CashFlowRE
Sign in Sign up
1716 Blair Ave
D+ Composite 49.32
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).

  • ARV discount +14.3/15.0
  • Cash flow +10.8/30.0
  • Rent growth +5.0/5.0
  • Livability +4.2/5.0
  • Schools +3.5/10.0
  • DSCR +3.1/10.0
  • 1% rule +2.9/10.0
  • Appreciation +2.9/10.0
  • Condition / age +2.5/5.0

$293,000

1716 Blair Ave · Norfolk, VA 23509
4 bd · 2.0 ba · 1,554 sqft · SingleFamily public records · 43 Days on market
Built 1942 $189/sqft · 15% below area Est $346k · 15% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

4-bedroom Cape Cod featuring a detached garage and a cozy sunroom. This home is filled with potential. Each spacious bedroom invites natural light. Bring your creativity to add your personal touch. Located in a neighborhood with easy access to schools, parks, and shopping. Schedule your appointment today!

Key facts

  • Cozy sunroom
  • Detached garage
  • Easy access to parks

Tags

DETACHED GARAGECOZY SUNROOMEASY ACCESS TO SCHOOLSEASY ACCESS TO PARKSEASY ACCESS TO SHOPPING

Property features AI

Finance

  • HOA & community: No HOA

Exterior

  • Parking: Two parking spaces; Driveway spaces; On-street parking available; Multi-car parking
  • Utilities: City/County water; City/County sewer; Electric water heater; Natural gas available
  • Home design: Detached single-family Cape Cod; Two stories; Two living levels; Simple ownership
  • Construction: Asphalt shingle roof; Crawl foundation
  • Exterior features: Vinyl siding; Chain link fence

Interior

  • Kitchen: Electric range; Microwave; Refrigerator; Dishwasher
  • Bedrooms: Master bedroom (includes bath); First-floor master bedroom; Bedroom with full bathroom on first floor; Additional bedroom
  • Flooring: Ceramic; Wood
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Forced hot air heating (natural gas); Central air conditioning
  • Interior features: Ceramic and wood flooring; Assigned storage; Sun room; Breakfast area
  • 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 4-bed/2.0-bath single-family listed at $293k.

Deal economics

  • At list price, monthly cash flow is $-559 ($-7k/yr) — negative.
  • To cash-flow at today's rent, offer at most $194k (33.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $233k (20.6% below list).
  • Recommended offer: $194k (33.7% below list) — sets the bar for cash-flow.
  • Cap rate 5.7% vs local median 4.0% in Norfolk — 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 83/100 on livability (#43 in VA, #1,026 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, health & safety A+; Watch: employment C-, crime F.
  • Norfolk City Public School District (urban): math 27% / reading 56% proficiency, ranked #118 of 131 in VA (top 90%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Lindenwood Elementary (math 8% / reading 32%, grade F, #1,082 of 1,108 statewide, top 98%, 262 students, 98% FRL); Matthew Fontaine Maury High (math 46% / reading 90%, grade B, #180 of 319 statewide, top 57%, 1,697 students, 96% FRL) — zoned schools average 97% FRL vs 59% district-wide (38 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+14.0%/yr); 77 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 45% of comp listings sitting > 30 days — soft ceiling on asking rent; 438 units permitted in Norfolk city in 2024 (273 in 5+ unit buildings).
  • This rent runs 38% of the median local income ($73k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

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.

Negotiation context

  • It's been on market 43 days — a 3% lower offer ($284k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 7y 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

  • Watch-outs: flood insurance adds $427/mo; built in 1942 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); severe wind risk, 80% chance of damaging wind over 30y; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $194,190 (33.7% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 43 days. Have you received any prior offers? Is the seller open to a 34% concession, seller financing, or rate buy-down credit?
  3. Built in 1942 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are A-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?
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
0.79%
Cap rate
5.75%
Cash-on-cash
-1.94%
DSCR
0.91
GRM
10.5

