CashFlowRE
Sign in Sign up
110 Copper Ridge Ct
C- Composite 52.0
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 +17.0/30.0
  • ARV discount +12.6/15.0
  • DSCR +5.3/10.0
  • Schools +4.8/10.0
  • 1% rule +4.1/10.0
  • Rent growth +3.2/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$294,000

110 Copper Ridge Ct · Gluckstadt, MS 39110
3 bd · 4.0 ba · 1,678 sqft · SingleFamily public records · 21 Days on market
Built 2009 10,454 sqft lot $175/sqft · 13% below area Est $332k · 11% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Price reduced and Priced to Sell ''Discover The Incredible Subdivision of StillHouse Creek'' Welcome to this exquisite home citing on one of the best lots at the end of Cul De Sac!! With an almost new architectural shingle roof (2020) and a full LED light upgrade (2023), this home is the right one at the right price!! Step inside to find a captivating split plan, adorned with neutral tones and elegant wood flooring - a carpet-free for a sleek and clean aesthetic. The heart of the home, the kitchen, has granite countertops, stainless steel appliances, and an abundance of cabinets, perfect for the cooking enthusiast. Indulge in the master bath, complete with a spacious jetted tub, dual vanities, and his-and-her closets, offering a private retreat after a long day. Located in the coveted Mannsdale & Germantown school districts, this home ensures access to top education, shopping, and dining options. Entertain in style with a covered patio and relish the sprawling backyard. Even includeds a separate dog run!! The community of StillHouse Creek, features a large playground and lake - ideal for an active lifestyle. Call today for an exclusive tour!!

Key facts

  • Master suite
  • Separate vanities
  • Walk-in closets

Tags

MASTER SUITEWALK-IN CLOSETSSEPARATE VANITIESGAS LOG FIREPLACESEPARATE DINING AREAFENCED BACKYARD

Property features AI

Finance

  • Other: Appraiser-provided living area
  • HOA & community: Homeowners association; Community features: see remarks

Exterior

  • Parking: Two-car garage; Garage faces the side; Additional parking
  • Security: Deadbolt locks
  • Utilities: Public water; Public sewer; Sewer connected; Water connected; Underground utilities
  • Home design: Single-family house; One story; Brick construction; Slab foundation; Architectural shingle roof; Located on a cul-de-sac
  • Construction: Brick exterior; Slab foundation; Architectural shingle roof; Built according to public records
  • Exterior features: Deck; Back yard fencing; Other exterior features

Interior

  • Kitchen: Dishwasher; Disposal; Electric range; Microwave; Kitchen island; Granite countertops; Pantry
  • Bedrooms: Bedrooms with walk-in closets
  • Flooring: Luxury vinyl; Tile; Wood
  • Bathrooms: Two full bathrooms with double vanities
  • Heating & cooling: Central heating (natural gas); Fireplace heating; Central air conditioning; Ceiling fans
  • Interior features: Ceiling fans; Double vanities; Granite countertops; Open floor plan; Pantry; Tray ceilings; Walk-in closets; Kitchen island; Insulated windows; Deadbolt locks; Gas log fireplace
  • Laundry & utility: In-unit laundry; Water heater

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/4.0-bath single-family listed at $294k.

Deal economics

  • At list price, monthly cash flow is $201 ($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 $267k (9.2% below list).
  • Recommended offer: $267k (9.2% below list) — sets the bar for 1% rule.
  • Cap rate 7.1% vs local median 4.9% in Gluckstadt — 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: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • 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: Mannsdale Elementary (633 students, 100% FRL); Germantown Middle School (math 55% / reading 58%, grade B, #14 of 179 statewide, top 7%, 1,008 students, 100% FRL); Germantown High School (math 34% / reading 41%, grade F, #59 of 197 statewide, top 30%, 1,396 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); 628 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 14d on market — plan ~3-4 weeks tenant-placement turnaround); 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 21 days — a 2% lower offer ($290k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 18y 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: 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 $267,000 (9.2% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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.
  3. 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.
  4. 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
7.11%
Cash-on-cash
2.93%
DSCR
1.13
GRM
9.2

