CashFlowRE
Sign in Sign up
816 Ratliff Ferry Rd
D Composite 41.87
Why this score? — see what drove the D 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 +13.9/30.0
  • ARV discount +7.5/15.0
  • Schools +4.8/10.0
  • DSCR +4.2/10.0
  • 1% rule +3.5/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$199,000

816 Ratliff Ferry Rd · Canton, MS 39046
3 bd · 3.0 ba · 1,983 sqft · SingleFamily public records · 14 Days on market
Built 1987 3.21 ac lot $100/sqft · 40% below area ↓ 49% since listing

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

Listing remarks MLS

Spacious 3-bedroom, 2-bath home on 3.21 acres in Madison County! This property offers just over 3,000 sq. ft. of living space, featuring generous rooms, flexible living areas, and plenty of potential to make it your own. Nestled on a beautiful 3.21-acre lot, it provides the perfect setting for privacy, outdoor enjoyment, and peaceful country living while still being close to local conveniences. Whether you're seeking a large primary residence or an investment opportunity, this home delivers outstanding value and endless possibilities. Case #281-361995. HUD Homes are Sold As Is. Visit www.olympusams-at.com and www.HudHomeStore.gov

Key facts

  • 3.21 acre lot
  • 3 parking spots
  • Built 1987

Property features AI

Finance

  • Other: 3.21-acre lot

Exterior

  • Parking: 3 covered carport spaces (3 total parking spaces)
  • Utilities: Public water; Septic tank; Electricity connected; Water connected
  • Home design: Single-family house; Two levels
  • Construction: Siding exterior; Asphalt shingle roof; Slab foundation; Built (year source: public records)
  • Exterior features: Front porch

Interior

  • Kitchen: Dishwasher; Free-standing range
  • Bathrooms: 2 full bathrooms and 1 half bathroom (3 total)
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Fireplace in the great room; Vented exhaust fan

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 $199k.

Deal economics

  • At list price, monthly cash flow is $20 ($242/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 $170k (14.8% below list).
  • Recommended offer: $170k (14.8% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% 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: 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 Middle School (math 66% / reading 57%, grade B+, #6 of 179 statewide, top 3%, 1,154 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: 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 $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

  • Only 14 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 20y 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, 73% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $169,523 (14.8% 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. 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?
  3. 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?
  4. 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.
  5. 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.
  6. 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
0.85%
Cap rate
6.41%
Cash-on-cash
0.43%
DSCR
1.02
GRM
9.8

CMA / ARV

ARV (median comp)
$515,847
List price
$199,000
Delta
-61.42%
Verdict
UNDERPRICED
Comps
2 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
774 Ratliff Ferry Rd 0.21mi 3/2.5 1,976 (-0%) 15mo $265,000 $134 75
759 Ratliff Ferry Rd 0.30mi 2/2.0 (-1) 1,878 (-5%) 7mo $185,000 $99 62

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
-15.6%
Equity multiple
0.44×
Total profit
$-30,973
Equity at exit
$29,672
10-year hold
IRR
-7.2%
Equity multiple
0.54×
Total profit
$-25,356
Equity at exit
$17,206

Cash invested: $55,720 (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
9.8×

Monthly cashflow live

Estimated rent
$1,695 medium interval (Pro) →
Mortgage (P&I)
$1,044
Tax from tax record
$193 /mo · $2,311/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$356
Net cashflow
$20

Break-even live

Break-even rent $1,670
Max offer price $199,000
Occupancy floor 94%

Sensitivity live

Price -10% $133 -5% $76 +0% $20 +5% $-36 +10% $-93
Rent -10% $-114 -5% $-47 +0% $20 +5% $87 +10% $154
Rate -1.0pp $120 -0.5pp $71 base $20 +0.5pp $-31 +1.0pp $-84

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
$49,750
Closing costs
$5,970
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 16 events

  1. 2026-05-12
    status Pending 804-char remark
  2. 2026-04-28
    listed $199,000 Active 804-char remark
  3. 2026-04-23
    soldstatus Closed 639-char remark
    Show marketing remark (639 chars)

