CashFlowRE
Sign in Sign up
325 Belview Ave
B- Composite 66.84
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 +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • Appreciation +0.0/10.0

$39,999

325 Belview Ave · Canton, MS 39046
3 bd · 3.0 ba · 1,078 sqft · SingleFamily public records · 35 Days on market
Built 1940 3,920 sqft lot $37/sqft · 66% below area ↓ 20% since listing

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

Listing remarks

Investor Special in Canton! Classic 1940 Craftsman bungalow packed with character and value-add potential. Features include a covered front porch, original architectural charm, and a functional single-story layout. Ideal for a fix-and-flip, rental hold, or BRRRR project. Located on a manageable city lot with strong upside for the right buyer. Property needs renovation. Bring your contractor and vision.

Key facts

  • Covered front porch
  • Manageable city lot
  • 3,920 sq ft lot

Tags

COVERED FRONT PORCHORIGINAL ARCHITECTURAL CHARMFUNCTIONAL SINGLE-STORY LAYOUTMANAGEABLE CITY LOT

Property features AI

Exterior

  • Parking: 3 parking spaces (unpaved)
  • Utilities: Public water; Public sewer; Cable available; Electricity available
  • Home design: Single family house; One story; Fixer condition
  • Construction: Wood siding; Conventional foundation; Built in public-record year
  • Exterior features: Asphalt roof; Corner lot

Interior

  • Kitchen: Built-in gas oven
  • Bedrooms: Bedroom on main level
  • Bathrooms: 3 full bathrooms
  • Heating & cooling: Wood stove heating; No central cooling
  • Interior features: Living room; Dining room; Private yard

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/3.0-bath single-family listed at $40k.

Deal economics

  • At list price, monthly cash flow is $608 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $40k).
  • Recommended offer: $39k (3.0% below list) — sets the bar for market timing.
  • Cap rate 24.5% vs local median 4.3% in Canton — 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 60/100 on livability (#229 in MS) — a middle-class / working-renter tenant base. Strengths: cost of living A+, crime B+; Watch: amenities F, commute F, employment F.
  • Canton Public School District (rural): math 13% / reading 19% proficiency, ranked #100 of 130 in MS (top 77%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 94% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 362 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $276 of loan paydown is wiped out by about $1k 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $11k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 35 days — a 3% lower offer ($39k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $38,799 (3.0% below list)

Questions for the listing agent

  1. It's been on market 35 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 1940 — 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
2.76%
Cap rate
24.52%
Cash-on-cash
65.10%
DSCR
3.90
GRM
3.0

CMA / ARV

ARV (median comp)
$122,880
List price
$39,999
Delta
-67.45%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
312 Miller St 0.68mi 3/1.0 1,100 (+2%) 12mo $130,000 $118 47
412 E Semmes St 0.46mi 2/2.0 (-1) 1,000 (-7%) 14mo $45,000 $45 45

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
64.3%
Equity multiple
3.88×
Total profit
$32,224
Equity at exit
$5,964
10-year hold
IRR
68.7%
Equity multiple
7.96×
Total profit
$77,928
Equity at exit
$3,458

Cash invested: $11,200 (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 39046

Home prices YoY
-30.1%
Active inventory
362
Price-to-rent
3.0×

Monthly cashflow live

Estimated rent
$1,105 medium interval (Pro) →
Mortgage (P&I)
$210
Tax from tax record
$39 /mo · $469/yr
Insurance
$17
HOA
$0
Vacancy / Maint / Mgmt
$232
Net cashflow
$608

Break-even live

Break-even rent $336
Max offer price $39,999
Occupancy floor 40%

Sensitivity live

Price -10% $630 -5% $619 +0% $608 +5% $596 +10% $585
Rent -10% $520 -5% $564 +0% $608 +5% $651 +10% $695
Rate -1.0pp $628 -0.5pp $618 base $608 +0.5pp $597 +1.0pp $587

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
$10,000
Closing costs
$1,200
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
373 S Canal St Canton, MS 3.0 1.5 850 $1,010 $1.19 15d 6 0.55mi
828 W Peace St Canton, MS 2.0 1.0 800 $850 $1.06 15d 1 0.86mi
640 George Washington Ave Canton, MS 4.0 2.0 1018 $1,500 $1.47 15d 1 0.92mi
707 Mace St Canton, MS 2.0–3.0 1.0 905 $1,025 $1.13 15d 3 1.39mi

Listing history 18 events

  1. 2026-06-18
    days on market $39,999 Active 35 DOM
  2. 2026-06-17
    days on market $39,999 Active 34 DOM
  3. 2026-06-16
    days on market $39,999 Active 33 DOM
  4. 2026-06-15
    days on market $39,999 Active 32 DOM
  5. 2026-06-14
    days on market $39,999 Active 30 DOM
  6. 2026-06-13
    days on market $39,999 Active 29 DOM
  7. 2026-06-10
    days on market $39,999 Active 27 DOM
  8. 2026-06-09
    days on market $39,999 Active 26 DOM
  9. 2026-06-08
    days on market $39,999 Active 25 DOM
  10. 2026-06-07
    days on market $39,999 Active 24 DOM
  11. 2026-06-05
    days on market $39,999 Active 21 DOM
  12. 2026-06-03
    days on market $39,999 Active 20 DOM
  13. 2026-06-02
    days on market $39,999 Active 19 DOM
  14. 2026-06-01
    days on market $39,999 Active 18 DOM
  15. 2026-05-31
    days on market $39,999 Active 17 DOM
  16. 2026-05-30
    days on market $39,999 Active 16 DOM
  17. 2026-05-14
    listed $50,000 Active 405-char remark
  18. 1990-03-22
    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
$469 · $39/mo
Projected year-2 tax
$469 · $39/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 3/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥109°F today · 20 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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$13,262
− Mortgage interest
−$2,241
− Property taxes
−$469
− Insurance
−$200
− Repairs & maintenance
−$1,061
− Management
−$1,061
− Depreciation
−$1,164
Taxable income
$7,067
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,696
After-tax cash flow
$5,595/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
Canton Public School District
NCES district ID
2800900
Math proficiency
13% ▼ -20.00%
Reading proficiency
19% ▼ -5.00%
Median HH income
$38,130
Composite
13.44/100
National rank
#9523
State rank
#100 of 130 in MS

Livability — Canton

Score
60/100
State rank
#229
US rank
#19396

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Canton, MS
City population
29,160
Population (ZIP)
29,160

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
Majority Black (63%)
Race & ethnicity
Black 63% White 31% Hispanic / Latino 4% Two or more races 2%
Common ancestry
Italian 2% Slovak 1% Serbian 1%
Foreign-born
2% · Canada, China
Languages at home
95% English-only · Spanish 4%

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
▼ -66.50%
Current HPI
154.0441
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

-20.0% since first listed
3 events — show timeline
  • 2026-05-21 Price Changed $39,999 MLSU
  • 2026-05-14 Listed $50,000 MLSU
  • 1990-03-22 Sold (Public Records) Public Records

Property tax history

+2.7%/yr

Latest (2025): $469 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…