CMA / ARV

ARV (median comp)
$345,500
List price
$293,000
Delta
-15.20%
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
3022 Lorraine Ave 0.20mi 4/2.0 1,667 (+7%) 1mo $425,000 $255 78
3020 Vimy Ridge Ave 0.34mi 4/2.5 1,450 (-7%) 2mo $317,000 $219 70
3018 Lorraine Ave 0.19mi 5/2.0 (+1) 1,709 (+10%) 0mo $325,000 $190 69
2629 Bapaume Ave 0.42mi 3/2.0 (-1) 1,500 (-4%) 2mo $320,000 $213 68
3109 Saint Mihiel Ave 0.52mi 3/1.5 (-1) 1,571 (+1%) 2mo $290,750 $185 65
1750 Hancock Ave 0.15mi 3/2.0 (-1) 1,334 (-14%) 1mo $360,000 $270 63
2701 Vimy Ridge Ave 0.32mi 3/2.0 (-1) 1,400 (-10%) 1mo $310,000 $221 62
1891 Barre St 0.65mi 4/3.0 1,520 (-2%) 1mo $325,000 $214 61
912 Lindenwood Ave 0.47mi 3/2.5 (-1) 1,628 (+5%) 2mo $301,500 $185 61
822 Pollard St 0.58mi 3/2.0 (-1) 1,494 (-4%) 0mo $290,600 $195 61
3217 Verdun Ave 0.73mi 3/2.0 (-1) 1,584 (+2%) 1mo $313,500 $198 57
2721 Argonne Ave 0.52mi 3/2.5 (-1) 1,680 (+8%) 1mo $365,000 $217 54

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
-24.0%
Equity multiple
0.14×
Total profit
$-70,538
Equity at exit
$43,687
10-year hold
IRR
-7.8%
Equity multiple
0.39×
Total profit
$-50,237
Equity at exit
$25,333

Cash invested: $82,040 (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 23509

Home prices YoY
-1.3%
Rents YoY
14.0%
Active inventory
77
Price-to-rent
10.5×

Monthly cashflow live

Estimated rent
$2,328 high interval (Pro) →
Mortgage (P&I)
$1,537
Tax from tax record
$313 /mo · $3,755/yr
Insurance
$122
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$489
Net cashflow
$-559

