CashFlowRE
Sign in Sign up
2709 Poplar St
D+ Composite 48.16
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 +15.0/15.0
  • Cash flow +12.6/30.0
  • Rent growth +4.7/5.0
  • DSCR +3.7/10.0
  • Livability +3.5/5.0
  • 1% rule +3.1/10.0
  • Schools +3.0/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$195,000

2709 Poplar St · Hopewell, VA 23860
3 bd · 1.0 ba · 1,316 sqft · SingleFamily public records · 12 Days on market
Built 1951 0.28 ac lot Est $241k · 19% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Back on the market. No fault of the seller.

Key facts

  • 0.28 acre lot
  • Parking
  • Built 1951

Property features AI

Exterior

  • Parking: Driveway; Off-street parking (unpaved); No garage
  • Utilities: Public water; Public sewer; Electric service
  • Home design: Single-story home; Resale property
  • Construction: Frame construction with drywall and vinyl siding; Composition roof
  • Exterior features: Front porch, side porch and deck; Storage shed; Fenced backyard

Interior

  • Kitchen: Gas cooking; Oven; Stove; Range hood; Refrigerator
  • Bedrooms: Main-level primary bedroom
  • Flooring: Vinyl
  • Bathrooms: 1 full bathroom with tub and shower
  • Heating & cooling: Heat pump with natural gas; Central electric air conditioning
  • Interior features: Ceiling fan(s); Thermal windows; Laminate counters; Main-level primary bedroom; Bedroom on main level
  • 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/1.0-bath single-family listed at $195k.

Deal economics

  • At list price, monthly cash flow is $-26 ($-310/yr) — negative.
  • To cash-flow at today's rent, offer at most $190k (2.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $158k (18.7% below list).
  • Recommended offer: $158k (18.7% below list) — sets the bar for 1% rule.
  • Cap rate 6.1% vs local median 4.2% in Hopewell — 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 (#224 in VA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, schools A-; Watch: crime D+, amenities F, commute F.
  • Hopewell City Public School District (suburban): math 23% / reading 49% proficiency, ranked #129 of 131 in VA (top 98%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+8.9%/yr); 228 active listings in the ZIP; 21 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 42 units permitted in Hopewell city in 2024 (0 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($62k/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 $6k of value loss. Plan a longer hold.
  • Hopewell County population projected to shrink 7% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • Only 12 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 24y ago; this cycle's ask has dropped $15k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1951 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 42% chance of damaging wind over 30y; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $158,484 (18.7% 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. Built in 1951 — 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. Crime grade is D 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
6.13%
Cash-on-cash
-0.57%
DSCR
0.97
GRM
10.3

CMA / ARV

ARV (on-the-fly)
$240,828
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3104 Saint Charles 0.40mi 3/2.0 1,315 (-0%) 1mo $305,000 $232 76
602 Stonewall Ave 0.28mi 3/1.0 1,216 (-8%) 5mo $158,000 $130 70
2604 Danville St 0.52mi 3/1.5 1,344 (+2%) 1mo $244,950 $182 69
513 Miles Ave 0.37mi 2/1.0 (-1) 1,260 (-4%) 5mo $230,000 $183 66
1240 Maryville Ave 0.55mi 3/2.0 1,325 (+1%) 4mo $290,500 $219 65
3213 Norfolk St 0.47mi 3/1.5 1,245 (-5%) 4mo $158,000 $127 63
614 Terrace Ave 0.34mi 3/2.0 1,430 (+9%) 5mo $275,000 $192 62
1702 Tabb Ave 0.61mi 3/1.5 1,264 (-4%) 3mo $225,000 $178 61
317 S 19th Ave 0.70mi 3/2.0 1,260 (-4%) 1mo $299,999 $238 56
1220 Maryville Ave 0.55mi 3/2.0 1,450 (+10%) 1mo $299,000 $206 53
3003 Burge St 0.55mi 4/2.0 (+1) 1,410 (+7%) 1mo $253,000 $179 52
2210 Granby St 0.58mi 4/2.0 (+1) 1,484 (+13%) 2mo $208,000 $140 42

