CashFlowRE
Sign in Sign up
108 E North St
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

$69,900

108 E North St · Canton, MS 39046
3 bd · 3.0 ba · 3,490 sqft · SingleFamily public records · 237 Days on market
Built 1900 6,969 sqft lot ↓ 58% since listing

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

Listing remarks MLS

Newly Reduced opportunity to own a spacious 7-bedroom, 4-bath property boasting over 3,000 sq. ft. of potential! Perfectly situated within walking distance to the historic Canton Square, this property offers endless possibilities for the savvy investor or entrepreneur. Great Investment property, whether you envision it as a professional office, a charming bed and breakfast, or a high-performing Airbnb, this property's prime location and generous layout make it a versatile investment. With its blend of historic charm and modern potential, it's ideal for those looking to bring their vision to life in one of Canton's most desirable areas.

Key facts

  • Versatile investment
  • Generous layout
  • 6,969 sq ft lot

Tags

HISTORIC CANTON SQUAREVERSATILE INVESTMENTGENEROUS LAYOUT

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 $70k.

Deal economics

  • At list price, monthly cash flow is $879 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $70k).
  • Recommended offer: $62k (12.0% below list) — sets the bar for market timing.
  • Cap rate 21.4% vs local median 4.2% 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: schools F, amenities F, commute 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: 358 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 $483 of loan paydown is wiped out by about $2k 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 $20k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 237 days — a 12% lower offer ($62k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $95k (58%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 2.5% of price; built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 76% 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 $61,512 (12.0% below list)

Questions for the listing agent

  1. It's been on market 237 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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.
  8. 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.
  9. 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
2.58%
Cap rate
21.39%
Cash-on-cash
53.92%
DSCR
3.40
GRM
3.2

CMA / ARV

ARV (on-the-fly)
$237,320
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
140 E Semmes St 0.53mi 3/3.0 3,378 (-3%) 4mo $229,500 $68 66

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
52.1%
Equity multiple
3.29×
Total profit
$44,750
Equity at exit
$10,422
10-year hold
IRR
57.4%
Equity multiple
6.69×
Total profit
$111,353
Equity at exit
$6,044

Cash invested: $19,572 (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
358
Price-to-rent
3.2×

Monthly cashflow live

Estimated rent
$1,801 medium interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$148 /mo · $1,776/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$378
Net cashflow
$879

Break-even live

Break-even rent $688
Max offer price $69,900
Occupancy floor 46%

Sensitivity live

Price -10% $919 -5% $899 +0% $879 +5% $860 +10% $840
Rent -10% $737 -5% $808 +0% $879 +5% $951 +10% $1,022
Rate -1.0pp $915 -0.5pp $897 base $879 +0.5pp $861 +1.0pp $843

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
$17,475
Closing costs
$2,097
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 26 events

  1. 2026-06-18
    days on market $69,900 Active 237 DOM
  2. 2026-06-17
    days on market $69,900 Active 236 DOM
  3. 2026-06-16
    days on market $69,900 Active 235 DOM
  4. 2026-06-15
    days on market $69,900 Active 234 DOM
  5. 2026-06-14
    days on market $69,900 Active 232 DOM
  6. 2026-06-13
    days on market $69,900 Active 231 DOM
  7. 2026-06-10
    days on market $69,900 Active 229 DOM
  8. 2026-06-09
    days on market $69,900 Active 228 DOM
  9. 2026-06-08
    days on market $69,900 Active 227 DOM
  10. 2026-06-07
    days on market $69,900 Active 226 DOM
  11. 2026-06-05
    days on market $69,900 Active 223 DOM
  12. 2026-06-03
    days on market $69,900 Active 222 DOM
  13. 2026-06-02
    days on market $69,900 Active 221 DOM
  14. 2026-06-01
    days on market $69,900 Active 220 DOM
  15. 2026-05-31
    days on market $69,900 Active 219 DOM
  16. 2026-05-30
    days on market $69,900 Active 218 DOM
  17. 2026-05-11
    price $69,900 646-char remark
    Show marketing remark (646 chars)

    Newly Reduced opportunity to own a spacious 7-bedroom, 4-bath property boasting over 3,000 sq. ft. of potential! Perfectly situated within walking distance to the historic Canton Square, this property offers endless possibilities for the savvy investor or entrepreneur. Great Investment property, whether you envision it as a professional office, a charming bed and breakfast, or a high-performing Airbnb, this property's prime location and generous layout make it a versatile investment. With its blend of historic charm and modern potential, it's ideal for those looking to bring their vision to life in one of Canton's most desirable areas.

  18. 2026-01-19
    price $85,000 646-char remark
    Show marketing remark (646 chars)

    Newly Reduced opportunity to own a spacious 7-bedroom, 4-bath property boasting over 3,000 sq. ft. of potential! Perfectly situated within walking distance to the historic Canton Square, this property offers endless possibilities for the savvy investor or entrepreneur. Great Investment property, whether you envision it as a professional office, a charming bed and breakfast, or a high-performing Airbnb, this property's prime location and generous layout make it a versatile investment. With its blend of historic charm and modern potential, it's ideal for those looking to bring their vision to life in one of Canton's most desirable areas.