Break-even live

Break-even rent $3,036
Max offer price $194,190
Occupancy floor

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
$73,250
Closing costs
$8,790
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1801 Saint Denis Ave Unit 3 Norfolk, VA 4.0 2.0 1500 $2,400 $1.60 23d 1 0.13mi
1714 Bellevue Ave Norfolk, VA 3.0 1.5 1500 $1,799 $1.20 43d 1 0.24mi
2729 Somme Ave Norfolk, VA 3.0 2.5 1524 $2,295 $1.51 14d 1 0.25mi
1801 Lasalle Ave Norfolk, VA 3.0 1.0 1102 $1,880 $1.71 44d 1 0.36mi
1751 Fontainebleau Cres Norfolk, VA 3.0 2.0 1231 $2,350 $1.91 43d 1 0.40mi
2914 Peronne Ave Norfolk, VA 4.0 2.0 1764 $2,495 $1.41 23d 1 0.42mi
2529 Tidewater Dr Norfolk, VA 3.0 2.5 2025 $2,370 $1.17 23d 1 0.44mi
2605 Bapaume Ave Norfolk, VA 3.0 2.0 2004 $2,295 $1.15 43d 1 0.46mi
3301 Vimy Ridge Ave Norfolk, VA 4.0 2.0 1300 $2,150 $1.65 4d 1 0.53mi
2201 Pershing Ave Norfolk, VA 3.0 2.5 1455 $2,250 $1.55 4d 1 0.55mi
881 Rugby St Norfolk, VA 3.0 2.0 1600 $2,650 $1.66 23d 1 0.58mi
907 Rugby St Norfolk, VA 3.0 2.0 1515 $2,200 $1.45 43d 1 0.58mi
2660 Chesapeake Blvd Norfolk, VA 3.0 2.0 1375 $2,100 $1.53 17d 1 0.64mi
3414 Tidewater Dr Norfolk, VA 4.0 2.5 2200 $3,000 $1.36 43d 1 0.69mi
3126 Marne Ave Norfolk, VA 5.0 2.0 1943 $3,000 $1.54 43d 1 0.72mi
2815 Keller Ave Norfolk, VA 3.0 2.0 1210 $2,250 $1.86 4d 1 0.76mi
764 B Ave Norfolk, VA 3.0 2.5 1380 $1,795 $1.30 20d 1 0.82mi
3521 Brest Ave Norfolk, VA 3.0 2.0 1234 $2,300 $1.86 43d 1 0.84mi
766 A Ave Norfolk, VA 5.0 2.0 1544 $1,400 $0.91 43d 1 0.84mi
830 Lexington St Norfolk, VA 3.0 2.5 1804 $1,950 $1.08 43d 1 0.89mi
4010 Holly Ave Unit 2 Norfolk, VA 3.0 1.0 1400 $1,700 $1.21 43d 1 0.91mi
1449 Proescher St Norfolk, VA 3.0 1.5 1400 $1,550 $1.11 23d 1 0.92mi
3805 Granby St Unit D Norfolk, VA 3.0 2.5 1911 $2,500 $1.31 23d 1 0.92mi
2531 Vincent Ave Norfolk, VA 3.0 2.0 1600 $2,195 $1.37 43d 1 0.99mi
325 W 31st St Unit 6 Norfolk, VA 3.0 1.0 1400 $1,750 $1.25 23d 1 1.04mi
400 W 30th St Norfolk, VA 3.0 1.5 1120 $1,985 $1.77 43d 1 1.07mi
410 W 29th St Norfolk, VA 4.0 2.0 2001 $2,500 $1.25 14d 1 1.11mi
407 Pennsylvania Ave Norfolk, VA 4.0 2.5 2200 $3,200 $1.45 43d 1 1.12mi
1403 Lead St Norfolk, VA 4.0 2.5 1854 $2,550 $1.38 43d 1 1.12mi
426 W 28th St Norfolk, VA 3.0 3.0 2034 $2,850 $1.40 17d 1 1.16mi
3640 Robin Hood Rd Norfolk, VA 4.0 2.5 1400 $2,999 $2.14 17d 1 1.16mi
417 W 27th St Unit F Norfolk, VA 3.0 2.0 1200 $1,600 $1.33 14d 1 1.16mi
417 W 27th St Unit F Norfolk, VA 3.0 2.0 1200 $1,600 $1.33 21d 1 1.16mi
3653 Nottaway St Norfolk, VA 3.0 1.5 1564 $2,200 $1.41 17d 1 1.25mi
3504 Chesapeake Blvd Norfolk, VA 3.0 2.0 1624 $1,995 $1.23 23d 1 1.26mi
3504 Chesapeake Blvd Norfolk, VA 3.0 2.0 1624 $1,995 $1.23 43d 1 1.26mi
527 Maryland Ave Norfolk, VA 3.0 1.0 1200 $2,000 $1.67 43d 1 1.28mi
3541 Chesapeake Blvd Norfolk, VA 5.0 1.0 1476 $1,275 $0.86 7d 1 1.30mi
630 W 36th St Norfolk, VA 4.0 1.5 1650 $2,200 $1.33 23d 1 1.37mi
4511 Newport Ave Unit 4511 -A Norfolk, VA 4.0 3.0 2068 $2,600 $1.26 43d 1 1.39mi

Listing history 37 events

  1. 2026-06-18
    days on market $293,000 Active 43 DOM
  2. 2026-06-17
    days on market $293,000 Active 42 DOM
  3. 2026-06-16
    days on market $293,000 Active 41 DOM
  4. 2026-06-15
    days on market $293,000 Active 40 DOM
  5. 2026-06-13
    days on market $293,000 Active 38 DOM
  6. 2026-06-09
    days on market $293,000 Active 34 DOM
  7. 2026-06-08
    days on market $293,000 Active 33 DOM
  8. 2026-06-07
    days on market $293,000 Active 32 DOM
  9. 2026-06-03
    days on market $293,000 Active 28 DOM
  10. 2026-06-02
    days on market $293,000 Active 27 DOM
  11. 2026-06-01
    days on market $293,000 Active 26 DOM
  12. 2026-05-31
    days on market $293,000 Active 25 DOM
  13. 2026-05-06
    listed $293,000 Active 307-char remark
  14. 2025-12-31
    historical
  15. 2025-09-01
    historical $850
  16. 2025-08-29
    listed $300,000 Active
  17. 2025-04-17
    listed $850
  18. 2025-02-02
    historical $2,200
  19. 2024-10-18
    historical
  20. 2024-09-19
    listed $2,200
  21. 2024-06-21
    listed $300,000 Active
  22. 2024-03-12
    historical $2,400
  23. 2024-02-28
    listed $2,400
  24. 2022-01-03
    soldstatus $260,000
  25. 2021-12-31
    historical
  26. 2021-09-29
    status Under Contract
  27. 2021-09-17
    historical Active Under Contract
  28. 2021-09-13
    price $250,000
  29. 2021-09-03
    listed $259,999 Active
  30. 2019-12-06
    soldstatus $205,000
  31. 2019-11-11
    status Under Contract
  32. 2019-11-04
    historical Active Under Contract
  33. 2019-08-22
    status Active
  34. 2019-08-02
    historical Active Under Contract
  35. 2019-07-15
    listed $209,900 Active
  36. 2008-08-20
    soldstatus $199,900
  37. 1998-05-12
    soldstatus $78,900

