CashFlowRE
Sign in Sign up
436 W 34th St
B- Composite 69.47
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 +25.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.4/10.0
  • 1% rule +6.6/10.0
  • Livability +4.2/5.0
  • Rent growth +4.0/5.0
  • Schools +3.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$224,900

436 W 34th St · Norfolk, VA 23508
3 bd · 2.0 ba · 2,225 sqft · SingleFamily public records · 16 Days on market
Built 1917 2,635 sqft lot $101/sqft · 36% below area Est $351k · 36% under ↓ 15% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Unlock the charm of this classic Victorian nestled in the Virginia Place neighborhood of Norfolk. A welcoming front porch invites you into this two-story home featuring 10' ceilings, three bedrooms, and two bathrooms. Brimming with potential, this property is a blank canvas awaiting your vision. While it needs some TLC, it's the perfect opportunity to restore a piece of history and build instant equity. The walk-in attic offers incredible possibilities. Don't miss your chance to bring this diamond in the rough back to its former glory (there's even hardwood under the carpet. .)! Your dream home awaits your personal touch!

Key facts

  • Walk-in attic
  • 2,635 sq ft lot
  • Built 1917

Tags

VIRGINIA PLACE NEIGHBORHOODWELCOMING FRONT PORCHWALK-IN ATTICHARDWOOD UNDER THE CARPET

Property features AI

Finance

  • Other: Fixer upper
  • HOA & community: No HOA or association fees reported

Exterior

  • Parking: Street parking
  • Utilities: City/County sewer; Electric water heater; Electric power
  • Home design: Detached Victorian home; 2 stories; Crawl foundation
  • Construction: Vinyl exterior siding; Asphalt shingle roof; Crawl foundation
  • Exterior features: Partial fence; Vinyl siding; Asphalt shingle roof

Interior

  • Kitchen: Range
  • Bedrooms: No bedroom and full bathroom on first floor
  • Flooring: Carpet; Vinyl; Wood
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced hot air heating; Central air conditioning
  • Interior features: One fireplace; Attic; Breakfast area; Porch; Carpet, vinyl and wood flooring

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 $225k.

Deal economics

  • At list price, monthly cash flow is $513 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $225k).
  • Recommended offer: $222k (1.5% below list) — sets the bar for market timing.
  • Cap rate 9.0% 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: Granby Elementary (math 21% / reading 41%, grade F, #1,004 of 1,108 statewide, top 91%, 464 students, 99% FRL); Granby High (math 33% / reading 80%, grade C, #270 of 319 statewide, top 86%, 1,837 students, 94% 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 (+6.0%/yr); 100 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 20d on market — plan ~3-4 weeks tenant-placement turnaround); 438 units permitted in Norfolk city in 2024 (273 in 5+ unit buildings).
  • This rent runs 42% of the median local income ($75k/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 $7k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 6.0% rent growth), your $63k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 16 days — a 2% lower offer ($222k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts 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: built in 1917 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate flood risk; 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 $221,526 (1.5% below list)

Questions for the listing agent

  1. Built in 1917 — 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 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?
  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
1.16%
Cap rate
9.03%
Cash-on-cash
9.78%
DSCR
1.44
GRM
7.2

CMA / ARV

ARV (median comp)
$351,414
List price
$224,900
Delta
-36.00%
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
436 W 34th St 0.00mi 3/2.0 2,225 (0%) 0mo $220,000 $99 100
3611 Debree Ave 0.15mi 4/2.5 (+1) 2,236 (+0%) 1mo $405,000 $181 84
526 W 36th St 0.13mi 4/2.5 (+1) 2,200 (-1%) 4mo $374,900 $170 82
408 W 29th St 0.20mi 4/2.0 (+1) 2,153 (-3%) 2mo $342,000 $159 79
205 W 36th St 0.28mi 4/2.5 (+1) 2,199 (-1%) 1mo $284,000 $129 77
624 W 28th St 0.29mi 4/2.5 (+1) 2,225 (0%) 3mo $380,000 $171 77
228 W 27th St 0.37mi 4/2.5 (+1) 2,191 (-2%) 4mo $260,000 $119 70
223 W 34th St 0.23mi 4/2.5 (+1) 1,948 (-12%) 4mo $335,000 $172 58
111 E 29th St 0.47mi 4/3.0 (+1) 2,332 (+5%) 3mo $445,000 $191 58
221 E 40th St 0.63mi 4/2.5 (+1) 2,128 (-4%) 4mo $375,000 $176 53
108 E 41st St 0.60mi 4/3.0 (+1) 2,341 (+5%) 4mo $502,500 $215 51
737 Pennsylvania Ave 0.53mi 3/1.5 1,920 (-14%) 1mo $426,500 $222 50

