CashFlowRE
Sign in Sign up
566 S Deerfield Dr
B Composite 70.17
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
  • Schools +4.9/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$149,900

566 S Deerfield Dr · Canton, MS 39046
2 bd · 4.0 ba · 2,176 sqft · SingleFamily public records · 75 Days on market
Built 1982 Fair condition 8,276 sqft lot 2-car garage $69/sqft · 51% below area

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

Listing remarks

Here is your chance to buy a home ON THE GOLF COURSE! This home has soaring ceilings in the living room, with lots of natural light. Fireplace, rear patio, storage area, 2 car attached garage and just needs someone to put their special touch on the home.

Key facts

  • 8,276 sq ft lot
  • 2 garage spots
  • Built 1982

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/4.0-bath single-family listed at $150k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $784 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $141k (6.0% below list) — sets the bar for market timing.
  • Cap rate 12.6% vs local median 5.1% 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.
  • 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 Crossing Elementary (math 52% / reading 55%, grade C, #49 of 375 statewide, top 13%, 775 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: 417 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 93d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 553 units permitted in Madison County in 2024 (0 in 5+ unit buildings).
  • At $2,285/mo this rent would consume 57% of the median local household income ($48k/yr) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k 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 $42k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 75 days — a 6% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $15k (9%) 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→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $140,906 (6.0% below list)

Questions for the listing agent

  1. It's been on market 75 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  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 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?
  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
1.52%
Cap rate
12.57%
Cash-on-cash
22.43%
DSCR
2.00
GRM
5.5

CMA / ARV

ARV (median comp)
$303,679
List price
$149,900
Delta
-50.64%
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
410 Spike Rdg 0.13mi 3/2.5 (+1) 2,207 (+1%) 10mo $275,000 $125 72
413 Spike Rdg 0.10mi 3/2.0 (+1) 2,106 (-3%) 12mo $219,900 $104 67
310 Fox Holw 0.27mi 3/2.0 (+1) 2,064 (-5%) 2mo $259,900 $126 64
415 Spike Rdg 0.09mi 3/2.0 (+1) 1,996 (-8%) 10mo $289,000 $145 60
414 Spike Rdg 0.11mi 3/2.0 (+1) 1,890 (-13%) 3mo $249,500 $132 58
819 W Deerfield Dr 0.47mi 3/2.0 (+1) 2,050 (-6%) 5mo $315,000 $154 52
712 Oak Trl 0.39mi 3/2.0 (+1) 2,089 (-4%) 14mo $294,900 $141 50
908 Hackberry Ln 0.52mi 2/2.0 2,031 (-7%) 12mo $310,000 $153 47
316 Fox Holw 0.28mi 3/2.0 (+1) 1,930 (-11%) 12mo $249,000 $129 45
887 N Deerfield Dr 0.62mi 3/2.5 (+1) 2,279 (+5%) 9mo $299,900 $132 45
136 Middlefield Dr #136 0.67mi 3/2.0 (+1) 1,980 (-9%) 7mo $280,000 $141 35
104 Addison Way 0.51mi 3/2.0 (+1) 2,450 (+13%) 12mo $317,000 $129 32

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
15.3%
Equity multiple
1.61×
Total profit
$25,695
Equity at exit
$22,351
10-year hold
IRR
23.9%
Equity multiple
3.07×
Total profit
$86,808
Equity at exit
$12,961

Cash invested: $41,972 (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.
Seller's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
2 active · 12 under contract
Months of supply
0.6 mo (167%/mo absorbed)
Median asking
$258,500 ($137/sqft)
Median days on market
166 d
This list price
lowest-priced of the active set
ARV vs active asking
+1.8% vs current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 39046

Home prices YoY
-30.1%
Active inventory
417
Price-to-rent
5.5×

Monthly cashflow live

Estimated rent
$2,285 medium interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$172 /mo · $2,069/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$480
Net cashflow
$784

