CashFlowRE
Sign in Sign up
8907 Talon Ln
D Composite 43.09
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 +13.8/30.0
  • ARV discount +8.2/15.0
  • Schools +5.2/10.0
  • DSCR +4.2/10.0
  • Livability +3.7/5.0
  • 1% rule +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$265,000

8907 Talon Ln · Meadowbrook, VA 23237
3 bd · 1.0 ba · 1,048 sqft · SingleFamily public records · 16 Days on market
Built 1986 10,280 sqft lot Est $269k · at est.

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

Listing remarks MLS

Come check out this nice 3 bedroom 2 bath home. The interior features an open family room and kitchen. There is a built-in custom bar between the family room and kitchen. There is a large utility room with custom shelving for storage. The three bedrooms are spacious. There are newer vinyl replacement windows and the roof is only a couple years old. The backyard is fenced with a patio. There is a storage shed that conveys as well.

Key facts

  • 0.24 acre lot
  • Built 1986
  • Listed 16 days

Property features AI

Exterior

  • Parking: No garage; Off-street parking
  • Utilities: Public water; Public sewer; Electric water heater
  • Home design: Single-story home; Resale property
  • Construction: Brick and frame construction with vinyl siding; Composition shingle roof; Slab foundation; Built previously (actual year built not specified)
  • Exterior features: Rear porch; Patio; Outbuilding / storage shed; Fenced backyard with wood privacy fencing

Interior

  • Kitchen: Open kitchen to great room; Dishwasher; Electric cooking; Oven; Refrigerator; Stove
  • Bedrooms: Bedroom 2 (first level) — new carpet, fresh paint; Bedroom 3 (first level) — new carpet, fresh paint; Additional bedroom/great room area (first level) with new carpet and fresh paint
  • Flooring: Carpet; Vinyl
  • Bathrooms: 1 full bathroom with tub and shower
  • Heating & cooling: Electric baseboard heating; Window and wall cooling units
  • Interior features: Bedroom on main level; Main level primary
  • Laundry & utility: First-level laundry 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/1.0-bath single-family listed at $265k.

Deal economics

  • At list price, monthly cash flow is $24 ($288/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 $214k (19.1% below list).
  • Recommended offer: $214k (19.1% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% vs local median 3.9% in Meadowbrook — 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 73/100 on livability (#161 in VA) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety A+, cost of living A-; Watch: amenities F, commute F.
  • Chesterfield County Public School District (suburban): math 52% / reading 64% proficiency, ranked #57 of 131 in VA (top 44%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Beulah Elementary (math 30% / reading 49%, grade F, #900 of 1,108 statewide, top 83%, 989 students, 80% FRL); Salem Church Middle (math 34% / reading 44%, grade F, #309 of 342 statewide, top 91%, 910 students, 80% FRL); Lloyd C. Bird High (math 40% / reading 73%, grade C, #270 of 319 statewide, top 86%, 2,031 students, 79% FRL) — zoned schools average 80% FRL vs 26% district-wide (53 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 45% at this address vs 58% district-wide (-13 pts) — the specific schools serving this property underperform the Chesterfield County Public School District average; the district grade overstates school quality for this exact location.
  • Market conditions: 136 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 2,307 units permitted in Chesterfield County in 2024 (462 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($80k/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 $8k of value loss. Plan a longer hold.
  • Chesterfield County population projected at +20% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 16 days — a 2% lower offer ($261k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 24y 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.
  • Current owner paid $75k; list at $265k implies a 253% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major flood risk; major wind risk, 27% 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 $214,500 (19.1% 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 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?
  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
0.81%
Cap rate
6.40%
Cash-on-cash
0.39%
DSCR
1.02
GRM
10.3

