CashFlowRE
Sign in Sign up
4215 Peppertown Rd
C Composite 55.19
Why this score? — see what drove the C 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 +15.9/30.0
  • ARV discount +15.0/15.0
  • Schools +7.0/10.0
  • DSCR +4.9/10.0
  • 1% rule +3.7/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$259,950

4215 Peppertown Rd · Mechanicsville, VA 23111
3 bd · 1.5 ba · 1,401 sqft · SingleFamily public records · 25 Days on market
Built 1971 0.25 ac lot $186/sqft · 26% below area Est $351k · 26% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Reduced Price!!! Motivated Seller. Adorable Rancher with a country setting but close to everything. Updated Kitchen with new appliances and ceramic tile flooring. Large laundry room with extra cabinet space. Screened porch and beautiful backyard. New C/A, furnace, vinyl siding, and paved driveway in 2001. Well maintained and manicured landscaping! Quick closing possible.

Key facts

  • 0.25 acre lot
  • Parking
  • Built 1971

Property features AI

Exterior

  • Parking: Paved driveway
  • Utilities: Well water; Septic tank
  • Home design: Single-story home; Resale property
  • Construction: Frame construction with drywall and vinyl siding; Shingle roof; Built (actual year recorded)
  • Exterior features: Paved driveway; Front porch; Dead-end lot; Irregular lot

Interior

  • Kitchen: Stove; Dishwasher
  • Bedrooms: Three bedrooms on the main level
  • Flooring: Partially carpeted
  • Bathrooms: One full bathroom with tub and shower; One half bathroom
  • Heating & cooling: Heat pump for heating and cooling; Electric heating
  • Interior features: Partially carpeted floors; Bedroom on main level; Crawl space basement
  • Laundry & utility: Electric water heater

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/1.5-bath single-family listed at $260k.

Deal economics

  • At list price, monthly cash flow is $122 ($1k/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 $227k (12.6% below list).
  • Recommended offer: $227k (12.6% below list) — sets the bar for 1% rule.
  • Cap rate 6.9% vs local median 3.1% in Mechanicsville — 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 (#165 in VA) — a middle-class / working-renter tenant base. Strengths: schools A+, employment A+, housing A+; Watch: amenities F, commute F.
  • Hanover County Public School District (suburban): math 79% / reading 81% proficiency, ranked #5 of 131 in VA (top 4%) — strong family-tenant draw, lease renewals of 3-5y typical; only 15% free/reduced lunch — higher-income household profile.
  • Market conditions: 214 active listings in the ZIP; solid renter incomes; 447 units permitted in Hanover County in 2024 (0 in 5+ unit buildings).

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.
  • Hanover County population projected at +11% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 25 days — a 2% lower offer ($256k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 21y 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 $155k; list at $260k implies a 68% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: 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 $227,132 (12.6% below list)

Questions for the listing agent

  1. Built in 1971 — 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. 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
0.87%
Cap rate
6.86%
Cash-on-cash
2.02%
DSCR
1.09
GRM
9.5

CMA / ARV

ARV (median comp)
$350,919
List price
$259,950
Delta
-25.92%
Verdict
UNDERPRICED
Comps
10 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4152 Peppertown Rd 0.23mi 3/1.0 1,422 (+2%) 19mo $240,000 $169 69
8411 Beatties Mill Rd 0.70mi 3/2.0 1,391 (-1%) 9mo $380,000 $273 57

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
-13.1%
Equity multiple
0.53×
Total profit
$-34,377
Equity at exit
$38,759
10-year hold
IRR
-4.2%
Equity multiple
0.72×
Total profit
$-20,078
Equity at exit
$22,476

Cash invested: $72,786 (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 23111

Home prices YoY
-14.0%
Active inventory
214
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$2,271 medium interval (Pro) →
Mortgage (P&I)
$1,363
Tax from tax record
$201 /mo · $2,407/yr
Insurance
$108
HOA
$0
Vacancy / Maint / Mgmt
$477
Net cashflow
$122

Break-even live

Break-even rent $2,117
Max offer price $259,950
Occupancy floor 90%

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
$64,988
Closing costs
$7,798
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 21 events

  1. 2026-06-18
    days on market $259,950 Active 25 DOM
  2. 2026-06-17
    days on market $259,950 Active 24 DOM
  3. 2026-06-16
    days on market $259,950 Active 23 DOM
  4. 2026-06-15
    pricedays on market $259,950 Active 22 DOM
  5. 2026-06-13
    days on market $267,000 Active 20 DOM
  6. 2026-06-13
    days on market $267,000 Active 19 DOM
  7. 2026-06-09
    days on market $267,000 Active 16 DOM
  8. 2026-06-08
    days on market $267,000 Active 15 DOM
  9. 2026-06-07
    statusdays on market $267,000 Active 14 DOM
  10. 2026-05-06
    listed $267,000 Active 486-char remark
  11. 2005-05-26
    soldstatus $155,000
  12. 2005-05-25
    soldstatus $155,000 375-char remark
    Show marketing remark (375 chars)

    Reduced Price!!! Motivated Seller. Adorable Rancher with a country setting but close to everything. Updated Kitchen with new appliances and ceramic tile flooring. Large laundry room with extra cabinet space. Screened porch and beautiful backyard. New C/A, furnace, vinyl siding, and paved driveway in 2001. Well maintained and manicured landscaping! Quick closing possible.

