CashFlowRE
Sign in Sign up
1608 Ohio St
B- Composite 67.19
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 +24.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.8/10.0
  • 1% rule +5.9/10.0
  • Schools +5.8/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$179,900

1608 Ohio St · Chesapeake, VA 23324
3 bd · 1.0 ba · 1,321 sqft · SingleFamily public records · 48 Days on market
Built 1953 5,619 sqft lot Est $251k · 28% under

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

Listing remarks

Uncover the potential in this 3-bedroom, 1-bathroom cottage located in the heart of South Norfolk. Spanning approximately 1,321 square feet, this 1953 home serves as a blank canvas for investors or ambitious homeowners looking to build equity through a full renovation. The interior features a functional layout and an original fireplace, awaiting your modern touch. A standout feature of this property is the oversized detached 2-car garage, offering rare space for a workshop, vehicle storage, or a hobbyist’s retreat. Situated on a 0.13-acre lot, you are just minutes from Lakeside Park and provide easy commuting access to I-464, I-64, and the Norfolk Naval Shipyard. The property is being

Key facts

  • 0.13-acre lot
  • Original fireplace
  • 5,619 sq ft lot

Tags

ORIGINAL FIREPLACEOVERSIZED DETACHED GARAGE0.13-ACRE LOTMINUTES FROM LAKESIDE PARKEASY COMMUTING ACCESS

Property features AI

Finance

  • HOA & community: No HOA or POA monthly fees

Exterior

  • Parking: Detached 2-car garage (approximately 480 sq ft)
  • Utilities: City/County sewer; Electric water heater; Natural gas for heating; Electric service for appliances
  • Home design: Detached ranch-style home; Single-story; Crawlspace foundation
  • Construction: Asbestos siding; Asphalt shingle roof
  • Exterior features: Corner lot; Chain link fence

Interior

  • Kitchen: Electric range; Refrigerator; Dishwasher not listed
  • Bedrooms: Bedroom with full bathroom on the first floor
  • Flooring: Carpet; Vinyl; Wood
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Natural gas heating; Central air conditioning
  • Interior features: Wood-burning fireplace; Window treatments; Porch; Workshop
  • Laundry & utility: Washer; Dryer; 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/1.0-bath single-family listed at $180k.

Deal economics

  • At list price, monthly cash flow is $359 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $180k).
  • Recommended offer: $175k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.7% vs local median 3.7% in Chesapeake — 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 70/100 on livability (#236 in VA) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+; Watch: crime C-, cost of living C-, amenities F.
  • Chesapeake City Public School District (suburban): math 58% / reading 74% proficiency, ranked #31 of 131 in VA (top 24%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Rena B. Wright Primary (271 students, 96% FRL); Oscar F. Smith High (math 63% / reading 75%, grade B, #170 of 319 statewide, top 55%, 2,291 students, 70% FRL) — zoned schools average 83% FRL vs 28% district-wide (55 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 116 active listings in the ZIP; 23 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 597 units permitted in Chesapeake city in 2024 (0 in 5+ unit buildings).
  • This rent runs 41% of the median local income ($57k/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 $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Chesapeake County population projected at +21% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 48 days — a 3% lower offer ($175k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $60k; list at $180k implies a 200% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1953 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: 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 $174,503 (3.0% below list)

Questions for the listing agent

  1. It's been on market 48 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1953 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
1.09%
Cap rate
8.69%
Cash-on-cash
8.56%
DSCR
1.38
GRM
7.7

