CashFlowRE
Sign in Sign up
239 Twin Lakes Dr
F Composite 27.46
Why this score? — see what drove the F 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 +7.6/30.0
  • ARV discount +7.5/15.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +1.7/10.0
  • 1% rule +1.3/10.0
  • Schools +1.3/10.0
  • Appreciation +0.0/10.0

$199,999

239 Twin Lakes Dr · Canton, MS 39046
1 bd · 3.0 ba · 1,830 sqft · SingleFamily public records · 25 Days on market
Built 1986 1.00 ac lot

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

Listing remarks MLS

The 1,830 sqft home offers 3 spacious bedrooms and 2 modern bathrooms, perfect for comfortable living. Located in a peaceful neighborhood in Canton, this home features an open layout, a cozy living area, and a kitchen designed for both functionality and style. Enjoy outdoor relaxation or entertaining in the spacious yard. Don't miss out on this gem—schedule a tour today and see the warmth and convenience this home has to offer!

Key facts

  • Stylish upgrades
  • Public boat launch
  • Full acre

Tags

FULL ACREBRIGHT SUNROOMWORKSHOPSPACIOUS CARPORTPUBLIC BOAT LAUNCHSTYLISH UPGRADES

Property features AI

Finance

  • Other: Living area reported by owner (1,830); Lot size approximately 1 acre

Exterior

  • Parking: Carport (1 space)
  • Utilities: Public water; Public sewer; Electricity available
  • Home design: Single-family house; One story; Move-in ready
  • Construction: Brick construction; Asphalt shingle roof; Slab foundation; Built (year per public records)
  • Exterior features: Front porch; Other exterior features

Interior

  • Kitchen: Dishwasher
  • Flooring: Vinyl windows noted (window material)
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Fireplace heating; Central air conditioning; Ceiling fans
  • Interior features: Dishwasher; Fireplace in the living room; Vinyl windows

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 1-bed/3.0-bath single-family listed at $200k.

Deal economics

  • At list price, monthly cash flow is $-238 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $158k (21.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $125k (37.4% below list).
  • Recommended offer: $125k (37.4% below list) — sets the bar for 1% rule.
  • Cap rate 4.9% vs local median 4.0% in Canton — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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.
  • Zoned schools: Canton Elementary School (math 12% / reading 17%, grade F, #279 of 375 statewide, top 77%, 391 students, 100% FRL); Nichols Middle School (math 13% / reading 15%, grade F, #138 of 179 statewide, top 78%, 396 students, 100% FRL).
  • Market conditions: 363 active listings in the ZIP; 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 $1k of loan paydown is wiped out by about $6k 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 25 days — a 2% lower offer ($197k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 2y 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: severe wind risk, 80% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $125,218 (37.4% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.63%
Cap rate
4.87%
Cash-on-cash
-5.10%
DSCR
0.77
GRM
13.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-25.0%
Equity multiple
0.15×
Total profit
$-47,632
Equity at exit
$29,821
10-year hold
IRR
-21.1%
Equity multiple
-0.09×
Total profit
$-61,292
Equity at exit
$17,292

Cash invested: $56,000 (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
363
Price-to-rent
13.3×

Monthly cashflow live

Estimated rent
$1,252 medium interval (Pro) →
Mortgage (P&I)
$1,049
Tax from tax record
$95 /mo · $1,139/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$263
Net cashflow
$-238

Break-even live

Break-even rent $1,553
Max offer price $157,986
Occupancy floor

Sensitivity live

Price -10% $-125 -5% $-181 +0% $-238 +5% $-294 +10% $-351
Rent -10% $-337 -5% $-287 +0% $-238 +5% $-188 +10% $-139
Rate -1.0pp $-137 -0.5pp $-187 base $-238 +0.5pp $-290 +1.0pp $-342

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
$50,000
Closing costs
$6,000
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.