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 · 5.98% rent growth · sell at horizon

5-year hold
IRR
1.8%
Equity multiple
1.07×
Total profit
$4,360
Equity at exit
$33,533
10-year hold
IRR
14.1%
Equity multiple
2.29×
Total profit
$81,296
Equity at exit
$19,445

Cash invested: $62,972 (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 23508

Rents YoY
6.0%
Active inventory
100
Price-to-rent
7.2×

Monthly cashflow live

Estimated rent
$2,617 high interval (Pro) →
Mortgage (P&I)
$1,179
Tax from tax record
$281 /mo · $3,375/yr
Insurance
$94
HOA
$0
Vacancy / Maint / Mgmt
$550
Net cashflow
$513

Break-even live

Break-even rent $1,968
Max offer price $224,900
Occupancy floor 75%

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
$56,225
Closing costs
$6,747
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
325 W 31st St Unit 6 Norfolk, VA 3.0 1.0 1400 $1,750 $1.25 23d 1 0.18mi
410 W 29th St Norfolk, VA 4.0 2.0 2001 $2,500 $1.25 14d 1 0.22mi
630 W 36th St Norfolk, VA 4.0 1.5 1650 $2,200 $1.33 23d 1 0.23mi
220 Broadway St Norfolk, VA 4.0 3.0 2540 $3,500 $1.38 43d 1 0.25mi
426 W 28th St Norfolk, VA 3.0 3.0 2034 $2,850 $1.40 17d 1 0.26mi
212 Broadway St Norfolk, VA 4.0 2.5 2350 $2,800 $1.19 14d 1 0.28mi
212 Broadway St Norfolk, VA 4.0 2.5 2349 $2,900 $1.23 17d 1 0.28mi
623 Virginia Ave Norfolk, VA 3.0 1.5 1600 $2,200 $1.38 17d 1 0.33mi
3239 Granby St Norfolk, VA 4.0 3.5 2350 $2,600 $1.11 11d 1 0.34mi
407 Pennsylvania Ave Norfolk, VA 4.0 2.5 2200 $3,200 $1.45 43d 1 0.36mi
3805 Granby St Unit D Norfolk, VA 3.0 2.5 1911 $2,500 $1.31 23d 1 0.37mi
3611 Colley Ave Apt 106 Norfolk, VA 3.0 2.0 2686 $2,550 $0.95 17d 1 0.41mi
4013 Colley Ave Norfolk, VA 4.0 2.0 1450 $2,600 $1.79 43d 1 0.48mi
4511 Newport Ave Unit 4511 -A Norfolk, VA 4.0 3.0 2068 $2,600 $1.26 43d 1 0.48mi
4608 Gosnold Ave Norfolk, VA 4.0 2.5 2600 $4,700 $1.81 23d 1 0.56mi
829 43rd St Norfolk, VA 4.0 1.5 1500 $2,695 $1.80 23d 1 0.59mi
4010 Holly Ave Unit 2 Norfolk, VA 3.0 1.0 1400 $1,700 $1.21 43d 1 0.75mi
810 Brandon Ave Norfolk, VA 3.0 1.0 1420 $2,350 $1.65 14d 1 0.80mi
1215 W 27th St Norfolk, VA 3.0 3.0 1700 $2,700 $1.59 43d 1 0.82mi
1218 W 26th St Norfolk, VA 3.0 2.5 1524 $2,250 $1.48 7d 1 0.85mi
824 50th St Norfolk, VA 3.0 1.5 1516 $2,400 $1.58 23d 1 0.88mi
823 Shirley Ave Norfolk, VA 3.0 2.5 2740 $3,775 $1.38 10d 1 0.92mi
901 Shirley Ave Unit A2 Norfolk, VA 3.0 2.0 1800 $2,195 $1.22 43d 1 0.93mi
901 Shirley Ave Unit A2 Norfolk, VA 3.0 2.0 1800 $2,195 $1.22 20d 1 0.93mi
1009 Brandon Ave Unit 6 Norfolk, VA 2.0 1.0 1400 $1,500 $1.07 12d 1 0.96mi
3114 Luxembourg Ave Norfolk, VA 4.0 2.5 2300 $3,100 $1.35 17d 1 1.02mi
736 W Princess Anne Rd #102 Norfolk, VA 2.0 2.0 1513 $2,400 $1.59 2d 1 1.02mi
736 W Princess Anne Rd #102 Norfolk, VA 2.0 2.0 1500 $2,400 $1.60 43d 1 1.02mi
810 W Princess Anne Rd #303 Norfolk, VA 3.0 2.0 1483 $2,300 $1.55 23d 1 1.04mi
810 W Princess Anne Rd #303 Norfolk, VA 3.0 2.0 1483 $2,400 $1.62 43d 1 1.04mi
625 W Princess Anne Rd Unit 6 Norfolk, VA 3.0 1.5 1650 $1,995 $1.21 20d 1 1.05mi
621 W Princess Anne Rd Norfolk, VA 2.0 1.0 1535 $1,950 $1.27 10d 1 1.05mi
881 Rugby St Norfolk, VA 3.0 2.0 1600 $2,650 $1.66 23d 1 1.05mi
1336 W 38th St Unit A Norfolk, VA 4.0 1.5 1474 $2,200 $1.49 3d 1 1.05mi
622 Graydon Ave Unit 5 Norfolk, VA 3.0 2.0 1500 $1,700 $1.13 16d 1 1.07mi
1350 W 38th St Unit B Norfolk, VA 3.0 3.0 2200 $2,650 $1.20 7d 1 1.08mi
1350 W 38th St Unit A Norfolk, VA 4.0 2.0 2600 $3,200 $1.23 7d 1 1.08mi
907 Rugby St Norfolk, VA 3.0 2.0 1515 $2,200 $1.45 43d 1 1.08mi
1415 Claremont Ave Norfolk, VA 3.0 2.5 2129 $3,000 $1.41 3d 1 1.08mi
937 Bolling Ave Norfolk, VA 3.0 3.5 2034 $2,995 $1.47 21d 1 1.09mi