Break-even live

Break-even rent $1,292
Max offer price $149,900
Occupancy floor 61%

Sensitivity live

Price -10% $869 -5% $827 +0% $784 +5% $742 +10% $700
Rent -10% $604 -5% $694 +0% $784 +5% $875 +10% $965
Rate -1.0pp $860 -0.5pp $823 base $784 +0.5pp $746 +1.0pp $706

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
$37,475
Closing costs
$4,497
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
104 Moss Crk Canton, MS 3.0 2.0 1428 $2,156 $1.51 93d 1 0.50mi
102 Moss Crk Canton, MS 3.0 2.0 1498 $2,253 $1.50 72d 1 0.52mi
161 Harvey Crossing Canton, MS 3.0 2.0 1687 $2,350 $1.39 93d 1 0.76mi
125 Trailbridge Crossing Canton, MS 3.0 2.0 1750 $2,500 $1.43 63d 1 1.18mi

Property features AI

Finance

Other
Property listed as fixerZoned for single-family residentialCity lot

Exterior

Parking
Attached 2-car garageConcrete driveway/parking
Utilities
Public waterPublic sewerElectricity availableNatural gas available
Home design
Single-family residenceHouseOne level
Construction
Brick and wood siding exteriorSlab foundationAsphalt three-tab shingle roofBuilt in public records (year built)
Exterior features
Front porch

Interior

Kitchen
Built-in range
Flooring
Concrete flooringLaminate flooring
Bathrooms
2 full bathrooms
Heating & cooling
Central heatingCentral airCeiling fans
Interior features
Beamed ceilingsCathedral ceilingsDouble pane windowsMasonry fireplace
Laundry & utility
Laundry located in hall

Listing history 50 events

  1. 2026-08-08
    days on market $149,900 Active 75 DOM
  2. 2026-08-07
    days on market $149,900 Active 74 DOM
  3. 2026-08-06
    days on market $149,900 Active 73 DOM
  4. 2026-08-05
    days on market $149,900 Active 72 DOM
  5. 2026-08-04
    days on market $149,900 Active 71 DOM
  6. 2026-08-03
    days on market $149,900 Active 70 DOM
  7. 2026-07-31
    days on market $149,900 Active 67 DOM
  8. 2026-07-29
    days on market $149,900 Active 65 DOM
  9. 2026-07-27
    days on market $149,900 Active 63 DOM
  10. 2026-07-25
    days on market $149,900 Active 61 DOM
  11. 2026-07-24
    days on market $149,900 Active 60 DOM
  12. 2026-07-23
    days on market $149,900 Active 59 DOM
  13. 2026-07-22
    days on market $149,900 Active 58 DOM
  14. 2026-07-21
    days on market $149,900 Active 57 DOM
  15. 2026-07-18
    days on market $149,900 Active 54 DOM
  16. 2026-07-16
    days on market $149,900 Active 52 DOM
  17. 2026-07-16
    days on market $149,900 Active 51 DOM
  18. 2026-07-14
    days on market $149,900 Active 50 DOM
  19. 2026-07-14
    pricedays on market $149,900 Active 49 DOM
  20. 2026-07-12
    days on market $164,900 Active 48 DOM
  21. 2026-07-11
    days on market $164,900 Active 47 DOM
  22. 2026-07-10
    days on market $164,900 Active 46 DOM
  23. 2026-07-09
    days on market $164,900 Active 45 DOM
  24. 2026-07-08
    days on market $164,900 Active 44 DOM
  25. 2026-07-07
    days on market $164,900 Active 43 DOM
  26. 2026-07-06
    days on market $164,900 Active 42 DOM
  27. 2026-07-05
    days on market $164,900 Active 41 DOM
  28. 2026-07-04
    days on market $164,900 Active 40 DOM
  29. 2026-07-03
    days on market $164,900 Active 39 DOM
  30. 2026-07-02
    days on market $164,900 Active 38 DOM
  31. 2026-07-01
    days on market $164,900 Active 37 DOM
  32. 2026-06-30
    days on market $164,900 Active 36 DOM
  33. 2026-06-29
    days on market $164,900 Active 35 DOM
  34. 2026-06-28
    days on market $164,900 Active 34 DOM
  35. 2026-06-28
    days on market $164,900 Active 33 DOM
  36. 2026-06-27
    days on market $164,900 Active 32 DOM
  37. 2026-06-25
    days on market $164,900 Active 30 DOM
  38. 2026-06-23
    days on market $164,900 Active 28 DOM
  39. 2026-06-21
    days on market $164,900 Active 27 DOM
  40. 2026-06-18
    days on market $164,900 Active 24 DOM
  41. 2026-06-17
    days on market $164,900 Active 23 DOM
  42. 2026-06-16
    days on market $164,900 Active 22 DOM
  43. 2026-06-15
    days on market $164,900 Active 21 DOM
  44. 2026-06-14
    days on market $164,900 Active 19 DOM
  45. 2026-06-10
    days on market $164,900 Active 16 DOM
  46. 2026-06-09
    days on market $164,900 Active 15 DOM
  47. 2026-06-08
    days on market $164,900 Active 14 DOM
  48. 2026-06-07
    days on market $164,900 Active 13 DOM
  49. 2026-06-03
    days on market $164,900 Active 9 DOM
  50. 2026-06-02
    days on market $164,900 Active 8 DOM