  13. 2005-05-25
    soldstatus $155,000
    Show marketing remark (375 chars)

    Reduced Price!!! Motivated Seller. Adorable Rancher with a country setting but close to everything. Updated Kitchen with new appliances and ceramic tile flooring. Large laundry room with extra cabinet space. Screened porch and beautiful backyard. New C/A, furnace, vinyl siding, and paved driveway in 2001. Well maintained and manicured landscaping! Quick closing possible.

  14. 2005-03-01
    listed $159,900 375-char remark
    Show marketing remark (375 chars)

    Reduced Price!!! Motivated Seller. Adorable Rancher with a country setting but close to everything. Updated Kitchen with new appliances and ceramic tile flooring. Large laundry room with extra cabinet space. Screened porch and beautiful backyard. New C/A, furnace, vinyl siding, and paved driveway in 2001. Well maintained and manicured landscaping! Quick closing possible.

  15. 2005-03-01
    historical
    Show marketing remark (375 chars)

    Reduced Price!!! Motivated Seller. Adorable Rancher with a country setting but close to everything. Updated Kitchen with new appliances and ceramic tile flooring. Large laundry room with extra cabinet space. Screened porch and beautiful backyard. New C/A, furnace, vinyl siding, and paved driveway in 2001. Well maintained and manicured landscaping! Quick closing possible.

  16. 2005-03-01
    listed $159,900
    Show marketing remark (375 chars)

    Reduced Price!!! Motivated Seller. Adorable Rancher with a country setting but close to everything. Updated Kitchen with new appliances and ceramic tile flooring. Large laundry room with extra cabinet space. Screened porch and beautiful backyard. New C/A, furnace, vinyl siding, and paved driveway in 2001. Well maintained and manicured landscaping! Quick closing possible.

  17. 2005-03-01
    historical
    Show marketing remark (375 chars)

    Reduced Price!!! Motivated Seller. Adorable Rancher with a country setting but close to everything. Updated Kitchen with new appliances and ceramic tile flooring. Large laundry room with extra cabinet space. Screened porch and beautiful backyard. New C/A, furnace, vinyl siding, and paved driveway in 2001. Well maintained and manicured landscaping! Quick closing possible.

  18. 2005-02-01
    listed $174,950
  19. 2005-02-01
    listed $174,950
  20. 2001-02-09
    soldstatus $96,000
  21. 1996-07-29
    soldstatus $75,000

ⓘ 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
$2,407 · $201/mo
Projected year-2 tax
$2,407 · $201/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 7/10 Severe 7 d/yr ≥105°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 1 unhealthy d/yr today · 2 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
$27,256
− Mortgage interest
−$14,561
− Property taxes
−$2,407
− Insurance
−$1,300
− Repairs & maintenance
−$2,180
− Management
−$2,180
− Depreciation
−$7,562
Taxable loss
−$2,935
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$704
After-tax cash flow
$2,172/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
Hanover County Public School District
NCES district ID
5101830
Math proficiency
79% ▼ -11.00%
Reading proficiency
81% ▼ -3.00%
Median HH income
$78,386
Composite
70.37/100
National rank
#268
State rank
#5 of 131 in VA

Livability — Mechanicsville

Score
73/100
State rank
#165
US rank
#5098

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Hanover County · 134,767 people
City population
72,258
Metro
Richmond, VA
Population (ZIP)
38,070
Household income
$98,969
Rent vs Own
23.4% rent · 76.6% own
Severe rent burden
825.0

Population outlook (Hanover County) Hauer SSP2

Today (2025)
111,687 people
By 2030
115,373 · +3.3%
By 2040
120,828 · +8.2%
By 2050
123,591 · +10.7%
By 2075
132,168 · +18.3%
By 2100
130,105 · +16.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (83%)
Race & ethnicity
White 83% Black 8% Two or more races 6% Hispanic / Latino 2% Asian 1%
Common ancestry
Italian 3% Serbian 3% Lithuanian 2%
Foreign-born
4% · Canada
Languages at home
97% English-only · Spanish 1% Other Asian/Pacific 1%

Political lean MEDSL · Hanover

2024 margin
Strong R (+25.8) · D 36.6% · R 62.4% · Other 1.1%
2008→2024 swing
+7.8pp toward D · 2008: -33.6pp · 2024: -25.8pp
All cycles
2024: R+25.8 2020: R+26.8 2016: R+32.5 2012: R+36.7 2008: R+33.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -41.34%
Current HPI
253.858
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

+246.6% since first listed
15 events — show timeline
  • 2026-06-14 Price Changed $259,950 CVRMLS
  • 2026-06-06 Relisted CVRMLS
  • 2026-05-22 Pending CVRMLS
  • 2026-05-06 Listed $267,000 CVRMLS
  • 2005-05-26 Sold (Public Records) $155,000 Public Records
  • 2005-05-25 Sold (MLS) $155,000 CVRMLS
  • 2005-05-25 Sold (MLS) $155,000 CVRMLS
  • 2005-03-01 Listing Removed CVRMLS
  • 2005-03-01 Listed $159,900 CVRMLS
  • 2005-03-01 Listing Removed CVRMLS
  • 2005-03-01 Listed $159,900 CVRMLS
  • 2005-02-01 Listed $174,950 CVRMLS
  • 2005-02-01 Listed $174,950 CVRMLS
  • 2001-02-09 Sold (Public Records) $96,000 Public Records
  • 1996-07-29 Sold (Public Records) $75,000 Public Records

Property tax history

+6.6%/yr

Latest (2026): $2,407 · +15.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…