Listing history 9 events

  1. 2026-05-11
    listed $224,900 Active 628-char remark
  2. 2026-02-28
    historical
  3. 2026-02-27
    status Active
  4. 2026-02-23
    historical Active Under Contract
  5. 2026-01-22
    price $219,900
  6. 2025-12-16
    price $229,900
  7. 2025-10-23
    price $239,900
  8. 2025-09-24
    price $249,900
  9. 2025-08-22
    listed $259,900 Active

ⓘ 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
$3,375 · $281/mo
Projected year-2 tax
$3,375 · $281/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 5/10 Major FEMA zone X (shaded) · 21% 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
$31,405
− Mortgage interest
−$12,598
− Property taxes
−$3,375
− Insurance
−$1,124
− Repairs & maintenance
−$2,512
− Management
−$2,512
− Depreciation
−$6,543
Taxable income
$2,741
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$658
After-tax cash flow
$5,500/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)
19,432
Household income
$74,885
Rent vs Own
48.1% rent · 51.9% own
Severe rent burden
861.0

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 49% Black 33% Two or more races 9% Hispanic / Latino 7% Asian 4%
Hispanic origin (detail)
Mexican 2% Puerto Rican 2% Cuban 2%
Common ancestry
Lithuanian 2% Slovak 2% Romanian 1%
Foreign-born
6% · Canada, China
Languages at home
90% English-only · Spanish 3% Other Indo-European 3% French/Haitian/Cajun 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
▼ -401.24%
Current HPI
312.9923
Rent YoY
▲ 5.98%
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

-15.4% since first listed
12 events — show timeline
  • 2026-06-05 Sold (MLS) $220,000 REINMLS
  • 2026-05-27 Pending REINMLS
  • 2026-05-23 Contingent REINMLS
  • 2026-05-11 Listed $224,900 REINMLS
  • 2026-02-28 Listing Removed REINMLS
  • 2026-02-27 Relisted REINMLS
  • 2026-02-23 Contingent REINMLS
  • 2026-01-22 Price Changed $219,900 REINMLS
  • 2025-12-16 Price Changed $229,900 REINMLS
  • 2025-10-23 Price Changed $239,900 REINMLS
  • 2025-09-24 Price Changed $249,900 REINMLS
  • 2025-08-22 Listed $259,900 REINMLS

Property tax history

+4.5%/yr

Latest (2025): $3,375 · +3.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…