CashFlowRE
Sign in Sign up
636 Bottino Ln
D+ Composite 45.6
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 +11.6/15.0
  • Cash flow +11.2/30.0
  • Schools +6.4/10.0
  • Livability +4.2/5.0
  • Rent growth +4.0/5.0
  • DSCR +3.3/10.0
  • 1% rule +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$335,000

636 Bottino Ln · Virginia Beach, VA 23455
4 bd · 1.0 ba · 1,444 sqft · SingleFamily public records · 13 Days on market
Built 1960 Est $368k · 9% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Move-in ready and packed with updates, this charming 4-bedroom ranch is a must-see! Freshly painted with new carpet throughout and a beautifully remodeled bathroom, this home offers comfort and style from the moment you step inside. Enjoy a spacious floor plan plus a large fenced backyard with covered patio—ideal for entertaining, summer cookouts, or relaxing evenings. Oversized detached garage with electricity offers endless possibilities for storage, workshop, or hobby space. Ideally located in the heart of Virginia Beach near Town Center, beaches, military bases, parks, shopping, dining, and entertainment. Great home, great location, great value—schedule your tour today befor

Key facts

  • Remodeled bathroom
  • Covered patio
  • Fenced backyard

Tags

REMODELED BATHROOMFENCED BACKYARDCOVERED PATIOOVERSIZED DETACHED GARAGEELECTRICITY IN GARAGE

Property features AI

Finance

  • HOA & community: No HOA fees reported

Exterior

  • Parking: Detached 1-car garage; Multiple additional spaces (4 total); Driveway parking
  • Utilities: City/County water; City/County sewer; Gas water heater
  • Home design: Detached property; Ranch / Traditional style; Single-story
  • Construction: Vinyl siding; Asphalt shingle roof; Slab foundation
  • Exterior features: Patio; Back privacy wood fence; Storage shed

Interior

  • Kitchen: Dishwasher; Gas range; Microwave; Refrigerator
  • Bedrooms: Bedroom and full bathroom on first floor; Total rooms: 7; Includes 1st floor bedroom, attic, and porch
  • Flooring: Carpet; Ceramic; Laminate
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced hot air heating (natural gas); Central air conditioning
  • Interior features: Ceiling fan; Wood-burning fireplace
  • Laundry & utility: Washer; Dryer

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 $335k.

Deal economics

  • At list price, monthly cash flow is $-127 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $313k (6.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $252k (24.8% below list).
  • Recommended offer: $252k (24.8% below list) — sets the bar for 1% rule.
  • Cap rate 5.8% vs local median 3.5% in Virginia Beach — 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 83/100 on livability (#38 in VA, #880 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, employment A+, housing A+; Watch: cost of living C-, commute F.
  • Va Beach City Public School District (urban): math 69% / reading 78% proficiency, ranked #10 of 131 in VA (top 8%) — strong family-tenant draw, lease renewals of 3-5y typical.
  • Zoned schools: Luxford Elementary (math 52% / reading 57%, grade C, #650 of 1,108 statewide, top 62%, 508 students, 68% FRL); Bayside High (math 63% / reading 75%, grade B, #170 of 319 statewide, top 55%, 1,983 students, 65% FRL) — zoned schools average 67% FRL vs 28% district-wide (38 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+5.9%/yr); 204 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 18d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 666 units permitted in Virginia Beach city in 2024 (347 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($94k/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 $10k of value loss. Plan a longer hold.
  • Virginia Beach County population projected at +6% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $86k; list at $335k implies a 290% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 94% 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 $251,954 (24.8% 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 1960 — 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. 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?
  6. 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.
  7. 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.
  8. 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
0.75%
Cap rate
5.84%
Cash-on-cash
-1.63%
DSCR
0.93
GRM
11.1

CMA / ARV

ARV (on-the-fly)
$368,220
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
636 Bottino Ln 0.00mi 4/1.0 1,248 (-14%) 0mo $335,000 $268 77
5104 Holly Farms Dr 0.25mi 3/2.0 (-1) 1,424 (-1%) 2mo $380,000 $267 75
529 Longfellow Ave 0.38mi 4/1.5 1,403 (-3%) 2mo $250,000 $178 74
740 Lynch Cir 0.33mi 4/2.0 1,355 (-6%) 1mo $346,100 $255 69
509 Chownings Dr 0.27mi 3/2.0 (-1) 1,365 (-6%) 1mo $330,000 $242 69
4917 Carnation Ave 0.63mi 4/2.0 1,440 (-0%) 2mo $390,000 $271 64
4945 Whitman Ln 0.65mi 3/1.0 (-1) 1,435 (-1%) 1mo $288,750 $201 63
5061 Sullivan Blvd 0.40mi 4/2.0 1,300 (-10%) 3mo $365,000 $281 58
4928 Clover St 0.53mi 4/2.0 1,555 (+8%) 2mo $302,000 $194 57
824 Aragona Blvd 0.66mi 3/2.0 (-1) 1,400 (-3%) 3mo $357,000 $255 53
5009 Whitman Ln 0.54mi 3/1.0 (-1) 1,300 (-10%) 1mo $345,000 $265 52
500 Southgate Ave 0.60mi 3/2.0 (-1) 1,610 (+12%) 1mo $369,900 $230 43

