Duplex with Private
New
For Sale
$200,000
2077 Cooperwell Dr Units A&b, Jackson, MS 39204
Residential Income, Jackson, MS
Property Size1,988 SF
Lot Size0.19 Acres
Price / SF$100.60
Days on Market1
Property Features for 2077 Cooperwell Dr Units A&b
General Information
Property type
Residential Multi Family
Property subtype
Other
Bedrooms
4
Bathrooms
3
Full bathrooms
2
Half bathrooms
2
Rooms
Bathroom 1, Bathroom 2, Bedroom 2, Bedroom 4, Bathroom 4, Bedroom 3, Bathroom 3, Bedroom 1
Subdivision
Cooperwell
Elementary school
Woodville Heights
Middle school
Siwell
High school
Forest Hill
Standard status
Active
APN
0836-0153-000
Size
1,988 SF
Lot size
0.19 Acres
Taxes and HOA fees
Tax Year
2025
Tax Description
LOT 13 COOPERWELL SUBN
Tax Annual Amount
1076
Legal Description
LOT 13 COOPERWELL SUBN
Utilities
Sewer type
Public Sewer
Water source
Public
Amenities
washer/dryer
private backyard
Building Details
Year built
1989
Floors in Building
1
Number of units
2
Roof type
Shingle, Composition
Listing Agency:
eXp Realty
(601) 455-0101
Listed By:
Daphne Lacey · License #S50577
(601) 896-5439
Added: Sep 27
Last Checked: Sep 27 at 4:06PM
MLS# 4163753
Copyright © 2026 MLS United. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.
Investment Insights
Based on property information with market context.
This 1,988-square-foot duplex contains two residences, each configured with two bedrooms and one and a half bathrooms. Both units have been remodeled and have no carpet. Each also includes a washer and dryer and its own backyard. The property was built in 1989 and sits on a 0.19-acre lot.
Tenants are already in place. Public water and public sewer serve the property.
Tenants are already in place. Public water and public sewer serve the property.
Key Highlights
- Two‑unit property totaling 1,988 square feet
- Each unit has 2 bedrooms and 1 1/2 bathrooms
- Both residences have been remodeled and contain no carpet
Financial Insights
Estimated NOI and Cap Rate
NOI = area × lease_rate × (100 − vacancy) / 100 × (1 − expense_ratio). Net Operating Income — what the owner takes home each year before mortgage payments and income tax. Effective rent (asking rent minus vacancy losses) minus operating costs (taxes, insurance, maintenance, management).
NOI / Yr
$13,101
Cap rate = NOI / list price × 100. Capitalization rate — annual return on a fully cash purchase, before financing. NOI divided by price. Higher means more income per dollar invested, but usually also more risk or older condition. 5–8% is typical for stabilized commercial property; double digits often signal distressed deals.
Cap Rate
6.55%
Suggested Prices Based on Cap Rates
Cap rates vary significantly by property type, market, and asset quality.
Typical U.S. stable-market ranges:
Multifamily — 4.5% to 6.5% (Class A in primary markets often sub-5%; Class C in secondary markets 6%+)
Industrial / Logistics — 5.0% to 7.0% (compressed heavily in recent years due to e-commerce demand)
Office — 6.5% to 9%+ (wide spread post-2020; CBD Class A vs. suburban Class B varies dramatically)
Retail — 5.5% to 8.5% (grocery-anchored on the low end, unanchored strip centers higher)
Hospitality / Hotels — 7.5% to 10%+ (higher due to operational risk)
Self-Storage — 5.5% to 7.5%
Medical Office — 6.0% to 7.5%
Net Lease (single tenant, credit) — 5.0% to 7.0% depending on tenant credit and lease term
Rules of thumb:
Primary markets (NYC, SF, LA, Boston, DC) trade at lower cap rates than secondary/tertiary markets, often by 100–200 bps (bps, aka basis points; 1 bp = 0.01%).
Class A assets trade ~50–150 bps tighter than Class B, and Class B tighter than Class C.
Cap rates move inversely with price — a lower cap rate means a higher price for the same NOI.
Spread to the 10-year Treasury is a common benchmark; historically 200–400 bps over the 10-year.
