121 Kenbridge Ln · Madison, MS 39110

$299,000

4 bd · 4.0 ba · 2,097 sqft · SingleFamily public records · 330 Days on market

Built 1982 0.25 ac lot Est $350k · 15% under $62/mo HOA · 2% of rent ↓ 18% since listing

---

Why this score? — see what drove the C- 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 +15.7/30.0
• ARV discount +14.1/15.0
• DSCR +4.8/10.0
• Schools +4.8/10.0
• 1% rule +4.1/10.0
• Livability +4.0/5.0
• Rent growth +3.2/5.0
• Condition / age +2.5/5.0
• Appreciation +0.0/10.0

Listing remarks

Seller is ready for NEW OWNER! Now is your chance to own!! What a treasure! Custom built, one owner, no children or pets have lived here. Sits in the center of cul de sac. You can feel the love in this house. The entry is welcoming with a new front door and entry light. Primary bedroom suite is downstairs. Walk in closet. Dressing room separate from shower and toilet area. Large master features a brick fireplace. Kitchen features all new appliances, counter tops, newly painted cabinets and crown molding. New stainless large sink with new faucet. Upstairs are 2 bedrooms with walk in closets and one bath. One of the bedrooms has a library with bookcases and area to sit and enjoy reading. The

Key facts

• Dressing room
• Brick fireplace
• New appliances

Tags

• CUSTOM BUILT
• PRIMARY BEDROOM SUITE
• WALK IN CLOSET
• DRESSING ROOM
• BRICK FIREPLACE
• NEW APPLIANCES

Property features AI

Finance

• HOA & community: Homeowners association with annual fee of $749 (fee covers accounting/legal); Community clubhouse; Community pool

Exterior

• Parking: Attached garage with 2 spaces; Garage faces front; Garage door opener; Concrete driveway/parking
• Security: Fire alarm; Security system
• Utilities: Public water; Public sewer; Sewer available and water connected; Fiber to the house
• Home design: Single-family house; Two levels; Move-in ready
• Construction: HardiPlank-type siding; Architectural shingle roof; Slab foundation; Built in public-records year (source: public records)
• Exterior features: Slab patio/porch; Cul-de-sac lot; Interior lot

Interior

• Kitchen: Cooktop; Electric cooktop; Electric range/oven; Microwave; Dishwasher; Exhaust fan; Eat-in kitchen
• Bedrooms: Primary bedroom located downstairs
• Flooring: Luxury vinyl; Carpet
• Bathrooms: 2 full bathrooms; 1 half bathroom
• Heating & cooling: Central heating (electric and natural gas options; fireplace insert); Central air conditioning (electric); Attic fan; Ceiling fans
• Interior features: Bookcases; Ceiling fans; Crown molding; Double vanities; Eat-in kitchen; Entrance foyer; High ceilings; High-speed internet; Primary bedroom on main level; Recessed lighting; Walk-in closets; Fireplace with gas log (bedroom)
• Laundry & utility: Washer/dryer hookups with electric dryer hookup; Laundry located in hall on main level

What this means for you Summary

Snapshot

• This is a 4-bed/4.0-bath single-family listed at $299k.

Deal economics

• At list price, monthly cash flow is $133 ($2k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $272k (8.9% below list).
• Recommended offer: $263k (12.0% below list) — sets the bar for market timing.
• Cap rate 6.8% vs local median 3.8% in Madison — 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 81/100 on livability (#4 in MS, #1,556 nationally) — a professional / high-income tenant draw. Strengths: crime A+, employment A+, housing A+; Watch: amenities D-, commute F.
• Madison County School District (rural): math 54% / reading 54% proficiency, ranked #3 of 130 in MS (top 2%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
• Zoned schools: Madison Station Elementary School (math 76% / reading 75%, grade A, #4 of 375 statewide, top 1%, 1,035 students, 100% FRL); Madison Middle School (math 66% / reading 57%, grade B+, #6 of 179 statewide, top 3%, 1,154 students, 100% FRL); Madison Central High School (math 5% / reading 63%, grade F, #78 of 197 statewide, top 39%, 1,246 students, 100% FRL) — zoned schools average 100% FRL vs 29% district-wide (70 pts higher); higher-poverty schools than district average — tighter screening recommended.
• Market conditions: Rents rising (+2.6%/yr); 634 active listings in the ZIP; high-income renter base; 553 units permitted in Madison County in 2024 (0 in 5+ unit buildings).

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.
• Madison County population projected at +34% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

• It's been on market 330 days — a 12% lower offer ($263k) is reasonable based on typical stale-listing flexibility.
• 2 sale attempts; this cycle's ask has dropped $66k (18%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

• Climate carrying-cost: major wind risk, 78% 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 $263,120 (12.0% below list)

Questions for the listing agent

1. It's been on market 330 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
5. Schools are A-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?
6. 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.
7. 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.
8. 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: 0.91% ✗
• Cap rate: 6.83%
• Cash-on-cash: 1.90%
• DSCR: 1.08
• GRM: 9.1

