CashFlowRE
Sign in Sign up
6441 S Genito Rd
B+ Composite 76.2
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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +9.7/10.0
  • ARV discount +7.5/15.0
  • Appreciation +6.6/10.0
  • Schools +4.6/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$100,000

6441 S Genito Rd · Burkeville, VA 23083
4 bd · 1.0 ba · 1,125 sqft · SingleFamily public records · 49 Days on market
Built 1950 0.47 ac lot

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

Listing remarks MLS

FIXER UPPER!! Perfect for Investors or Owner-Occupants ready to get their hands a little dirty. Situated on a little less than 1/2 acre, this cape cod style home is just waiting to be brought back to life. Has been tenant-occupied for last 4 years, but needs a lot of TLC. First floor consists of living room, eat-in kitchen, dining area, full bath, and an additional room that was being used as a bedroom. The upstairs consist of 2 good-sized bedrooms, both with closets that could be used as a small bedroom or nursery. Screened in porch on the back of the home. Well pump replaced in 2023. Furnace replaced in 2020. Newer windows. Great location! Only 1 mile from VA-307, which gives you great access to 360/Hull Street and Farmville, Virginia. You have to see this one in person to really appreciate its potential.

Key facts

  • Screened in porch
  • Cape cod style home
  • 0.47 acre lot

Tags

CAPE COD STYLE HOMESCREENED IN PORCH

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 4-bed/1.0-bath single-family listed at $100k.

Deal economics

  • At list price, monthly cash flow is $548 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Recommended offer: $97k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 57/100 on livability (#497 in VA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+; Watch: crime C-, schools F, amenities F.
  • Amelia County Public School District (rural): math 44% / reading 64% proficiency, ranked #83 of 131 in VA (top 63%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 22 active listings in the ZIP; 60 units permitted in Amelia County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($691 loan paydown + $3k appreciation (3.1% local appreciation)).
  • Amelia County population projected at -10% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (3.1% appreciation + 3.0% rent growth), your $28k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 9, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 49 days — a 3% lower offer ($97k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $97,000 (3.0% below list)

Questions for the listing agent

  1. It's been on market 49 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 1950 — 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 F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
1.47%
Cap rate
12.87%
Cash-on-cash
23.48%
DSCR
2.04
GRM
5.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

3.11% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
29.8%
Equity multiple
2.70×
Total profit
$47,520
Equity at exit
$45,608
10-year hold
IRR
30.1%
Equity multiple
5.27×
Total profit
$119,491
Equity at exit
$70,793

Cash invested: $28,000 (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 23083

Home prices YoY
1.7%
Active inventory
22
Price-to-rent
5.7×

Monthly cashflow live

Estimated rent
$1,466 medium interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$44 /mo · $527/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$308
Net cashflow
$548

Break-even live

Break-even rent $772
Max offer price $100,000
Occupancy floor 58%

Sensitivity live

Price -10% $605 -5% $576 +0% $548 +5% $520 +10% $491
Rent -10% $432 -5% $490 +0% $548 +5% $606 +10% $664
Rate -1.0pp $598 -0.5pp $573 base $548 +0.5pp $522 +1.0pp $496

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
$25,000
Closing costs
$3,000
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 10 events

  1. 2026-06-12
    statusdays on market $100,000 Pending 49 DOM
  2. 2026-06-09
    days on market $100,000 Active 48 DOM
  3. 2026-06-08
    pricedays on market $100,000 Active 47 DOM
  4. 2026-06-08
    days on market $120,000 Active 46 DOM
  5. 2026-06-05
    days on market $120,000 Active 44 DOM
  6. 2026-06-03
    days on market $120,000 Active 42 DOM
  7. 2026-06-02
    days on market $120,000 Active 41 DOM
  8. 2026-06-01
    days on market $120,000 Active 40 DOM
  9. 2026-05-31
    days on market $120,000 Active 39 DOM
  10. 2026-04-21
    listed $120,000 Active 818-char remark
    Show marketing remark (818 chars)

    FIXER UPPER!! Perfect for Investors or Owner-Occupants ready to get their hands a little dirty. Situated on a little less than 1/2 acre, this cape cod style home is just waiting to be brought back to life. Has been tenant-occupied for last 4 years, but needs a lot of TLC. First floor consists of living room, eat-in kitchen, dining area, full bath, and an additional room that was being used as a bedroom. The upstairs consist of 2 good-sized bedrooms, both with closets that could be used as a small bedroom or nursery. Screened in porch on the back of the home. Well pump replaced in 2023. Furnace replaced in 2020. Newer windows. Great location! Only 1 mile from VA-307, which gives you great access to 360/Hull Street and Farmville, Virginia. You have to see this one in person to really appreciate its potential.

ⓘ 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
$527 · $44/mo
Projected year-2 tax
$820 · $68/mo
Expected delta
+$293/yr (+$24/mo · 55.6%)

ⓘ 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 5/10 Major 7 d/yr ≥105°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 12% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$17,588
− Mortgage interest
−$5,602
− Property taxes
−$527
− Insurance
−$500
− Repairs & maintenance
−$1,407
− Management
−$1,407
− Depreciation
−$2,909
Taxable income
$5,236
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,257
After-tax cash flow
$5,318/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
Amelia County Public School District
NCES district ID
5100180
Math proficiency
44% ▼ -42.00%
Reading proficiency
64% ▼ -12.00%
Median HH income
$53,185
Composite
46.33/100
National rank
#2468
State rank
#83 of 131 in VA

Livability — Burkeville

Score
57/100
State rank
#497
US rank
#22036

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
2,384

Population outlook (Amelia County) Hauer SSP2

Today (2025)
12,928 people
By 2030
12,819 · -0.8%
By 2040
12,381 · -4.2%
By 2050
11,607 · -10.2%
By 2075
10,186 · -21.2%
By 2100
9,067 · -29.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (84%)
Race & ethnicity
White 84% Black 13% Two or more races 2% Hispanic / Latino 2%
Common ancestry
Serbian 7% Slovak 2% Italian 2%
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · Amelia

2024 margin
Solid R (+44.4) · D 27.6% · R 71.9%
2008→2024 swing
-21.7pp toward R · 2008: -22.7pp · 2024: -44.4pp
All cycles
2024: R+44.4 2020: R+37.7 2016: R+36.3 2012: R+26.7 2008: R+22.7

Not yet ingested

Civics

Market trends

HPI YoY
▲ 3.11%
Current HPI
184.6872
Rent YoY
Metro
State GDP YoY
▲ 2.40%
F500 in state
50

Industry mix (Fortune 500 HQ in VA)

Industry F500 HQs Revenue

Price history

1 event — show timeline
  • 2026-04-21 Listed $120,000 CVRMLS

Property tax history

+5.1%/yr

Latest (2025): $527 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…