CMA / ARV

ARV (median comp)
$331,757
List price
$294,000
Delta
-11.38%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
104 Stillhollow Ln 0.10mi 3/2.0 1,690 (+1%) 2mo $329,900 $195 84
130 Hanover St 0.26mi 3/2.0 1,704 (+2%) 1mo $324,000 $190 76
181 Stillhouse Creek Dr 0.30mi 3/2.0 1,687 (+0%) 2mo $315,000 $187 75
233 Rockbridge Dr 0.34mi 3/2.0 1,700 (+1%) 2mo $329,999 $194 73
132 Hanover St 0.26mi 3/2.0 1,776 (+6%) 1mo $328,500 $185 69
137 Owen St 0.30mi 3/2.0 1,822 (+9%) 1mo $328,000 $180 63
157 Falls Xing 0.58mi 3/2.0 1,591 (-5%) 1mo $315,000 $198 56
105 Owen St 0.32mi 3/2.0 1,906 (+14%) 1mo $340,000 $178 54
424 Cumberland Rdg 0.67mi 3/2.0 1,751 (+4%) 1mo $337,000 $192 52
200 Lakeway Dr 0.47mi 3/2.0 1,497 (-11%) 2mo $295,000 $197 51
169 Falls Xing 0.52mi 3/2.0 1,847 (+10%) 1mo $370,000 $200 50
193 Lakeway Dr 0.44mi 3/2.0 1,460 (-13%) 3mo $275,000 $188 48

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
-12.1%
Equity multiple
0.56×
Total profit
$-35,919
Equity at exit
$43,836
10-year hold
IRR
-3.6%
Equity multiple
0.77×
Total profit
$-19,188
Equity at exit
$25,420

Cash invested: $82,320 (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 39110

Home prices YoY
-28.3%
Rents YoY
2.6%
Active inventory
628
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$2,670 high interval (Pro) →
Mortgage (P&I)
$1,542
Tax from tax record
$244 /mo · $2,929/yr
Insurance
$122
HOA
$0
Vacancy / Maint / Mgmt
$561
Net cashflow
$201

Break-even live

Break-even rent $2,416
Max offer price $294,000
Occupancy floor 87%

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
$73,500
Closing costs
$8,820
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
112 Copper Ridge Ct Madison, MS 3.0 2.0 1600 $2,495 $1.56 14d 1 0.04mi
145 Stillhouse Creek Dr Madison, MS 3.0 2.0 1755 $2,600 $1.48 44d 1 0.15mi
212 Stillhouse Creek Dr Madison, MS 3.0 2.0 1856 $2,900 $1.56 14d 1 0.21mi
132 Hanover St Madison, MS 3.0 2.0 1776 $2,650 $1.49 14d 1 0.24mi
138 Owen St Madison, MS 3.0 2.0 1824 $2,900 $1.59 23d 1 0.28mi
109 Millhouse Dr Madison, MS 3.0 2.0 1550 $2,395 $1.55 14d 1 0.62mi
173 Clearview Dr W Madison, MS 3.0 2.0 1750 $2,473 $1.41 14d 1 0.68mi
104 Fairwind Way Madison, MS 3.0 2.0 1557 $3,000 $1.93 44d 1 0.72mi
140 Millhouse Dr Madison, MS 3.0 2.0 1411 $2,400 $1.70 21d 1 0.79mi
125 Memory Ln Madison, MS 3.0 2.0 1838 $2,800 $1.52 23d 1 1.20mi
1998 E Ridge Cir Madison, MS 3.0 2.0 1705 $2,450 $1.44 14d 1 1.33mi
1843 August Bnd Madison, MS 3.0 2.0 1628 $2,350 $1.44 14d 1 1.41mi

Listing history 21 events

  1. 2026-06-02
    status $294,000 Pending 21 DOM
  2. 2026-06-01
    days on market $294,000 Active 21 DOM
  3. 2026-05-31
    days on market $294,000 Active 20 DOM
  4. 2026-05-30
    days on market $294,000 Active 19 DOM
  5. 2026-05-11
    listed $298,000 Active 536-char remark
  6. 2024-04-23
    soldstatus
  7. 2024-04-22
    soldstatus Closed 1188-char remark
    Show marketing remark (1188 chars)