    Spacious 3-bedroom, 2-bath home on 3.21 acres in Madison County! This property offers just over 3,000 sq. ft. of living space, featuring generous rooms, flexible living areas, and plenty of potential to make it your own. Nestled on a beautiful 3.21-acre lot, it provides the perfect setting for privacy, outdoor enjoyment, and peaceful country living while still being close to local conveniences. Whether you're seeking a large primary residence or an investment opportunity, this home delivers outstanding value and endless possibilities. Case #281-361995. HUD Homes are Sold As Is. Visit www.olympusams-at.com and www.HudHomeStore.gov

  4. 2026-04-23
    soldstatus
    Show marketing remark (639 chars)

    Spacious 3-bedroom, 2-bath home on 3.21 acres in Madison County! This property offers just over 3,000 sq. ft. of living space, featuring generous rooms, flexible living areas, and plenty of potential to make it your own. Nestled on a beautiful 3.21-acre lot, it provides the perfect setting for privacy, outdoor enjoyment, and peaceful country living while still being close to local conveniences. Whether you're seeking a large primary residence or an investment opportunity, this home delivers outstanding value and endless possibilities. Case #281-361995. HUD Homes are Sold As Is. Visit www.olympusams-at.com and www.HudHomeStore.gov

  5. 2026-03-19
    status Pending 639-char remark
    Show marketing remark (639 chars)

    Spacious 3-bedroom, 2-bath home on 3.21 acres in Madison County! This property offers just over 3,000 sq. ft. of living space, featuring generous rooms, flexible living areas, and plenty of potential to make it your own. Nestled on a beautiful 3.21-acre lot, it provides the perfect setting for privacy, outdoor enjoyment, and peaceful country living while still being close to local conveniences. Whether you're seeking a large primary residence or an investment opportunity, this home delivers outstanding value and endless possibilities. Case #281-361995. HUD Homes are Sold As Is. Visit www.olympusams-at.com and www.HudHomeStore.gov

  6. 2026-03-18
    price $171,600 639-char remark
    Show marketing remark (639 chars)

    Spacious 3-bedroom, 2-bath home on 3.21 acres in Madison County! This property offers just over 3,000 sq. ft. of living space, featuring generous rooms, flexible living areas, and plenty of potential to make it your own. Nestled on a beautiful 3.21-acre lot, it provides the perfect setting for privacy, outdoor enjoyment, and peaceful country living while still being close to local conveniences. Whether you're seeking a large primary residence or an investment opportunity, this home delivers outstanding value and endless possibilities. Case #281-361995. HUD Homes are Sold As Is. Visit www.olympusams-at.com and www.HudHomeStore.gov

  7. 2026-03-02
    status Active 639-char remark
    Show marketing remark (639 chars)

    Spacious 3-bedroom, 2-bath home on 3.21 acres in Madison County! This property offers just over 3,000 sq. ft. of living space, featuring generous rooms, flexible living areas, and plenty of potential to make it your own. Nestled on a beautiful 3.21-acre lot, it provides the perfect setting for privacy, outdoor enjoyment, and peaceful country living while still being close to local conveniences. Whether you're seeking a large primary residence or an investment opportunity, this home delivers outstanding value and endless possibilities. Case #281-361995. HUD Homes are Sold As Is. Visit www.olympusams-at.com and www.HudHomeStore.gov

  8. 2026-03-01
    historical 639-char remark
    Show marketing remark (639 chars)

    Spacious 3-bedroom, 2-bath home on 3.21 acres in Madison County! This property offers just over 3,000 sq. ft. of living space, featuring generous rooms, flexible living areas, and plenty of potential to make it your own. Nestled on a beautiful 3.21-acre lot, it provides the perfect setting for privacy, outdoor enjoyment, and peaceful country living while still being close to local conveniences. Whether you're seeking a large primary residence or an investment opportunity, this home delivers outstanding value and endless possibilities. Case #281-361995. HUD Homes are Sold As Is. Visit www.olympusams-at.com and www.HudHomeStore.gov