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
-12.1%
Equity multiple
0.54×
Total profit
$-24,889
Equity at exit
$29,075
10-year hold
IRR
3.0%
Equity multiple
1.26×
Total profit
$14,249
Equity at exit
$16,860

Cash invested: $54,600 (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 23860

Home prices YoY
-22.0%
Rents YoY
8.9%
Active inventory
228
Price-to-rent
10.3×

Monthly cashflow live

Estimated rent
$1,585 high interval (Pro) →
Mortgage (P&I)
$1,023
Tax from tax record
$174 /mo · $2,088/yr
Insurance
$81
HOA
$0
Vacancy / Maint / Mgmt
$333
Net cashflow
$-26

Break-even live

Break-even rent $1,618
Max offer price $190,430
Occupancy floor 97%

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
$48,750
Closing costs
$5,850
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 21 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1004 Sunnyside Ave Hopewell, VA 4.0 2.0 875 $1,737 $1.99 4d 1 0.20mi
2958 Winston Churchill Dr Hopewell, VA 3.0 2.0 1576 $1,795 $1.14 23d 1 0.26mi
507 Hill Ave Hopewell, VA 3.0 1.0 932 $1,395 $1.50 23d 1 0.32mi
1206 Tabb Ave Hopewell, VA 3.0 1.0 974 $1,470 $1.51 43d 1 0.36mi
2305 Poplar St Unit B Hopewell, VA 2.0 1.5 959 $1,050 $1.09 23d 1 0.37mi
552 S 22nd Ave Hopewell, VA 3.0 2.0 1368 $1,800 $1.32 23d 1 0.38mi
522 S 22nd Ave Hopewell, VA 3.0 2.0 1368 $1,800 $1.32 23d 1 0.38mi
3200 Saint Charles St Hopewell, VA 3.0 1.5 1272 $1,595 $1.25 43d 1 0.43mi
2303 Maclin Cir Hopewell, VA 3.0 2.0 1150 $1,499 $1.30 3d 1 0.57mi
3314 Granby St Hopewell, VA 3.0 1.0 1469 $1,600 $1.09 23d 1 0.65mi
3500 Oaklawn Blvd Hopewell, VA 3.0 1.0 1000 $1,650 $1.65 17d 1 0.75mi
221 S Mesa Dr Hopewell, VA 3.0 1.0 1152 $1,300 $1.13 23d 1 0.76mi
3502 Oaklawn Blvd Hopewell, VA 3.0 1.0 1124 $1,850 $1.65 21d 1 0.76mi
460 Highland Ave Hopewell, VA 3.0 1.0 1212 $1,700 $1.40 20d 1 0.76mi
3309 Carlisle Ave Hopewell, VA 3.0 1.0 1152 $1,395 $1.21 21d 1 0.79mi
800 Chestnut St Hopewell, VA 2.0 1.0 884 $1,395 $1.58 43d 1 0.83mi
1900 Arlington Rd Hopewell, VA 3.0 2.0 1216 $1,695 $1.39 43d 1 0.90mi
600 Winston Churchill Dr Hopewell, VA 2.0 1.0 900 $1,075 $1.19 1d 1 0.95mi
305 S 9th Ave Hopewell, VA 4.0 1.0 1056 $1,599 $1.51 3d 1 1.01mi
3807 Woodlawn St Unit 8 Hopewell, VA 2.0 1.0 900 $1,095 $1.22 4d 1 1.05mi
1208 W Broadway Hopewell, VA 3.0 1.0 1200 $1,495 $1.25 16d 1 1.28mi