    Price reduced and Priced to Sell ''Discover The Incredible Subdivision of StillHouse Creek'' Welcome to this exquisite home citing on one of the best lots at the end of Cul De Sac!! With an almost new architectural shingle roof (2020) and a full LED light upgrade (2023), this home is the right one at the right price!! Step inside to find a captivating split plan, adorned with neutral tones and elegant wood flooring - a carpet-free for a sleek and clean aesthetic. The heart of the home, the kitchen, has granite countertops, stainless steel appliances, and an abundance of cabinets, perfect for the cooking enthusiast. Indulge in the master bath, complete with a spacious jetted tub, dual vanities, and his-and-her closets, offering a private retreat after a long day. Located in the coveted Mannsdale & Germantown school districts, this home ensures access to top education, shopping, and dining options. Entertain in style with a covered patio and relish the sprawling backyard. Even includeds a separate dog run!! The community of StillHouse Creek, features a large playground and lake - ideal for an active lifestyle. Call today for an exclusive tour!!

  8. 2024-03-07
    status Pending 1188-char remark
    Show marketing remark (1188 chars)

    Price reduced and Priced to Sell ''Discover The Incredible Subdivision of StillHouse Creek'' Welcome to this exquisite home citing on one of the best lots at the end of Cul De Sac!! With an almost new architectural shingle roof (2020) and a full LED light upgrade (2023), this home is the right one at the right price!! Step inside to find a captivating split plan, adorned with neutral tones and elegant wood flooring - a carpet-free for a sleek and clean aesthetic. The heart of the home, the kitchen, has granite countertops, stainless steel appliances, and an abundance of cabinets, perfect for the cooking enthusiast. Indulge in the master bath, complete with a spacious jetted tub, dual vanities, and his-and-her closets, offering a private retreat after a long day. Located in the coveted Mannsdale & Germantown school districts, this home ensures access to top education, shopping, and dining options. Entertain in style with a covered patio and relish the sprawling backyard. Even includeds a separate dog run!! The community of StillHouse Creek, features a large playground and lake - ideal for an active lifestyle. Call today for an exclusive tour!!

  9. 2024-02-12
    price $279,800 1188-char remark
    Show marketing remark (1188 chars)

    Price reduced and Priced to Sell ''Discover The Incredible Subdivision of StillHouse Creek'' Welcome to this exquisite home citing on one of the best lots at the end of Cul De Sac!! With an almost new architectural shingle roof (2020) and a full LED light upgrade (2023), this home is the right one at the right price!! Step inside to find a captivating split plan, adorned with neutral tones and elegant wood flooring - a carpet-free for a sleek and clean aesthetic. The heart of the home, the kitchen, has granite countertops, stainless steel appliances, and an abundance of cabinets, perfect for the cooking enthusiast. Indulge in the master bath, complete with a spacious jetted tub, dual vanities, and his-and-her closets, offering a private retreat after a long day. Located in the coveted Mannsdale & Germantown school districts, this home ensures access to top education, shopping, and dining options. Entertain in style with a covered patio and relish the sprawling backyard. Even includeds a separate dog run!! The community of StillHouse Creek, features a large playground and lake - ideal for an active lifestyle. Call today for an exclusive tour!!

  10. 2024-01-19
    price $284,800 1188-char remark
    Show marketing remark (1188 chars)

    Price reduced and Priced to Sell ''Discover The Incredible Subdivision of StillHouse Creek'' Welcome to this exquisite home citing on one of the best lots at the end of Cul De Sac!! With an almost new architectural shingle roof (2020) and a full LED light upgrade (2023), this home is the right one at the right price!! Step inside to find a captivating split plan, adorned with neutral tones and elegant wood flooring - a carpet-free for a sleek and clean aesthetic. The heart of the home, the kitchen, has granite countertops, stainless steel appliances, and an abundance of cabinets, perfect for the cooking enthusiast. Indulge in the master bath, complete with a spacious jetted tub, dual vanities, and his-and-her closets, offering a private retreat after a long day. Located in the coveted Mannsdale & Germantown school districts, this home ensures access to top education, shopping, and dining options. Entertain in style with a covered patio and relish the sprawling backyard. Even includeds a separate dog run!! The community of StillHouse Creek, features a large playground and lake - ideal for an active lifestyle. Call today for an exclusive tour!!