CMA / ARV

ARV (on-the-fly)
$250,990
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1239 Seaboard Ave 0.11mi 3/1.0 1,276 (-3%) 2mo $115,000 $90 88
1322 Hoover Ave 0.16mi 3/1.5 1,300 (-2%) 3mo $224,000 $172 85
1318 18th St 0.53mi 3/1.5 1,336 (+1%) 2mo $115,000 $86 69
1531 Rodgers St 0.46mi 2/1.0 (-1) 1,273 (-4%) 1mo $241,500 $190 66
1232 Stewart St 0.45mi 3/2.0 1,188 (-10%) 2mo $190,000 $160 57
913 Annette St 0.47mi 3/2.5 1,422 (+8%) 3mo $323,000 $227 57
1536 Bainbridge Blvd 0.67mi 3/1.0 1,233 (-7%) 2mo $268,000 $217 56
611 Partridge Ave 0.58mi 3/2.0 1,200 (-9%) 1mo $200,000 $167 53
2046 Christian Ave 0.52mi 3/2.5 1,432 (+8%) 5mo $142,000 $99 52
806 Wright Ave 0.75mi 3/2.0 1,394 (+6%) 5mo $277,500 $199 48
1133 Oldwood St 0.46mi 4/2.5 (+1) 1,486 (+12%) 3mo $311,000 $209 44
838 Wilbur Ave 0.65mi 4/2.0 (+1) 1,500 (+14%) 2mo $325,500 $217 36

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
-3.3%
Equity multiple
0.88×
Total profit
$-6,274
Equity at exit
$26,824
10-year hold
IRR
6.4%
Equity multiple
1.48×
Total profit
$23,982
Equity at exit
$15,554

Cash invested: $50,372 (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 23324

Home prices YoY
-17.3%
Active inventory
116
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$1,957 high interval (Pro) →
Mortgage (P&I)
$943
Tax from tax record
$169 /mo · $2,025/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$411
Net cashflow
$359

Break-even live

Break-even rent $1,503
Max offer price $179,900
Occupancy floor 77%

Sensitivity live

Price -10% $461 -5% $410 +0% $359 +5% $308 +10% $257
Rent -10% $205 -5% $282 +0% $359 +5% $437 +10% $514
Rate -1.0pp $450 -0.5pp $405 base $359 +0.5pp $313 +1.0pp $265

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
$44,975
Closing costs
$5,397
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 23 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1321 Chesapeake Ave Unit B Chesapeake, VA 3.0 1.0 1000 $1,695 $1.70 24d 1 0.20mi
1108 Jackson Ave Chesapeake, VA 3.0 2.0 1784 $2,100 $1.18 5d 1 0.27mi
900 Partridge Ave Chesapeake, VA 3.0 1.5 1000 $1,900 $1.90 5d 1 0.33mi
1110 Park Ave Unit 23324 Chesapeake, VA 3.0 2.0 1749 $2,200 $1.26 24d 1 0.39mi
1110 Park Ave Chesapeake, VA 3.0 2.0 1749 $2,100 $1.20 15d 1 0.39mi
1151 Perry St Chesapeake, VA 3.0 1.0 1296 $2,000 $1.54 18d 1 0.57mi
1333 Perry St Chesapeake, VA 2.0 1.0 1048 $1,525 $1.46 24d 1 0.60mi
1333 Perry St Chesapeake, VA 2.0 1.0 1048 $1,495 $1.43 15d 1 0.60mi
1535 Vine St Norfolk, VA 3.0 1.5 992 $2,100 $2.12 44d 1 0.69mi
1510 Wilson Rd Unit 1 Norfolk, VA 3.0 1.0 1100 $1,325 $1.20 24d 1 0.83mi
1510 Wilson Rd #5 Norfolk, VA 2.0 1.0 900 $1,200 $1.33 24d 1 0.83mi
1510 Wilson Rd Unit 3 Norfolk, VA 3.0 1.0 1273 $1,200 $0.94 44d 1 0.83mi
1510 Wilson Rd #4 Norfolk, VA 3.0 1.0 1273 $1,400 $1.10 21d 1 0.83mi
903 Sherman Ln Norfolk, VA 3.0 1.0 1031 $1,850 $1.79 44d 1 0.83mi
2638 King Ct Chesapeake, VA 3.0 1.5 1462 $2,000 $1.37 21d 1 0.86mi
2620 Sunrise Ave Chesapeake, VA 3.0 1.5 1462 $1,850 $1.27 24d 1 0.86mi
1512 Marsh St Norfolk, VA 3.0 2.5 1727 $2,195 $1.27 44d 1 0.91mi
909 E Liberty St Norfolk, VA 3.0 1.0 1030 $1,495 $1.45 44d 1 0.94mi
1100 Wilson Rd Norfolk, VA 3.0 1.0 900 $1,550 $1.72 4d 1 1.03mi
1100 Wilson Rd Unit 7 Norfolk, VA 3.0 1.5 900 $1,550 $1.72 8d 1 1.03mi
2540 Holly Point Blvd Chesapeake, VA 1.0–3.0 1.0–2.0 1250 $2,680 $2.14 2d 20 1.25mi
127 Poplar Ave Unit 1 Norfolk, VA 3.0 2.0 1700 $2,199 $1.29 24d 1 1.39mi
701 S Main St Norfolk, VA 3.0 2.0 1076 $1,349 $1.25 2d 2 1.41mi