Cap Rate 5%
$262,020
$262.0K
Cap Rate 7%
$187,157
$187.2K
Cap Rate 9%
$145,567
$145.6K
Market Conditions
NOI Build-Up for 1,988 SF
Vacancy — income lost from leasable area expected to sit empty during the year, subtracted from gross rent.
EGI (Effective Gross Income) — gross rent minus vacancy losses, the realistic income before paying operating costs.
OpEx (Operating Expenses) — recurring costs to operate the property (property tax, insurance, utilities, maintenance, management); excludes financing and capital improvements.
NOI (Net Operating Income) — income a property generates after operating costs but before financing and taxes.
Gross rent
$20.3K $10.20/SF
− Vacancy
−$1.6K −$0.79/SF
EGI
$18.7K $9.41/SF
− OpEx
−$5.6K −$2.82/SF
NOI
$13.1K $6.59/SF
Area
Jackson, MS
Vacancy
7.70%
Lease Rate
$10.20 /SF/Yr
Expense Ratio
30.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap rates vary significantly by property type, market, and asset quality.
Typical U.S. stable-market ranges:
Multifamily — 4.5% to 6.5% (Class A in primary markets often sub-5%; Class C in secondary markets 6%+)
Industrial / Logistics — 5.0% to 7.0% (compressed heavily in recent years due to e-commerce demand)
Office — 6.5% to 9%+ (wide spread post-2020; CBD Class A vs. suburban Class B varies dramatically)
Retail — 5.5% to 8.5% (grocery-anchored on the low end, unanchored strip centers higher)
Hospitality / Hotels — 7.5% to 10%+ (higher due to operational risk)
Self-Storage — 5.5% to 7.5%
Medical Office — 6.0% to 7.5%
Net Lease (single tenant, credit) — 5.0% to 7.0% depending on tenant credit and lease term
Rules of thumb:
Primary markets (NYC, SF, LA, Boston, DC) trade at lower cap rates than secondary/tertiary markets, often by 100–200 bps (bps, aka basis points; 1 bp = 0.01%).
Class A assets trade ~50–150 bps tighter than Class B, and Class B tighter than Class C.
Cap rates move inversely with price — a lower cap rate means a higher price for the same NOI.
Spread to the 10-year Treasury is a common benchmark; historically 200–400 bps over the 10-year.
Cap Rate 5%
$262,020
Cap Rate 7%
$187,157
Cap Rate 9%
$145,567
Alternative Uses
Best Use
Multifamily LT 5
$187.2K
$163.8K – $218.4K
NOI $13,101 @ 7.0% cap · market cap 6.55%
Second Best
Apartment 5plus
$174.7K
$152.9K – $203.8K
NOI $12,229 @ 7.0% cap · market cap 6.11%
Theoretical Best
Office A
$340.7K
$298.1K – $397.4K
NOI $23,846 @ 7.0% cap · market cap 11.92%
Zoning and permitted uses should be independently verified with authorities.
Property Analytics
Unlock full access to Insights
Subscribe to Realmo Intelligence
Open Analytics
Current Use
Lease Details
2
Residential units
Location Intelligence
Trade Area within ½ mile
199
Businesses Nearby
Explore this area
Business Placement
Demographics for 39204, MS
15,433
Population
7,613
Households
2
Avg Household Size
33
Median Age
16%
College-Educated
78%
High-School Grad
9.4 sq mi
ZIP Area
1,642
Density / Sq Mi
$31,667
Median Household Income
$23,862
Median Earnings
$890
Median Rent
$68,200
Median Home Value
Check the figures for this property
Cap Rate, Value Estimation, Potential NOI and more
View Realmo Analytics
Market
Vacancy Rate% for Multifamily in South region
Questions? Ask Rey
Realmo’s AI knows this listing — price, zoning, demand, history. Ask anything.
Frequently Asked Questions
What type of property is this?
Duplex - Both residences have in-place tenants, in-unit laundry, and separate outdoor space.
Where is this duplex located?
The property is located at 2077 Cooperwell Dr Units A&b Jackson, MS.
What is the asking price?
The asking price for this property is $200,000.
What are key features of this property?
This property features: Two‑unit property totaling 1,988 square feet; Each unit has 2 bedrooms and 1 1/2 bathrooms; Both residences have been remodeled and contain no carpet