  11. 2023-12-01
    price $289,800 1188-char remark
    Show marketing remark (1188 chars)

    Price reduced and Priced to Sell ''Discover The Incredible Subdivision of StillHouse Creek'' Welcome to this exquisite home citing on one of the best lots at the end of Cul De Sac!! With an almost new architectural shingle roof (2020) and a full LED light upgrade (2023), this home is the right one at the right price!! Step inside to find a captivating split plan, adorned with neutral tones and elegant wood flooring - a carpet-free for a sleek and clean aesthetic. The heart of the home, the kitchen, has granite countertops, stainless steel appliances, and an abundance of cabinets, perfect for the cooking enthusiast. Indulge in the master bath, complete with a spacious jetted tub, dual vanities, and his-and-her closets, offering a private retreat after a long day. Located in the coveted Mannsdale & Germantown school districts, this home ensures access to top education, shopping, and dining options. Entertain in style with a covered patio and relish the sprawling backyard. Even includeds a separate dog run!! The community of StillHouse Creek, features a large playground and lake - ideal for an active lifestyle. Call today for an exclusive tour!!

  12. 2023-11-17
    listed $299,800 Active 1188-char remark
    Show marketing remark (1188 chars)

    Price reduced and Priced to Sell ''Discover The Incredible Subdivision of StillHouse Creek'' Welcome to this exquisite home citing on one of the best lots at the end of Cul De Sac!! With an almost new architectural shingle roof (2020) and a full LED light upgrade (2023), this home is the right one at the right price!! Step inside to find a captivating split plan, adorned with neutral tones and elegant wood flooring - a carpet-free for a sleek and clean aesthetic. The heart of the home, the kitchen, has granite countertops, stainless steel appliances, and an abundance of cabinets, perfect for the cooking enthusiast. Indulge in the master bath, complete with a spacious jetted tub, dual vanities, and his-and-her closets, offering a private retreat after a long day. Located in the coveted Mannsdale & Germantown school districts, this home ensures access to top education, shopping, and dining options. Entertain in style with a covered patio and relish the sprawling backyard. Even includeds a separate dog run!! The community of StillHouse Creek, features a large playground and lake - ideal for an active lifestyle. Call today for an exclusive tour!!

  13. 2021-10-08
    historical
  14. 2017-07-27
    soldstatus
  15. 2017-03-22
    listed $209,900
  16. 2013-04-17
    soldstatus
  17. 2013-03-18
    soldstatus
  18. 2012-09-14
    listed $189,999
  19. 2012-03-13
    listed $194,900
  20. 2009-03-16
    soldstatus
  21. 2008-09-27
    listed $179,900

ⓘ 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
$2,929 · $244/mo
Projected year-2 tax
$2,929 · $244/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 ≥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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$32,040
− Mortgage interest
−$16,469
− Property taxes
−$2,929
− Insurance
−$1,470
− Repairs & maintenance
−$2,563
− Management
−$2,563
− Depreciation
−$8,553
Taxable loss
−$2,506
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$601
After-tax cash flow
$3,013/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 — Gluckstadt

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

County
Madison County · 75,005 people
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

+63.4% since first listed
19 events — show timeline
  • 2026-06-01 Pending MLSU
  • 2026-05-29 Price Changed $294,000 MLSU
  • 2026-05-11 Listed $298,000 MLSU
  • 2024-04-23 Sold (Public Records) Public Records
  • 2024-04-22 Sold (MLS) MLSU
  • 2024-03-07 Pending MLSU
  • 2024-02-12 Price Changed $279,800 MLSU
  • 2024-01-19 Price Changed $284,800 MLSU
  • 2023-12-01 Price Changed $289,800 MLSU
  • 2023-11-17 Listed $299,800 MLSU
  • 2021-10-08 Listing Removed MLSU
  • 2017-07-27 Sold (MLS) MLSU
  • 2017-03-22 Listed $209,900 MLSU
  • 2013-04-17 Sold (Public Records) Public Records
  • 2013-03-18 Sold (MLS) MLSU
  • 2012-09-14 Listed $189,999 MLSU
  • 2012-03-13 Listed $194,900 MLSU
  • 2009-03-16 Sold (MLS) MLSU
  • 2008-09-27 Listed $179,900 MLSU

Property tax history

+2.0%/yr

Latest (2025): $2,929 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…