CashFlowRE
Sign in Sign up
483 Richneck Rd
B Composite 71.48
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
  • DSCR +10.0/10.0
  • 1% rule +9.7/10.0
  • ARV discount +7.5/15.0
  • Rent growth +4.2/5.0
  • Schools +3.8/10.0
  • Livability +3.8/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,900

483 Richneck Rd · Newport News, VA 23608
3 bd · 2.0 ba · 1,681 sqft · SingleFamily public records · 16 Days on market
Built 1930

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

Listing remarks

Calling all investors, renovators, and visionaries—this is your next opportunity. This 1930 Cape Cod sits on a beautiful lot and offers the perfect canvas for a complete restoration or redesign. Whether you’re looking for your next renovation project, a fix-and-flip opportunity, or a property to reimagine from top to bottom, the possibilities here are significant. Bring your ideas, creativity, and plans to unlock this home’s full potential.

Key facts

  • Unlock potential
  • Beautiful lot
  • Complete restoration

Tags

BEAUTIFUL LOTCOMPLETE RESTORATIONFIX-AND-FLIP OPPORTUNITYUNLOCK POTENTIAL

Property features AI

Finance

  • Other: Fixer upper
  • HOA & community: No HOA fees

Exterior

  • Parking: Driveway parking; Street parking
  • Utilities: City/County water; City/County sewer; Gas water heater; Electric service (range is electric)
  • Home design: Detached Cape Cod-style home; 2 stories; Pile foundation; Simple ownership
  • Construction: Aluminum siding; Vinyl siding; Pile foundation; Asphalt shingle roof
  • Exterior features: Aluminum and vinyl siding; Back yard fenced with chain link; Asphalt shingle roof

Interior

  • Kitchen: Electric range; Refrigerator; Dishwasher
  • Bedrooms: First-floor master bedroom; Master bedroom; Additional bedroom
  • Flooring: Carpet; Wood
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced hot air heating; Central air conditioning
  • Interior features: Ceiling fan; Carpet and wood flooring
  • Laundry & utility: Washer hookup; Dryer hookup; Utility room

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/2.0-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $667 ($8k/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: $148k (1.5% below list) — sets the bar for market timing.
  • Cap rate 11.6% vs local median 4.2% in Newport News — 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 75/100 on livability (#123 in VA, #4,018 nationally) — a middle-class / working-renter tenant base. Strengths: health & safety A+, cost of living A, housing A; Watch: crime F, commute F.
  • Newport News City Public School District (urban): math 34% / reading 54% proficiency, ranked #112 of 131 in VA (top 86%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Richneck Elementary (math 35% / reading 53%, grade F, #851 of 1,108 statewide, top 77%, 558 students, 90% FRL); Woodside High (math 54% / reading 86%, grade B+, #151 of 319 statewide, top 49%, 1,807 students, 88% FRL) — zoned schools average 89% FRL vs 55% district-wide (34 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 57% at this address vs 44% district-wide (+13 pts) — the actual schools serving this property are materially stronger than the Newport News City Public School District average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents rising fast (+6.9%/yr); 213 active listings in the ZIP; 29 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 522 units permitted in Newport News city in 2024 (458 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 $4k of value loss. Plan a longer hold.
  • Newport News County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 6.9% 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 16 days — a 2% lower offer ($148k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $105k; 43% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $147,651 (1.5% below list)

Questions for the listing agent

  1. Built in 1930 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  4. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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
1.47%
Cap rate
11.63%
Cash-on-cash
19.06%
DSCR
1.85
GRM
5.7

CMA / ARV

ARV (on-the-fly)
$358,053
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
483 Richneck Rd 0.00mi 3/2.0 1,620 (-4%) 0mo $125,000 $77 94
815 Palace Ct 0.22mi 4/2.5 (+1) 1,778 (+6%) 0mo $355,000 $200 73
859 Cheyenne Dr 0.25mi 3/1.5 1,466 (-13%) 3mo $205,000 $140 63
20 Chowan Pl 0.52mi 4/2.5 (+1) 1,620 (-4%) 2mo $345,000 $213 61
962 Red Oak Cir 0.44mi 3/2.5 1,500 (-11%) 2mo $365,000 $243 58
606 Aylesbury Dr 0.43mi 3/2.0 1,470 (-13%) 3mo $346,938 $236 57
690 Emerald Ct 0.29mi 4/2.5 (+1) 1,913 (+14%) 0mo $390,000 $204 56
713 Princess Ct 0.61mi 3/2.5 1,536 (-9%) 3mo $325,000 $212 53
705 Princess Ct 0.64mi 3/2.5 1,530 (-9%) 3mo $328,000 $214 50
26 Meadow Creek Dr 0.71mi 3/2.0 1,500 (-11%) 4mo $340,000 $227 46
812 Winslow Dr 0.69mi 3/2.0 1,475 (-12%) 2mo $316,000 $214 46
827 Winslow Dr 0.69mi 4/3.0 (+1) 1,875 (+12%) 4mo $350,000 $187 37