CMA / ARV

ARV (on-the-fly)
$269,336
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8907 Talon Ln 0.00mi 3/1.0 1,048 (0%) 1mo $265,000 $253 99
4271 Laurel Oak Rd 0.32mi 3/2.0 1,056 (+1%) 6mo $288,000 $273 75
9100 Hopkins Rd 0.30mi 3/1.5 1,056 (+1%) 14mo $181,250 $172 71
4317 Laurel Oak Rd 0.42mi 3/1.5 1,056 (+1%) 8mo $274,500 $260 70
4139 Laurel Oak Rd 0.19mi 3/1.5 996 (-5%) 19mo $260,000 $261 65
4244 Laurel Oak Rd 0.23mi 3/2.0 1,188 (+13%) 2mo $320,000 $269 61
8718 Firethorne Ln 0.54mi 3/1.5 1,056 (+1%) 14mo $255,000 $241 60
9009 Laurel Oaks 0.27mi 3/1.0 954 (-9%) 16mo $257,800 $270 59
9006 Blue Oak Ct 0.26mi 3/2.0 1,175 (+12%) 20mo $302,000 $257 47
8719 Firethorne Ln 0.57mi 3/2.0 1,166 (+11%) 7mo $270,000 $232 45
8901 Firethorne Ln 0.55mi 3/2.0 1,202 (+15%) 5mo $275,500 $229 42
9232 Lost Forest Dr 0.75mi 3/1.5 1,120 (+7%) 17mo $268,000 $239 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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-15.7%
Equity multiple
0.44×
Total profit
$-41,479
Equity at exit
$39,512
10-year hold
IRR
-7.3%
Equity multiple
0.54×
Total profit
$-34,420
Equity at exit
$22,912

Cash invested: $74,200 (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 23237

Active inventory
136
Price-to-rent
10.3×

Monthly cashflow live

Estimated rent
$2,145 medium interval (Pro) →
Mortgage (P&I)
$1,390
Tax from tax record
$170 /mo · $2,045/yr
Insurance
$110
HOA
$0
Vacancy / Maint / Mgmt
$450
Net cashflow
$24

Break-even live

Break-even rent $2,115
Max offer price $265,000
Occupancy floor 94%

Sensitivity live

Price -10% $174 -5% $99 +0% $24 +5% $-51 +10% $-126
Rent -10% $-145 -5% $-61 +0% $24 +5% $109 +10% $193
Rate -1.0pp $157 -0.5pp $91 base $24 +0.5pp $-45 +1.0pp $-115

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
$66,250
Closing costs
$7,950
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5106 Chesswood Dr North Chesterfield, VA 3.0 2.0 1096 $1,995 $1.82 25d 1 0.77mi
5401 Bellmeadows Rd North Chesterfield, VA 3.0 1.5 1152 $2,095 $1.82 45d 1 1.21mi
5712 Sara Kay Dr North Chesterfield, VA 3.0 2.0 1008 $2,200 $2.18 45d 1 1.36mi
5712 Sara Kay Dr North Chesterfield, VA 3.0 2.0 1008 $2,100 $2.08 25d 1 1.36mi

Listing history 17 events

  1. 2026-04-30
    status Pending
  2. 2026-04-15
    listed $265,000 Active
  3. 2026-04-08
    historical $265,000
  4. 2014-06-30
    soldstatus $75,000
  5. 2014-06-27
    soldstatus $75,000 433-char remark
    Show marketing remark (433 chars)

    Come check out this nice 3 bedroom 2 bath home. The interior features an open family room and kitchen. There is a built-in custom bar between the family room and kitchen. There is a large utility room with custom shelving for storage. The three bedrooms are spacious. There are newer vinyl replacement windows and the roof is only a couple years old. The backyard is fenced with a patio. There is a storage shed that conveys as well.

  6. 2014-02-25
    historical 433-char remark
    Show marketing remark (433 chars)

    Come check out this nice 3 bedroom 2 bath home. The interior features an open family room and kitchen. There is a built-in custom bar between the family room and kitchen. There is a large utility room with custom shelving for storage. The three bedrooms are spacious. There are newer vinyl replacement windows and the roof is only a couple years old. The backyard is fenced with a patio. There is a storage shed that conveys as well.

  7. 2014-02-08
    listed $75,000 433-char remark
    Show marketing remark (433 chars)

    Come check out this nice 3 bedroom 2 bath home. The interior features an open family room and kitchen. There is a built-in custom bar between the family room and kitchen. There is a large utility room with custom shelving for storage. The three bedrooms are spacious. There are newer vinyl replacement windows and the roof is only a couple years old. The backyard is fenced with a patio. There is a storage shed that conveys as well.