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 · 5.93% rent growth · sell at horizon

5-year hold
IRR
-16.1%
Equity multiple
0.42×
Total profit
$-54,822
Equity at exit
$49,950
10-year hold
IRR
-3.6%
Equity multiple
0.73×
Total profit
$-25,187
Equity at exit
$28,965

Cash invested: $93,800 (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 23455

Rents YoY
5.9%
Active inventory
204
Price-to-rent
11.1×

Monthly cashflow live

Estimated rent
$2,520 high interval (Pro) →
Mortgage (P&I)
$1,757
Tax from tax record
$221 /mo · $2,655/yr
Insurance
$140
HOA
$0
Vacancy / Maint / Mgmt
$529
Net cashflow
$-127

Break-even live

Break-even rent $2,681
Max offer price $312,536
Occupancy floor

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
$83,750
Closing costs
$10,050
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5416 Sweetwater Ct Virginia Beach, VA 4.0 2.5 1704 $2,495 $1.46 24d 1 0.33mi
5421 Sweetwater Ct Virginia Beach, VA 3.0 2.5 1704 $2,500 $1.47 2d 1 0.35mi
5509 Bulls Bay Dr Unit 1 Virginia Beach, VA 3.0 2.0 1694 $2,599 $1.53 4d 1 0.37mi
5509 Bulls Bay Dr Virginia Beach, VA 3.0 2.5 1694 $2,599 $1.53 12d 1 0.37mi
512 Featherstone Ct Unit 573F Virginia Beach, VA 3.0 1.0 1047 $1,675 $1.60 24d 1 0.52mi
5416 Safe Harbour Way Virginia Beach, VA 3.0 2.5 1686 $2,500 $1.48 2d 1 0.54mi
449 Peregrine St Virginia Beach, VA 3.0 2.0 1400 $1,995 $1.43 16d 1 0.58mi
5517 Lynbrook Lndg Virginia Beach, VA 3.0 2.5 1360 $2,335 $1.72 24d 1 0.65mi
5161 Weaver Dr Virginia Beach, VA 2.0–3.0 1.0 971 $1,675 $1.73 4d 4 0.66mi
5414 Catina Arch Virginia Beach, VA 1.0–4.0 1.0–1.5 866 $2,276 $2.63 3d 10 0.68mi
5212 Richard Rd Virginia Beach, VA 3.0 2.5 1372 $2,100 $1.53 21d 1 0.69mi
5206 Richard Rd Virginia Beach, VA 3.0 1.5 1240 $1,795 $1.45 21d 1 0.69mi
4932 Westgrove Rd Virginia Beach, VA 4.0 2.5 1400 $2,450 $1.75 24d 1 0.74mi
616 Aubrey Dr Virginia Beach, VA 3.0 1.5 1266 $1,995 $1.58 24d 1 0.74mi
326 Harrier St Virginia Beach, VA 3.0 1.5 1178 $1,995 $1.69 16d 1 0.74mi
1188 Grace Hill Dr Virginia Beach, VA 3.0 2.5 1805 $2,600 $1.44 4d 1 0.85mi
1028 Grace Hill Dr Virginia Beach, VA 3.0 2.5 1809 $2,895 $1.60 24d 1 0.88mi
724 Hezekiah Little Dr Virginia Beach, VA 3.0 2.5 1748 $2,900 $1.66 2d 1 0.90mi
337 Dorset Ave Virginia Beach, VA 3.0 1.0 1180 $1,700 $1.44 7d 1 0.90mi
944 Gas Light Ln Virginia Beach, VA 3.0 2.5 1690 $2,300 $1.36 17d 1 0.90mi
944 Gas Light Ln Unit 1 Virginia Beach, VA 3.0 2.5 1690 $2,300 $1.36 16d 1 0.90mi
4857 Westgrove Rd Virginia Beach, VA 4.0 2.0 1378 $2,450 $1.78 3d 1 0.91mi
5516 Seawall Ct Virginia Beach, VA 2.0–3.0 1.0–3.0 1125 $2,421 $2.15 2d 18 0.92mi
1001 Grace Hill Dr Virginia Beach, VA 3.0 2.5 1778 $2,350 $1.32 3d 1 0.92mi
4733 Adler Ave Virginia Beach, VA 3.0 1.0 1150 $1,995 $1.73 21d 1 0.93mi
5328 Tamworth Pl Virginia Beach, VA 3.0 2.5 1857 $2,400 $1.29 24d 1 0.95mi
5325 Brinsley Ln Virginia Beach, VA 3.0 2.5 1619 $2,500 $1.54 12d 1 1.01mi
5332 Bramcote Pl Unit 1 Virginia Beach, VA 3.0 2.5 1857 $2,695 $1.45 24d 1 1.10mi
814 Gable Way Virginia Beach, VA 3.0 2.5 1452 $2,200 $1.52 24d 1 1.13mi
5403 Scholarship Dr Virginia Beach, VA 3.0 2.5 1480 $2,100 $1.42 24d 1 1.15mi
825 Crossing Ct Virginia Beach, VA 1.0–3.0 1.0–2.0 937 $2,499 $2.67 24d 1 1.17mi
813 S Grosvenor Ct Virginia Beach, VA 3.0 2.5 1476 $2,300 $1.56 4d 1 1.19mi
5500 Baccalaureate Dr Virginia Beach, VA 3.0 2.5 1400 $1,995 $1.43 15d 1 1.24mi
712 White Hall Ln Virginia Beach, VA 3.0 1.5 1400 $2,200 $1.57 24d 1 1.29mi
4409 Articles Ln Virginia Beach, VA 3.0 1.5 1332 $2,650 $1.99 2d 1 1.33mi
5545 Old Guard Cres Virginia Beach, VA 3.0 2.5 1581 $2,350 $1.49 21d 1 1.39mi
5831 E Hastings Arch Virginia Beach, VA 3.0 1.5 1200 $1,950 $1.62 24d 1 1.39mi
913 Ewell Rd Virginia Beach, VA 3.0 2.5 1458 $2,000 $1.37 4d 1 1.45mi
620 Red Horse Ln Virginia Beach, VA 3.0 1.5 1396 $1,550 $1.11 20d 1 1.45mi
6602 Stoney Point North Norfolk, VA 3.0 2.0 1562 $1,795 $1.15 44d 1 1.48mi