CMA / ARV

• ARV (on-the-fly): $350,199
• Comps found: 4

Show comp detail 4 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
306 Sandpiper Ln	0.33mi	4/2.0	2,221 (+6%)	3mo	$345,000	$155	64
514 Windy Ridge Ln	0.43mi	4/2.0	2,007 (-4%)	3mo	$335,000	$167	62
226 Heather Glen Way	0.17mi	3/2.0 (-1)	1,863 (-11%)	11mo	$284,900	$153	51
105 Hollenden Ln	0.20mi	3/2.0 (-1)	1,947 (-7%)	20mo	$329,000	$169	49

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 · 2.61% rent growth · sell at horizon

5-year hold

• IRR: -13.7%
• Equity multiple: 0.51×
• Total profit: $-41,057
• Equity at exit: $44,582

10-year hold

• IRR: -5.4%
• Equity multiple: 0.65×
• Total profit: $-29,162
• Equity at exit: $25,852

Cash invested: $83,720 (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 39110

• Home prices YoY: -28.3%
• Rents YoY: 2.6%
• Active inventory: 634
• Price-to-rent: 9.1×

Monthly cashflow live

• Estimated rent: $2,724 medium
• Mortgage (P&I): −$1,568
• Tax from tax record: −$265 /mo · $3,176/yr
• Insurance: −$125
• HOA: −$62
• Vacancy / Maint / Mgmt: −$572
• Net cashflow: $133

Break-even live

Break-even rent $2,556

Max offer price $299,000

Occupancy floor 90%

Sensitivity live

Price	-10% $302	-5% $217	+0% $133	+5% $48	+10% $-37
Rent	-10% $-83	-5% $25	+0% $133	+5% $240	+10% $348
Rate	-1.0pp $283	-0.5pp $209	base $133	+0.5pp $55	+1.0pp $-24

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: $74,750
• Closing costs: $8,970
• Reserves months: —
• Total cash needed: —

HOA detail

• Monthly dues: $62 · $744/yr

Listing history 9 events

1. 2026-05-01
   status Pending
2. 2026-04-06
   price $299,000
3. 2026-01-15
   status Active
4. 2025-12-15
   historical
5. 2025-10-23
   price $335,000
6. 2025-08-29
   price $345,000
7. 2025-06-12
   price $355,000
8. 2025-05-04
   listed $365,000 Active
9. 1982-05-07
   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: $3,176 · $265/mo
• Projected year-2 tax: $3,176 · $265/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 · 20 d/yr by 30 yrs out
• 💨 Wind 7/10 Severe 78% 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: $32,687
• − Mortgage interest: −$16,749
• − Property taxes: −$3,176
• − Insurance: −$1,495
• − Repairs & maintenance: −$2,615
• − Management: −$2,615
• − HOA: −$744
• − Depreciation: −$8,698
• Taxable loss: −$3,405
• Est. tax savings @ 24.0%: +$817
• After-tax cash flow: $2,409/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: Madison County School District
• NCES district ID: 2802790
• Math proficiency: 54% ▼ -7.00%
• Reading proficiency: 54% ▼ -7.00%
• Median HH income: $70,579
• Composite: 48.08/100
• National rank: #2188
• State rank: #3 of 130 in MS

Livability — Madison

• Score: 81/100
• State rank: #4
• US rank: #1556

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Madison, MS
• County: Madison County · 75,005 people
• City population: 50,443
• Metro: Jackson, MS
• Population (ZIP): 50,443
• Household income: $125,506
• Rent vs Own: 9.1% rent · 90.9% own
• Severe rent burden: 227.0

Population outlook (Madison County) Hauer SSP2

• Today (2025): 122,509 people
• By 2030: 131,737 · +7.5%
• By 2040: 148,930 · +21.6%
• By 2050: 164,300 · +34.1%
• By 2075: 197,495 · +61.2%
• By 2100: 211,429 · +72.6%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (76%)
• Race & ethnicity: White 76% Black 15% Asian 4% Two or more races 3% Hispanic / Latino 2%
• Common ancestry: Italian 6% Slovak 3% Lithuanian 3%
• Foreign-born: 5% · China, Canada
• Languages at home: 92% English-only · Spanish 2% Other Indo-European 2% Chinese 1%

Political lean MEDSL · Madison

• 2024 margin: R (+17.3) · D 40.8% · R 58.0% · Other 1.2%
• 2008→2024 swing: -1.7pp toward R · 2008: -15.6pp · 2024: -17.3pp
• All cycles: 2024: R+17.3 2020: R+11.8 2016: R+16.1 2012: R+15.7 2008: R+15.6

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -60.99%
• Current HPI: 154.6909
• Rent YoY: ▲ 2.61%
• Metro: Jackson, MS
• State GDP YoY: —
• F500 in state: 0

Price history

-18.1% since first listed

9 events — show timeline

• 2026-05-01 Pending — MLSU
• 2026-04-06 Price Changed $299,000 MLSU
• 2026-01-15 Relisted — MLSU
• 2025-12-15 Listing Removed — MLSU
• 2025-10-23 Price Changed $335,000 MLSU
• 2025-08-29 Price Changed $345,000 MLSU
• 2025-06-12 Price Changed $355,000 MLSU
• 2025-05-04 Listed $365,000 MLSU
• 1982-05-07 Sold (Public Records) — Public Records

Property tax history

+5.6%/yr

Latest (2025): $3,176 · +172.0% YoY. Source: county tax records.