  19. 2026-01-12
    price $100,000 646-char remark
    Show marketing remark (646 chars)

    Newly Reduced opportunity to own a spacious 7-bedroom, 4-bath property boasting over 3,000 sq. ft. of potential! Perfectly situated within walking distance to the historic Canton Square, this property offers endless possibilities for the savvy investor or entrepreneur. Great Investment property, whether you envision it as a professional office, a charming bed and breakfast, or a high-performing Airbnb, this property's prime location and generous layout make it a versatile investment. With its blend of historic charm and modern potential, it's ideal for those looking to bring their vision to life in one of Canton's most desirable areas.

  20. 2026-01-04
    status Active 646-char remark
    Show marketing remark (646 chars)

    Newly Reduced opportunity to own a spacious 7-bedroom, 4-bath property boasting over 3,000 sq. ft. of potential! Perfectly situated within walking distance to the historic Canton Square, this property offers endless possibilities for the savvy investor or entrepreneur. Great Investment property, whether you envision it as a professional office, a charming bed and breakfast, or a high-performing Airbnb, this property's prime location and generous layout make it a versatile investment. With its blend of historic charm and modern potential, it's ideal for those looking to bring their vision to life in one of Canton's most desirable areas.

  21. 2025-12-31
    historical 646-char remark
    Show marketing remark (646 chars)

    Newly Reduced opportunity to own a spacious 7-bedroom, 4-bath property boasting over 3,000 sq. ft. of potential! Perfectly situated within walking distance to the historic Canton Square, this property offers endless possibilities for the savvy investor or entrepreneur. Great Investment property, whether you envision it as a professional office, a charming bed and breakfast, or a high-performing Airbnb, this property's prime location and generous layout make it a versatile investment. With its blend of historic charm and modern potential, it's ideal for those looking to bring their vision to life in one of Canton's most desirable areas.

  22. 2025-12-27
    price $129,000 646-char remark
    Show marketing remark (646 chars)

    Newly Reduced opportunity to own a spacious 7-bedroom, 4-bath property boasting over 3,000 sq. ft. of potential! Perfectly situated within walking distance to the historic Canton Square, this property offers endless possibilities for the savvy investor or entrepreneur. Great Investment property, whether you envision it as a professional office, a charming bed and breakfast, or a high-performing Airbnb, this property's prime location and generous layout make it a versatile investment. With its blend of historic charm and modern potential, it's ideal for those looking to bring their vision to life in one of Canton's most desirable areas.

  23. 2025-12-16
    price $140,000 646-char remark
    Show marketing remark (646 chars)

    Newly Reduced opportunity to own a spacious 7-bedroom, 4-bath property boasting over 3,000 sq. ft. of potential! Perfectly situated within walking distance to the historic Canton Square, this property offers endless possibilities for the savvy investor or entrepreneur. Great Investment property, whether you envision it as a professional office, a charming bed and breakfast, or a high-performing Airbnb, this property's prime location and generous layout make it a versatile investment. With its blend of historic charm and modern potential, it's ideal for those looking to bring their vision to life in one of Canton's most desirable areas.

  24. 2025-10-21
    listed $165,000 Active 646-char remark
    Show marketing remark (646 chars)

    Newly Reduced opportunity to own a spacious 7-bedroom, 4-bath property boasting over 3,000 sq. ft. of potential! Perfectly situated within walking distance to the historic Canton Square, this property offers endless possibilities for the savvy investor or entrepreneur. Great Investment property, whether you envision it as a professional office, a charming bed and breakfast, or a high-performing Airbnb, this property's prime location and generous layout make it a versatile investment. With its blend of historic charm and modern potential, it's ideal for those looking to bring their vision to life in one of Canton's most desirable areas.

  25. 2023-04-03
    soldstatus
  26. 1986-04-24
    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
$1,776 · $148/mo
Projected year-2 tax
$1,776 · $148/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 8/10 Severe 7 d/yr ≥109°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 76% 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
$21,618
− Mortgage interest
−$3,915
− Property taxes
−$1,776
− Insurance
−$350
− Repairs & maintenance
−$1,729
− Management
−$1,729
− Depreciation
−$2,033
Taxable income
$10,084
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,420
After-tax cash flow
$8,133/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

-57.6% since first listed
10 events — show timeline
  • 2026-05-11 Price Changed $69,900 MLSU
  • 2026-01-19 Price Changed $85,000 MLSU
  • 2026-01-12 Price Changed $100,000 MLSU
  • 2026-01-04 Relisted MLSU
  • 2025-12-31 Listing Removed MLSU
  • 2025-12-27 Price Changed $129,000 MLSU
  • 2025-12-16 Price Changed $140,000 MLSU
  • 2025-10-21 Listed $165,000 MLSU
  • 2023-04-03 Sold (Public Records) Public Records
  • 1986-04-24 Sold (Public Records) Public Records

Property tax history

+4.5%/yr

Latest (2025): $1,776 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…