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 · 6.87% rent growth · sell at horizon

5-year hold
IRR
15.4%
Equity multiple
1.65×
Total profit
$27,170
Equity at exit
$22,351
10-year hold
IRR
26.8%
Equity multiple
3.82×
Total profit
$118,299
Equity at exit
$12,961

Cash invested: $41,972 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
55 Moderately Landlord-Leaning
State Virginia
55 Moderately Landlord-Leaning · D+2
County
— inherits STATE
City
— inherits STATE
VRLTA gives some tenant protections; Northern Virginia courts slower; rural VA landlord-leaning.

ZIP-level market 23608

Home prices YoY
-10.5%
Rents YoY
6.9%
Active inventory
213
Price-to-rent
5.7×

Monthly cashflow live

Estimated rent
$2,209 high interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$230 /mo · $2,760/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$464
Net cashflow
$667

Break-even live

Break-even rent $1,365
Max offer price $149,900
Occupancy floor 65%

Sensitivity live

Price -10% $752 -5% $709 +0% $667 +5% $624 +10% $582
Rent -10% $492 -5% $579 +0% $667 +5% $754 +10% $841
Rate -1.0pp $742 -0.5pp $705 base $667 +0.5pp $628 +1.0pp $588

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

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 29 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
713 Emerald Ct Newport News, VA 3.0 2.5 1455 $2,300 $1.58 45d 1 0.22mi
722 Emerald Ct Newport News, VA 3.0 2.5 1488 $2,400 $1.61 45d 1 0.27mi
453 Waverly Pl Newport News, VA 3.0 2.5 1952 $2,800 $1.43 25d 1 0.46mi
893 Henrico Ct Newport News, VA 4.0 2.5 2125 $2,950 $1.39 45d 1 0.58mi
259 Windsor Castle Dr Newport News, VA 3.0 2.5 1600 $2,350 $1.47 25d 1 0.70mi
259 Windsor Castle Dr Newport News, VA 3.0 2.5 1572 $2,250 $1.43 17d 1 0.70mi
259 Windsor Castle Dr Newport News, VA 3.0 2.5 1572 $2,300 $1.46 45d 1 0.70mi
259 Windsor Castle Dr Newport News, VA 3.0 2.5 1572 $2,300 $1.46 18d 1 0.70mi
718 Halyard Dr Newport News, VA 3.0 2.5 1472 $2,300 $1.56 45d 1 0.78mi
826 Maywood Cir Newport News, VA 3.0 2.0 1164 $2,100 $1.80 3d 1 0.80mi
1510 Waltham Ln Newport News, VA 3.0 2.5 2035 $2,700 $1.33 25d 1 0.90mi
1517 Auckland Ct Newport News, VA 4.0 2.5 2100 $2,465 $1.17 45d 1 0.91mi
1512 Auckland Ct Yorktown, VA 4.0 3.0 1900 $2,450 $1.29 45d 1 0.94mi
7 Friedman Pl Newport News, VA 3.0 2.0 1537 $2,250 $1.46 12d 1 0.95mi
581 Calla Ct Newport News, VA 1.0–3.0 1.0–2.0 990 $1,575 $1.59 3d 11 1.07mi
825 Chapin Wood Dr Newport News, VA 4.0 2.5 2171 $2,501 $1.15 3d 1 1.15mi
205 Orkney Pl Newport News, VA 3.0 1.5 2072 $2,300 $1.11 25d 1 1.17mi
800 Skelton Way Newport News, VA 3.0 2.5 1710 $2,195 $1.28 45d 1 1.22mi
13409 Oakleaf Ct Newport News, VA 2.0 1.5 1454 $1,975 $1.36 3d 1 1.24mi
163 Windsor Castle Dr Unit B Newport News, VA 2.0 2.5 1369 $1,750 $1.28 22d 1 1.29mi
3900 Woodbridge Dr Unit 00 2106 Newport News, VA 2.0 1.5 1121 $1,499 $1.34 21d 1 1.32mi
3900 Woodbridge Dr Unit 00 1604 Newport News, VA 2.0 1.5 1121 $1,499 $1.34 25d 1 1.32mi
3900 Woodbridge Dr Unit 00 1402 Newport News, VA 2.0 2.0 1148 $1,649 $1.44 18d 1 1.32mi
3900 Woodbridge Dr Unit 00 1808 Newport News, VA 2.0 2.5 1235 $1,599 $1.29 25d 1 1.32mi
3900 Woodbridge Dr Unit 00 2006 Newport News, VA 2.0 1.5 1121 $1,499 $1.34 17d 1 1.32mi
573 Old Colonial Way Newport News, VA 3.0 2.5 1580 $1,985 $1.26 45d 1 1.37mi
104 Landmark Ct Newport News, VA 1.0–3.0 1.0–2.0 1020 $1,802 $1.77 3d 1 1.39mi
13 Sally Ann Pl Newport News, VA 3.0 1.5 1150 $2,150 $1.87 5d 1 1.39mi
12750 Saint George St Newport News, VA 3.0 2.5 1350 $1,300 $0.96 9d 1 1.45mi