Listing history 4 events

  1. 2026-05-14
    status Under Contract
  2. 2026-05-04
    historical Active Under Contract
  3. 2026-05-01
    listed $335,000 Active
  4. 1999-02-26
    soldstatus $86,000

ⓘ 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
$2,655 · $221/mo
Projected year-2 tax
$2,747 · $229/mo
Expected delta
+$92/yr (+$8/mo · 3.5%)

ⓘ 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 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥104°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 94% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$30,234
− Mortgage interest
−$18,765
− Property taxes
−$2,655
− Insurance
−$1,675
− Repairs & maintenance
−$2,419
− Management
−$2,419
− Depreciation
−$9,745
Taxable loss
−$7,444
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,786
After-tax cash flow
$260/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
Va Beach City Public School District
NCES district ID
5103840
Math proficiency
69% ▼ -19.00%
Reading proficiency
78% ▼ -7.00%
Median HH income
$66,452
Composite
63.81/100
National rank
#594
State rank
#10 of 131 in VA

Livability — Virginia Beach

Score
83/100
State rank
#38
US rank
#880

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Virginia Beach, VA
County
Virginia Beach City · 448,227 people
City population
448,227
Metro
Virginia Beach-Norfolk-Newport News, VA-NC
Population (ZIP)
49,977
Household income
$94,069
Rent vs Own
38.4% rent · 61.6% own
Severe rent burden
1820.0

Population outlook (Virginia Beach County) Hauer SSP2

Today (2025)
480,401 people
By 2030
491,221 · +2.3%
By 2040
504,882 · +5.1%
By 2050
508,847 · +5.9%
By 2075
504,831 · +5.1%
By 2100
465,867 · -3.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (69%)
Race & ethnicity
White 69% Black 14% Two or more races 7% Hispanic / Latino 7% Asian 5%
Hispanic origin (detail)
Mexican 2% Puerto Rican 1%
Common ancestry
Romanian 3% Slovak 3% Lithuanian 2%
Foreign-born
8% · Canada, China, Vietnam
Languages at home
90% English-only · Spanish 3% Tagalog/Filipino 2% Other Indo-European 1%

Political lean MEDSL · Virginia Beach

2024 margin
Toss-up / Even · D 50.7% · R 48.0% · Other 1.3%
2008→2024 swing
+3.4pp toward D · 2008: -0.7pp · 2024: 2.6pp
All cycles
2024: D+2.6 2020: D+5.4 2016: R+4.5 2012: R+2.5 2008: R+0.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -347.34%
Current HPI
296.3753
Rent YoY
▲ 5.93%
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

+289.5% since first listed
4 events — show timeline
  • 2026-05-14 Pending REINMLS
  • 2026-05-04 Contingent REINMLS
  • 2026-05-01 Listed $335,000 REINMLS
  • 1999-02-26 Sold (Public Records) $86,000 Public Records

Property tax history

+3.9%/yr

Latest (2025): $2,655 · +3.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…