Listing history 9 events

  1. 2026-06-18
    days on market $195,000 Coming Soon 12 DOM
  2. 2026-06-17
    days on market $195,000 Coming Soon 11 DOM
  3. 2026-06-16
    days on market $195,000 Coming Soon 10 DOM
  4. 2026-06-15
    days on market $195,000 Coming Soon 9 DOM
  5. 2026-06-13
    days on market $195,000 Coming Soon 7 DOM
  6. 2026-06-09
    days on market $195,000 Coming Soon 3 DOM
  7. 2026-06-08
    days on market $195,000 Coming Soon 2 DOM
  8. 2026-06-07
    remarks 699-char remark
  9. 2026-06-07
    listed $195,000 Coming Soon 1 DOM

ⓘ 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
$2,088 · $174/mo
Projected year-2 tax
$2,088 · $174/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 3/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥110°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 42% 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
$19,018
− Mortgage interest
−$10,923
− Property taxes
−$2,088
− Insurance
−$975
− Repairs & maintenance
−$1,521
− Management
−$1,521
− Depreciation
−$5,673
Taxable loss
−$3,684
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$884
After-tax cash flow
$574/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
Hopewell City Public School District
NCES district ID
5101980
Math proficiency
23% ▼ -54.00%
Reading proficiency
49% ▼ -18.00%
Median HH income
$38,234
Composite
29.95/100
National rank
#6377
State rank
#129 of 131 in VA

Livability — Hopewell

Score
70/100
State rank
#224
US rank
#7437

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hopewell, VA
County
Hopewell City · 31,404 people
City population
31,404
Metro
Richmond, VA
Population (ZIP)
31,404
Household income
$62,141
Rent vs Own
36.8% rent · 63.2% own
Severe rent burden
1055.0

Population outlook (Hopewell County) Hauer SSP2

Today (2025)
21,776 people
By 2030
21,457 · -1.5%
By 2040
20,882 · -4.1%
By 2050
20,239 · -7.1%
By 2075
18,905 · -13.2%
By 2100
16,949 · -22.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.64)
Race & ethnicity
White 43% Black 42% Two or more races 9% Hispanic / Latino 8% Asian 1%
Hispanic origin (detail)
Mexican 2% Puerto Rican 2%
Common ancestry
Slovak 1% Romanian 1% Serbian 1%
Foreign-born
3% · Canada
Languages at home
94% English-only · Spanish 4% German/W. Germanic 1%

Political lean MEDSL · Hopewell

2024 margin
D (+13.8) · D 56.4% · R 42.6% · Other 1.0%
2008→2024 swing
+1.8pp toward D · 2008: 11.9pp · 2024: 13.8pp
All cycles
2024: D+13.8 2020: D+14.7 2016: D+9.3 2012: D+16.0 2008: D+11.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -85.28%
Current HPI
302.6343
Rent YoY
▲ 8.86%
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

+477.8% since first listed
19 events — show timeline
  • 2026-06-06 Coming Soon $195,000 CVRMLS
  • 2024-01-04 Sold (Public Records) $175,000 Public Records
  • 2023-12-29 Sold (MLS) $175,000 CVRMLS
  • 2023-11-29 Pending CVRMLS
  • 2023-11-27 Price Changed $179,950 CVRMLS
  • 2023-10-22 Relisted CVRMLS
  • 2023-10-15 Pending CVRMLS
  • 2023-10-09 Price Changed $185,000 CVRMLS
  • 2023-09-20 Price Changed $193,000 CVRMLS
  • 2023-09-13 Relisted CVRMLS
  • 2023-09-07 Pending CVRMLS
  • 2023-08-24 Price Changed $198,000 CVRMLS
  • 2023-08-11 Listed $210,000 CVRMLS
  • 2002-11-06 Sold (Public Records) $63,000 Public Records
  • 2002-11-05 Sold (MLS) $63,000 CVRMLS
  • 2002-11-05 Sold (MLS) $63,000 CVRMLS
  • 2002-08-06 Listed $64,500 CVRMLS
  • 2002-08-06 Listed $64,500 CVRMLS
  • 1994-07-01 Sold (Public Records) $33,749 Public Records

Property tax history

+6.5%/yr

Latest (2025): $2,088 · +53.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…