  8. 2008-08-08
    historical
  9. 2008-08-08
    historical
  10. 2008-06-23
    listed $140,000
  11. 2008-06-23
    listed $140,000
  12. 2002-05-31
    soldstatus $87,500
  13. 2002-05-31
    soldstatus $87,500
  14. 2002-03-23
    listed $87,500
  15. 2002-03-23
    listed $87,500
  16. 1994-05-09
    soldstatus $54,950
  17. 1986-01-15
    soldstatus $51,480

ⓘ 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
$2,045 · $170/mo
Projected year-2 tax
$2,173 · $181/mo
Expected delta
+$128/yr (+$11/mo · 6.2%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 74% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥106°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% 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
$25,740
− Mortgage interest
−$14,844
− Property taxes
−$2,045
− Insurance
−$1,325
− Repairs & maintenance
−$2,059
− Management
−$2,059
− Depreciation
−$7,709
Taxable loss
−$4,302
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,032
After-tax cash flow
$1,321/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
Chesterfield County Public School District
NCES district ID
5100840
Math proficiency
52% ▼ -30.00%
Reading proficiency
64% ▼ -15.00%
Median HH income
$72,821
Composite
51.56/100
National rank
#1712
State rank
#57 of 131 in VA

Livability — Meadowbrook

Score
73/100
State rank
#161
US rank
#5004

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Chesterfield County · 406,988 people
City population
46,284
Metro
Richmond, VA
Population (ZIP)
27,126
Household income
$79,606
Rent vs Own
29.7% rent · 70.3% own
Severe rent burden
706.0

Population outlook (Chesterfield County) Hauer SSP2

Today (2025)
377,190 people
By 2030
395,710 · +4.9%
By 2040
427,694 · +13.4%
By 2050
452,706 · +20.0%
By 2075
505,533 · +34.0%
By 2100
521,282 · +38.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.69)
Race & ethnicity
White 41% Black 28% Hispanic / Latino 25% Two or more races 8% Asian 2%
Hispanic origin (detail)
Mexican 6% Puerto Rican 1%
Common ancestry
Slovak 2% Italian 1% Lithuanian 1%
Foreign-born
15% · Canada, China, Jamaica
Languages at home
76% English-only · Spanish 21% French/Haitian/Cajun 1%

Political lean MEDSL · Chesterfield

2024 margin
Lean D (+9.0) · D 53.8% · R 44.8% · Other 1.4%
2008→2024 swing
+16.4pp toward D · 2008: -7.5pp · 2024: 9.0pp
All cycles
2024: D+9.0 2020: D+6.7 2016: R+2.2 2012: R+7.1 2008: R+7.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -248.73%
Current HPI
303.329
Rent YoY
Metro
Richmond, VA
State GDP YoY
▲ 2.40%
F500 in state
50

Industry mix (Fortune 500 HQ in VA)

Industry F500 HQs Revenue

Price history

+414.8% since first listed
17 events — show timeline
  • 2026-04-30 Pending CVRMLS
  • 2026-04-15 Listed $265,000 CVRMLS
  • 2026-04-08 Coming Soon $265,000 CVRMLS
  • 2014-06-30 Sold (Public Records) $75,000 Public Records
  • 2014-06-27 Sold (MLS) $75,000 CVRMLS
  • 2014-02-25 Listing Removed CVRMLS
  • 2014-02-08 Listed $75,000 CVRMLS
  • 2008-08-08 Listing Removed CVRMLS
  • 2008-08-08 Listing Removed CVRMLS
  • 2008-06-23 Listed $140,000 CVRMLS
  • 2008-06-23 Listed $140,000 CVRMLS
  • 2002-05-31 Sold (Public Records) $87,500 Public Records
  • 2002-05-31 Sold (MLS) $87,500 CVRMLS
  • 2002-03-23 Listed $87,500 CVRMLS
  • 2002-03-23 Listed $87,500 CVRMLS
  • 1994-05-09 Sold (Public Records) $54,950 Public Records
  • 1986-01-15 Sold (Public Records) $51,480 Public Records

Property tax history

+4.5%/yr

Latest (2025): $2,045 · +4.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…