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

Tax reassessment forecast VA · Resets to sale price

Current annual tax
$3,755 · $313/mo
Projected year-2 tax
$3,755 · $313/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 7/10 Severe FEMA zone AE · 94% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥106°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 5 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
$27,930
− Mortgage interest
−$16,413
− Property taxes
−$3,755
− Insurance
−$6,584
− Repairs & maintenance
−$2,234
− Management
−$2,234
− Depreciation
−$8,524
Taxable loss
−$11,813
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,835
After-tax cash flow
$-3,877/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
Norfolk City Public School District
NCES district ID
5102670
Math proficiency
27% ▼ -44.00%
Reading proficiency
56% ▼ -10.00%
Median HH income
$44,358
Composite
35.08/100
National rank
#5026
State rank
#118 of 131 in VA

Livability — Norfolk

Score
83/100
State rank
#43
US rank
#1026

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Norfolk, VA
County
Norfolk City · 214,042 people
City population
214,042
Metro
Virginia Beach-Norfolk-Newport News, VA-NC
Population (ZIP)
13,105
Household income
$72,816
Rent vs Own
37.8% rent · 62.2% own
Severe rent burden
575.0

Population outlook (Norfolk County) Hauer SSP2

Today (2025)
249,032 people
By 2030
252,347 · +1.3%
By 2040
253,644 · +1.9%
By 2050
251,913 · +1.2%
By 2075
245,281 · -1.5%
By 2100
219,548 · -11.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.64)
Race & ethnicity
White 44% Black 39% Hispanic / Latino 9% Two or more races 8% Asian 2%
Hispanic origin (detail)
Mexican 2% Puerto Rican 2%
Common ancestry
Italian 4% Serbian 2% Romanian 1%
Foreign-born
6% · Canada, China
Languages at home
91% English-only · Spanish 5% Other Asian/Pacific 1%

Political lean MEDSL · Norfolk

2024 margin
Solid D (+41.5) · D 70.0% · R 28.5% · Other 1.6%
2008→2024 swing
-1.4pp toward R · 2008: 43.0pp · 2024: 41.5pp
All cycles
2024: D+41.5 2020: D+45.6 2016: D+42.0 2012: D+44.0 2008: D+43.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -4.16%
Current HPI
321.56
Rent YoY
▲ 13.99%
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

+271.4% since first listed
25 events — show timeline
  • 2026-05-06 Listed $293,000 REINMLS
  • 2025-12-31 Listing Removed REINMLS
  • 2025-09-01 Rental Removed $850 REINMLS
  • 2025-08-29 Listed $300,000 REINMLS
  • 2025-04-17 Listed for Rent $850 REINMLS
  • 2025-02-02 Rental Removed $2,200 REINMLS
  • 2024-10-18 Listing Removed REINMLS
  • 2024-09-19 Listed for Rent $2,200 REINMLS
  • 2024-06-21 Listed $300,000 REINMLS
  • 2024-03-12 Rental Removed $2,400 TURBOTENANT
  • 2024-02-28 Listed for Rent $2,400 TURBOTENANT
  • 2022-01-03 Sold (Public Records) $260,000 Public Records
  • 2021-12-31 Listing Removed REINMLS
  • 2021-09-29 Pending REINMLS
  • 2021-09-17 Contingent REINMLS
  • 2021-09-13 Price Changed $250,000 REINMLS
  • 2021-09-03 Listed $259,999 REINMLS
  • 2019-12-06 Sold (Public Records) $205,000 Public Records
  • 2019-11-11 Pending REINMLS
  • 2019-11-04 Contingent REINMLS
  • 2019-08-22 Relisted REINMLS
  • 2019-08-02 Contingent REINMLS
  • 2019-07-15 Listed $209,900 REINMLS
  • 2008-08-20 Sold (Public Records) $199,900 Public Records
  • 1998-05-12 Sold (Public Records) $78,900 Public Records

Property tax history

+5.4%/yr

Latest (2025): $3,755 · +9.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…