Listing history 20 events

  1. 2026-06-22
    days on market $199,999 Active 25 DOM
  2. 2026-06-18
    days on market $199,999 Active 22 DOM
  3. 2026-06-17
    days on market $199,999 Active 21 DOM
  4. 2026-06-16
    days on market $199,999 Active 20 DOM
  5. 2026-06-15
    days on market $199,999 Active 19 DOM
  6. 2026-06-14
    days on market $199,999 Active 17 DOM
  7. 2026-06-13
    days on market $199,999 Active 16 DOM
  8. 2026-06-10
    days on market $199,999 Active 14 DOM
  9. 2026-06-09
    days on market $199,999 Active 13 DOM
  10. 2026-06-08
    days on market $199,999 Active 12 DOM
  11. 2026-06-07
    statusdays on market $199,999 Active 11 DOM
  12. 2026-05-20
    status Active
  13. 2026-04-29
    status Pending
  14. 2026-04-23
    listed $199,999 Active
  15. 2025-04-11
    soldstatus
  16. 2025-04-03
    soldstatus Closed 437-char remark
    Show marketing remark (437 chars)

    The 1,830 sqft home offers 3 spacious bedrooms and 2 modern bathrooms, perfect for comfortable living. Located in a peaceful neighborhood in Canton, this home features an open layout, a cozy living area, and a kitchen designed for both functionality and style. Enjoy outdoor relaxation or entertaining in the spacious yard. Don't miss out on this gem—schedule a tour today and see the warmth and convenience this home has to offer!

  17. 2024-12-16
    status Pending 437-char remark
    Show marketing remark (437 chars)

    The 1,830 sqft home offers 3 spacious bedrooms and 2 modern bathrooms, perfect for comfortable living. Located in a peaceful neighborhood in Canton, this home features an open layout, a cozy living area, and a kitchen designed for both functionality and style. Enjoy outdoor relaxation or entertaining in the spacious yard. Don't miss out on this gem—schedule a tour today and see the warmth and convenience this home has to offer!

  18. 2024-11-08
    status Pending 437-char remark
    Show marketing remark (437 chars)

    The 1,830 sqft home offers 3 spacious bedrooms and 2 modern bathrooms, perfect for comfortable living. Located in a peaceful neighborhood in Canton, this home features an open layout, a cozy living area, and a kitchen designed for both functionality and style. Enjoy outdoor relaxation or entertaining in the spacious yard. Don't miss out on this gem—schedule a tour today and see the warmth and convenience this home has to offer!

  19. 2024-10-28
    listed $65,000 Active 437-char remark
    Show marketing remark (437 chars)

    The 1,830 sqft home offers 3 spacious bedrooms and 2 modern bathrooms, perfect for comfortable living. Located in a peaceful neighborhood in Canton, this home features an open layout, a cozy living area, and a kitchen designed for both functionality and style. Enjoy outdoor relaxation or entertaining in the spacious yard. Don't miss out on this gem—schedule a tour today and see the warmth and convenience this home has to offer!

  20. 1985-06-19
    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
$1,139 · $95/mo
Projected year-2 tax
$1,580 · $132/mo
Expected delta
+$441/yr (+$37/mo · 38.7%)

ⓘ 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 5/10 Major
  • 🌡 Heat 7/10 Severe 7 d/yr ≥108°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 1 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
$15,026
− Mortgage interest
−$11,203
− Property taxes
−$1,139
− Insurance
−$1,000
− Repairs & maintenance
−$1,202
− Management
−$1,202
− Depreciation
−$5,818
Taxable loss
−$6,538
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,569
After-tax cash flow
$-1,285/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

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

+207.7% since first listed
9 events — show timeline
  • 2026-05-20 Relisted MLSU
  • 2026-04-29 Pending MLSU
  • 2026-04-23 Listed $199,999 MLSU
  • 2025-04-11 Sold (Public Records) Public Records
  • 2025-04-03 Sold (MLS) MLSU
  • 2024-12-16 Pending MLSU
  • 2024-11-08 Pending MLSU
  • 2024-10-28 Listed $65,000 MLSU
  • 1985-06-19 Sold (Public Records) Public Records

Property tax history

+4.1%/yr

Latest (2025): $1,139 · +43868.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…