Listing history 14 events

  1. 2026-06-18
    days on market $179,900 Active 48 DOM
  2. 2026-06-17
    days on market $179,900 Active 47 DOM
  3. 2026-06-16
    days on market $179,900 Active 46 DOM
  4. 2026-06-15
    days on market $179,900 Active 45 DOM
  5. 2026-06-13
    days on market $179,900 Active 43 DOM
  6. 2026-06-09
    days on market $179,900 Active 39 DOM
  7. 2026-06-08
    days on market $179,900 Active 38 DOM
  8. 2026-06-07
    days on market $179,900 Active 37 DOM
  9. 2026-06-03
    days on market $179,900 Active 33 DOM
  10. 2026-06-02
    days on market $179,900 Active 32 DOM
  11. 2026-06-01
    days on market $179,900 Active 31 DOM
  12. 2026-05-31
    days on market $179,900 Active 30 DOM
  13. 2026-05-01
    listed $179,900 Active
  14. 1998-04-24
    soldstatus $59,900

ⓘ 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
$2,025 · $169/mo
Projected year-2 tax
$2,025 · $169/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 4/10 Moderate FEMA zone X (unshaded) · 22% 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 5/10 Major 6 unhealthy d/yr today · 7 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
$23,490
− Mortgage interest
−$10,077
− Property taxes
−$2,025
− Insurance
−$900
− Repairs & maintenance
−$1,879
− Management
−$1,879
− Depreciation
−$5,233
Taxable income
$1,496
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$359
After-tax cash flow
$3,952/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
Chesapeake City Public School District
NCES district ID
5100810
Math proficiency
58% ▼ -29.00%
Reading proficiency
74% ▼ -7.00%
Median HH income
$69,356
Composite
57.84/100
National rank
#1047
State rank
#31 of 131 in VA

Livability — Chesapeake

Score
70/100
State rank
#236
US rank
#7942

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Chesapeake, VA
County
Chesapeake City · 253,091 people
City population
253,091
Metro
Virginia Beach-Norfolk-Newport News, VA-NC
Population (ZIP)
24,670
Household income
$57,045
Rent vs Own
47.4% rent · 52.6% own
Severe rent burden
1301.0

Population outlook (Chesapeake County) Hauer SSP2

Today (2025)
263,804 people
By 2030
276,798 · +4.9%
By 2040
299,906 · +13.7%
By 2050
318,284 · +20.7%
By 2075
362,137 · +37.3%
By 2100
372,225 · +41.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
Black 58% White 27% Two or more races 9% Hispanic / Latino 9% Asian 1%
Hispanic origin (detail)
Mexican 3% Puerto Rican 4%
Common ancestry
Slovak 2% Italian 2% Romanian 1%
Foreign-born
4% · Canada
Languages at home
92% English-only · Spanish 6% French/Haitian/Cajun 1% Other Indo-European 1%

Political lean MEDSL · Chesapeake

2024 margin
Toss-up / Even · D 51.3% · R 47.5% · Other 1.2%
2008→2024 swing
+2.5pp toward D · 2008: 1.3pp · 2024: 3.8pp
All cycles
2024: D+3.8 2020: D+6.5 2016: R+1.3 2012: D+1.1 2008: D+1.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -66.73%
Current HPI
319.2653
Rent YoY
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

+200.3% since first listed
2 events — show timeline
  • 2026-05-01 Listed $179,900 REINMLS
  • 1998-04-24 Sold (Public Records) $59,900 Public Records

Property tax history

+3.3%/yr

Latest (2025): $2,025 · +210.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…