CashFlowRE
Sign in Sign up
4308 Sconce
D Composite 41.82
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).

  • Cash flow +11.1/30.0
  • ARV discount +9.9/15.0
  • Schools +5.0/10.0
  • Livability +4.2/5.0
  • DSCR +3.2/10.0
  • Rent growth +3.1/5.0
  • 1% rule +2.8/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$327,500

4308 Sconce · Williamsburg, VA 23188
3 bd · 2.5 ba · 1,440 sqft · Townhouse public records · 22 Days on market
Built 2019 2,134 sqft lot Est $346k · 5% under $133/mo HOA · 5% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

4308 Sconce is a rare find in the Village at Candle Station. One-owner, METICULOUSLY maintained 2019 home offering wooded views, exceptional condition, and the highly desirable MOZART 1440 SqFt floorplan (larger width and more spacious), the largest two-story layout in the community. From the moment you enter, the pride of ownership is unmistakable. This home has been carefully preserved with annual HVAC servicing/inspection, clean filters and vents, routine exterior power washing, and minimal signs of wear throughout. The open-concept main level features spacious living areas and an upgraded kitchen layout with a larger island for added function and entertaining space. Upstairs offers comf

Key facts

  • $133 HOA
  • 2 parking spots
  • Built 2019

Property features AI

Finance

  • HOA & community: HOA managed by United Property Associates; Monthly POA fee of $133; Ground maintenance, playgrounds, and trash pickup provided by the association

Exterior

  • Parking: Driveway parking for 2 spaces
  • Utilities: City/County water; City/County sewer; Electric water heater
  • Home design: Attached townhouse; End unit; Two stories; Crawl foundation; Handheld showerhead accessibility feature
  • Construction: Vinyl and stone siding; Asphalt shingle roof
  • Exterior features: Wooded lot

Interior

  • Kitchen: Gas range; Microwave; Dishwasher; Refrigerator; Disposal
  • Bedrooms: Master bedroom with ensuite; Two additional bedrooms on second floor
  • Flooring: Carpet; Laminate
  • Bathrooms: Two full bathrooms; One half bathroom
  • Heating & cooling: Heat pump for heating and cooling
  • Interior features: Ceiling fan; Permanent attic stairs / pull-down attic stairs; Primary double sink; Walk-in closet; Attic; Pantry
  • 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/2.5-bath townhouse listed at $328k.

Deal economics

  • At list price, monthly cash flow is $-134 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $304k (7.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $257k (21.6% below list).
  • Recommended offer: $257k (21.6% below list) — sets the bar for 1% rule.
  • Cap rate 5.8% vs local median 3.1% in Williamsburg — 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 84/100 on livability (#31 in VA, #734 nationally) — a professional / high-income tenant draw. Strengths: schools A+, amenities A+, commute A+; Watch: cost of living D.
  • Market conditions: Rents rising (+2.5%/yr); 422 active listings in the ZIP; 2 comparable units currently listed for rent nearby; solid renter incomes; 358 units permitted in James City County in 2024 (24 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 $10k of value loss. Plan a longer hold.
  • James City County population projected at +29% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 22 days — a 2% lower offer ($323k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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 $246k; 33% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 64% 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 $256,717 (21.6% 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. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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
0.78%
Cap rate
5.80%
Cash-on-cash
-1.75%
DSCR
0.92
GRM
10.6

CMA / ARV

ARV (on-the-fly)
$345,600
Comps found
9
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4307 Sconce 0.02mi 3/2.5 1,294 (-10%) 0mo $310,000 $240 82
7536 Tealight Way 0.07mi 3/2.5 1,440 (0%) 20mo $300,000 $208 80
4114 Votive 0.12mi 3/2.5 1,440 (0%) 22mo $300,000 $208 76
7541 Luminary Dr 0.11mi 3/2.5 1,280 (-11%) 2mo $312,000 $244 75
4300 Sconce 0.02mi 2/2.5 (-1) 1,294 (-10%) 4mo $299,000 $231 74
4318 Sconce 0.02mi 3/2.5 1,280 (-11%) 13mo $310,000 $242 70
4318 Sconce 0.02mi 3/2.5 1,280 (-11%) 13mo $310,000 $242 70
7543 Luminary Dr 0.11mi 3/2.0 1,280 (-11%) 10mo $310,000 $242 66
4311 Sconce 0.02mi 3/2.0 1,280 (-11%) 21mo $300,000 $234 61

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 · 2.53% rent growth · sell at horizon