Listing history 11 events

  1. 2026-06-07
    statusdays on market $149,900 Under Contract 16 DOM
  2. 2026-06-03
    days on market $149,900 Active Under Contract 14 DOM
  3. 2026-06-02
    days on market $149,900 Active Under Contract 13 DOM
  4. 2026-06-01
    days on market $149,900 Active Under Contract 12 DOM
  5. 2026-05-31
    days on market $149,900 Active Under Contract 11 DOM
  6. 2026-05-20
    listed $149,900 Active
  7. 2003-05-19
    soldstatus $105,000
  8. 1996-08-26
    soldstatus $87,900
  9. 1995-09-11
    soldstatus $40,000
  10. 1990-07-31
    soldstatus $400,000
  11. 1988-04-15
    soldstatus $38,935

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast VA · Resets to sale price

Current annual tax
$2,760 · $230/mo
Projected year-2 tax
$2,760 · $230/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 8/10 Severe 7 d/yr ≥106°F today · 17 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
$26,510
− Mortgage interest
−$8,397
− Property taxes
−$2,760
− Insurance
−$750
− Repairs & maintenance
−$2,121
− Management
−$2,121
− Depreciation
−$4,361
Taxable income
$6,002
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,440
After-tax cash flow
$6,560/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
Newport News City Public School District
NCES district ID
5102640
Math proficiency
34% ▼ -37.00%
Reading proficiency
54% ▼ -10.00%
Median HH income
$49,644
Composite
37.7/100
National rank
#4360
State rank
#112 of 131 in VA

Livability — Newport News

Score
75/100
State rank
#123
US rank
#4018

Category grades

Amenities B Commute F Cost of living A Crime F Employment C Housing A Health & safety A+ User ratings B+

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Newport News, VA
County
Newport News City · 178,950 people
City population
178,950
Metro
Virginia Beach-Norfolk-Newport News, VA-NC
Population (ZIP)
43,641
Household income
$71,126
Rent vs Own
50.4% rent · 49.6% own
Severe rent burden
2094.0

Population outlook (Newport News County) Hauer SSP2

Today (2025)
181,076 people
By 2030
179,683 · -0.8%
By 2040
174,649 · -3.5%
By 2050
167,407 · -7.5%
By 2075
147,597 · -18.5%
By 2100
122,144 · -32.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.70)
Race & ethnicity
Black 40% White 36% Hispanic / Latino 12% Two or more races 11% Asian 6%
Hispanic origin (detail)
Mexican 5% Puerto Rican 4%
Common ancestry
Slovak 2% Italian 1% Romanian 1%
Foreign-born
11% · Canada, South Korea, Vietnam
Languages at home
87% English-only · Spanish 7% Other Indo-European 1% Arabic 1%

Political lean MEDSL · Newport News

2024 margin
Strong D (+28.8) · D 63.7% · R 34.9% · Other 1.4%
2008→2024 swing
+0.1pp no change · 2008: 28.7pp · 2024: 28.8pp
All cycles
2024: D+28.8 2020: D+32.9 2016: D+25.4 2012: D+30.0 2008: D+28.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -34.79%
Current HPI
297.7465
Rent YoY
▲ 6.87%
Metro
Virginia Beach-Norfolk-Newport News, VA-NC
State GDP YoY
▲ 2.40%
F500 in state
50

Industry mix (Fortune 500 HQ in VA)

Industry F500 HQs Revenue

Price history

+285.0% since first listed
6 events — show timeline
  • 2026-05-20 Listed $149,900 REINMLS
  • 2003-05-19 Sold (Public Records) $105,000 Public Records
  • 1996-08-26 Sold (Public Records) $87,900 Public Records
  • 1995-09-11 Sold (Public Records) $40,000 Public Records
  • 1990-07-31 Sold (Public Records) $400,000 Public Records
  • 1988-04-15 Sold (Public Records) $38,935 Public Records

Property tax history

+3.3%/yr

Latest (2026): $2,760 · +9.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…