ⓘ 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
$2,069 · $172/mo
Projected year-2 tax
$2,069 · $172/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 4/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥108°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 7/10 Severe 78% 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
$27,423
− Mortgage interest
−$8,397
− Property taxes
−$2,069
− Insurance
−$750
− Repairs & maintenance
−$2,194
− Management
−$2,194
− Depreciation
−$4,361
Taxable income
$7,460
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,790
After-tax cash flow
$7,623/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.

Condition & rehab AI · 9 photos

Fair 45/100 Moderate rehab Est. rehab $54,400–$97,920 screening

This home requires significant repairs and maintenance, including a new roof and exterior paint, to improve its condition and value.

Components & finishes AI

Roof tile · good Flooring concrete

Deferred maintenance Est. $2,500–$10,000 screening

  • Minor Roof (roof) — No visible signs of damage or wear
  • Minor Windows (windows) — No visible signs of damage or wear
  • Minor Electrical (electrical) — No visible signs of damage or wear
  • Minor Plumbing (plumbing) — No visible signs of damage or wear
  • Minor Exterior (exterior) — No visible signs of damage or wear

Repairs flagged

  • Major roof — Signs of significant wear
  • Major exterior siding — Weathered and peeling
  • Major flooring — Concrete floors in unfinished areas

Value-add opportunities

  • Both Paint exterior — Enhances curb appeal and value
  • Both Seal roof — Prevents water damage and extends life
  • Both Paint interior walls — Improves aesthetics and value

ⓘ Rehab cost is a screening estimate — Moderate scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 49/100

Zoned Schools

Elementary Madison Crossing Elementary C MS #49/375 Nat'l #10,846/41,679 Middle Germantown Middle School B MS #14/179 Nat'l #2,304/14,009 High Germantown High School F MS #59/197 Nat'l #8,937/17,239

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
C Composite livability gradescore 60/100

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

County
Madison · 122,509 people
City population
29,160
Metro
Jackson, MS
Population (ZIP)
29,160
Household income
$48,288
Rent vs Own
41.4% rent · 58.6% own
Severe rent burden
14% of renters

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

Price history

5 events — show timeline
  • 2026-06-17 Relisted MLSU
  • 2026-06-17 Pending MLSU
  • 2026-05-25 Listed $164,900 MLSU
  • 2002-03-19 Sold (Public Records) Public Records
  • 1985-05-21 Sold (Public Records) Public Records

Property tax history

+3.7%/yr

Latest (2025): $2,069 · +275.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…