5-year hold
IRR
-19.7%
Equity multiple
0.32×
Total profit
$-62,811
Equity at exit
$48,831
10-year hold
IRR
-13.5%
Equity multiple
0.23×
Total profit
$-70,661
Equity at exit
$28,316

Cash invested: $91,700 (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 23188

Rents YoY
2.5%
Active inventory
422
Price-to-rent
10.6×

Monthly cashflow live

Estimated rent
$2,567 medium interval (Pro) →
Mortgage (P&I)
$1,717
Tax from tax record
$175 /mo · $2,097/yr
Insurance
$136
HOA
$133
Vacancy / Maint / Mgmt
$539
Net cashflow
$-134

Break-even live

Break-even rent $2,736
Max offer price $303,896
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
$81,875
Closing costs
$9,825
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7537 Luminary Dr Williamsburg, VA 3.0 2.5 1760 $2,600 $1.48 2d 1 0.10mi
1603 Rustads Cir Williamsburg, VA 2.0 2.0 1376 $2,200 $1.60 3d 1 0.88mi

HOA detail

Monthly dues
$133 · $1,596/yr

Listing history 16 events

  1. 2026-06-18
    days on market $327,500 Active 22 DOM
  2. 2026-06-17
    days on market $327,500 Active 21 DOM
  3. 2026-06-16
    days on market $327,500 Active 20 DOM
  4. 2026-06-15
    days on market $327,500 Active 19 DOM
  5. 2026-06-13
    days on market $327,500 Active 17 DOM
  6. 2026-06-09
    days on market $327,500 Active 13 DOM
  7. 2026-06-08
    days on market $327,500 Active 12 DOM
  8. 2026-06-07
    days on market $327,500 Active 11 DOM
  9. 2026-06-05
    days on market $327,500 Active 8 DOM
  10. 2026-06-03
    days on market $327,500 Active 7 DOM
  11. 2026-06-02
    days on market $327,500 Active 6 DOM
  12. 2026-06-01
    days on market $327,500 Active 5 DOM
  13. 2026-05-31
    days on market $327,500 Active 4 DOM
  14. 2026-05-28
    listed $327,500 Active
  15. 2026-05-26
    listed $327,500
  16. 2019-03-26
    soldstatus $246,200

ⓘ 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
$2,097 · $175/mo
Projected year-2 tax
$2,686 · $224/mo
Expected delta
+$588/yr (+$49/mo · 28.0%)

ⓘ 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 2/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥107°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 64% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$30,806
− Mortgage interest
−$18,345
− Property taxes
−$2,097
− Insurance
−$1,638
− Repairs & maintenance
−$2,464
− Management
−$2,464
− HOA
−$1,596
− Depreciation
−$9,527
Taxable loss
−$7,326
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,758
After-tax cash flow
$155/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)

No district data.

Livability — Williamsburg

Score
84/100
State rank
#31
US rank
#734

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
James City County · 45,803 people
City population
101,073
Metro
Virginia Beach-Norfolk-Newport News, VA-NC
Population (ZIP)
45,803
Household income
$103,160
Rent vs Own
26.6% rent · 73.4% own
Severe rent burden
1353.0

Population outlook (James City County) Hauer SSP2

Today (2025)
84,286 people
By 2030
89,687 · +6.4%
By 2040
99,580 · +18.1%
By 2050
108,487 · +28.7%
By 2075
128,950 · +53.0%
By 2100
138,702 · +64.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (72%)
Race & ethnicity
White 72% Black 13% Two or more races 7% Hispanic / Latino 6% Asian 3%
Hispanic origin (detail)
Mexican 2% Puerto Rican 2%
Common ancestry
Lithuanian 3% Slovak 3% Romanian 2%
Foreign-born
7% · Canada, China
Languages at home
93% English-only · Spanish 3% Chinese 1%

Political lean MEDSL · James City

2024 margin
Lean D (+6.2) · D 52.5% · R 46.3% · Other 1.1%
2008→2024 swing
+15.5pp toward D · 2008: -9.2pp · 2024: 6.2pp
All cycles
2024: D+6.2 2020: D+4.8 2016: R+5.1 2012: R+12.1 2008: R+9.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -213.65%
Current HPI
226.2192
Rent YoY
▲ 2.53%
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

+33.0% since first listed
3 events — show timeline
  • 2026-05-28 Listed $327,500 REINMLS
  • 2026-05-26 Listed $327,500 REINMLS
  • 2019-03-26 Sold (Public Records) $246,200 Public Records

Property tax history

+25.4%/yr

Latest (2025): $2,097 · +6.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…