  9. 2026-02-14
    price $211,200 639-char remark
    Show marketing remark (639 chars)

    Spacious 3-bedroom, 2-bath home on 3.21 acres in Madison County! This property offers just over 3,000 sq. ft. of living space, featuring generous rooms, flexible living areas, and plenty of potential to make it your own. Nestled on a beautiful 3.21-acre lot, it provides the perfect setting for privacy, outdoor enjoyment, and peaceful country living while still being close to local conveniences. Whether you're seeking a large primary residence or an investment opportunity, this home delivers outstanding value and endless possibilities. Case #281-361995. HUD Homes are Sold As Is. Visit www.olympusams-at.com and www.HudHomeStore.gov

  10. 2026-01-14
    price $264,000 639-char remark
    Show marketing remark (639 chars)

    Spacious 3-bedroom, 2-bath home on 3.21 acres in Madison County! This property offers just over 3,000 sq. ft. of living space, featuring generous rooms, flexible living areas, and plenty of potential to make it your own. Nestled on a beautiful 3.21-acre lot, it provides the perfect setting for privacy, outdoor enjoyment, and peaceful country living while still being close to local conveniences. Whether you're seeking a large primary residence or an investment opportunity, this home delivers outstanding value and endless possibilities. Case #281-361995. HUD Homes are Sold As Is. Visit www.olympusams-at.com and www.HudHomeStore.gov

  11. 2025-12-01
    listed $330,000 Active 639-char remark
    Show marketing remark (639 chars)

    Spacious 3-bedroom, 2-bath home on 3.21 acres in Madison County! This property offers just over 3,000 sq. ft. of living space, featuring generous rooms, flexible living areas, and plenty of potential to make it your own. Nestled on a beautiful 3.21-acre lot, it provides the perfect setting for privacy, outdoor enjoyment, and peaceful country living while still being close to local conveniences. Whether you're seeking a large primary residence or an investment opportunity, this home delivers outstanding value and endless possibilities. Case #281-361995. HUD Homes are Sold As Is. Visit www.olympusams-at.com and www.HudHomeStore.gov

  12. 2021-10-08
    historical
  13. 2021-10-01
    historical
  14. 2008-01-17
    listed $319,000
  15. 2006-10-03
    listed $389,900
  16. 1987-10-02
    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
$2,311 · $193/mo
Projected year-2 tax
$2,311 · $193/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 7/10 Severe
  • 🌡 Heat 7/10 Severe 7 d/yr ≥108°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 73% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$20,343
− Mortgage interest
−$11,147
− Property taxes
−$2,311
− Insurance
−$995
− Repairs & maintenance
−$1,627
− Management
−$1,627
− Depreciation
−$5,789
Taxable loss
−$3,155
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$757
After-tax cash flow
$999/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 — 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

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

-49.0% since first listed
16 events — show timeline
  • 2026-05-12 Pending MLSU
  • 2026-04-28 Listed $199,000 MLSU
  • 2026-04-23 Sold (Public Records) Public Records
  • 2026-04-23 Sold (MLS) MLSU
  • 2026-03-19 Pending MLSU
  • 2026-03-18 Price Changed $171,600 MLSU
  • 2026-03-02 Relisted MLSU
  • 2026-03-01 Listing Removed MLSU
  • 2026-02-14 Price Changed $211,200 MLSU
  • 2026-01-14 Price Changed $264,000 MLSU
  • 2025-12-01 Listed $330,000 MLSU
  • 2021-10-08 Listing Removed MLSU
  • 2021-10-01 Listing Removed MLSU
  • 2008-01-17 Listed $319,000 MLSU
  • 2006-10-03 Listed $389,900 MLSU
  • 1987-10-02 Sold (Public Records) Public Records

Property tax history

+4.9%/yr

Latest (2025): $2,311 · +245.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…