25 DOM
  9. 2026-06-08
    days on market $64,900 Active 24 DOM
  10. 2026-06-07
    days on market $64,900 Active 23 DOM
  11. 2026-06-05
    days on market $64,900 Active 20 DOM
  12. 2026-06-03
    days on market $64,900 Active 19 DOM
  13. 2026-06-02
    days on market $64,900 Active 18 DOM
  14. 2026-06-01
    days on market $64,900 Active 17 DOM
  15. 2026-05-31
    days on market $64,900 Active 16 DOM
  16. 2026-05-30
    days on market $64,900 Active 15 DOM
  17. 2026-05-15
    listed $64,900 Active 673-char remark
  18. 2021-10-02
    historical
  19. 2021-10-02
    historical
  20. 2021-10-01
    historical
  21. 2020-07-07
    soldstatus
  22. 2017-02-17
    soldstatus
  23. 2017-02-17
    soldstatus
  24. 2017-01-23
    listed $29,900
  25. 2013-11-15
    listed $49,000
  26. 2013-04-30
    soldstatus
  27. 2012-09-07
    soldstatus
  28. 2008-09-23
    soldstatus
  29. 2008-03-11
    listed $80,000
  30. 2007-04-04
    soldstatus
  31. 2006-09-26
    listed $76,000
  32. 2006-08-31
    soldstatus
  33. 2005-05-09
    historical
  34. 2005-03-16
    listed $78,000
  35. 2000-09-08
    soldstatus
  36. 1997-02-11
    soldstatus
  37. 1993-02-02
    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
$643 · $54/mo
Projected year-2 tax
$643 · $54/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 5/10 Major FEMA zone X (unshaded) · 67% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 7/10 Severe 6 d/yr ≥108°F today · 17 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
$14,738
− Mortgage interest
−$3,635
− Property taxes
−$643
− Insurance
−$324
− Repairs & maintenance
−$1,179
− Management
−$1,179
− Depreciation
−$1,888
Taxable income
$5,889
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,413
After-tax cash flow
$5,178/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)
13,249
Household income
$30,237
Rent vs Own
66.3% rent · 33.7% own
Severe rent burden
1099.0

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 5% Two or more races 4% Hispanic / Latino 3%
Foreign-born
2% · Canada
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

Market trends

HPI YoY
▲ 17.25%
Current HPI
233.9061
Rent YoY
▲ 13.56%
Metro
Jackson, MS
State GDP YoY
F500 in state
0

Price history

-16.8% since first listed
21 events — show timeline
  • 2026-05-15 Listed $64,900 MLSU
  • 2021-10-02 Listing Removed MLSU
  • 2021-10-02 Listing Removed MLSU
  • 2021-10-01 Listing Removed MLSU
  • 2020-07-07 Sold (Public Records) Public Records
  • 2017-02-17 Sold (Public Records) Public Records
  • 2017-02-17 Sold (MLS) MLSU
  • 2017-01-23 Listed $29,900 MLSU
  • 2013-11-15 Listed $49,000 MLSU
  • 2013-04-30 Sold (Public Records) Public Records
  • 2012-09-07 Sold (Public Records) Public Records
  • 2008-09-23 Sold (Public Records) Public Records
  • 2008-03-11 Listed $80,000 MLSU
  • 2007-04-04 Sold (Public Records) Public Records
  • 2006-09-26 Listed $76,000 MLSU
  • 2006-08-31 Sold (Public Records) Public Records
  • 2005-05-09 Listing Removed MLSU
  • 2005-03-16 Listed $78,000 MLSU
  • 2000-09-08 Sold (Public Records) Public Records
  • 1997-02-11 Sold (Public Records) Public Records
  • 1993-02-02 Sold (Public Records) Public Records

Property tax history

+4.3%/yr

Latest (2025): $643 · +2.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…