CashFlowRE
Sign in Sign up
710 White Hall Ln
D+ Composite 49.25
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 +15.3/30.0
  • ARV discount +8.9/15.0
  • Schools +6.4/10.0
  • DSCR +4.7/10.0
  • Livability +4.2/5.0
  • Rent growth +3.9/5.0
  • 1% rule +3.4/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$255,000

710 White Hall Ln · Virginia Beach, VA 23462
3 bd · 1.5 ba · 1,400 sqft · Townhouse public records · 1 Days on market
Built 1969 Est $263k · at est.

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

Listing remarks

Beautifully upgraded townhouse to include newer LVP flooring, granite kitchen counter tops, soft close cabinets, stainless steel appliances. Large eat in kitchen, Dining and Spacious living room with 1/2 bath and laundry downstairs. Private front and back yard patio with storage. Upstairs features classic hard wood floors, spacious bedroom and closets with ceiling fans and a blinds

Key facts

  • Upgraded townhouse
  • Large eat in kitchen
  • Soft close cabinets

Tags

UPGRADED TOWNHOUSEGRANITE KITCHEN COUNTER TOPSSOFT CLOSE CABINETSSTAINLESS STEEL APPLIANCESLARGE EAT IN KITCHENCLASSIC HARD WOOD FLOORS

Property features AI

Finance

  • Other: City and wooded views
  • HOA & community: No condo or POA monthly fees listed

Exterior

  • Parking: Street parking
  • Utilities: City/County water; City/County sewer; Electric water heater
  • Home design: Attached property; Townhouse, Traditional style; 2 stories (2 living levels); Slab foundation
  • Construction: Brick and vinyl siding; Asphalt shingle roof
  • Exterior features: Patio; Storage shed; Chain link and wood fencing

Interior

  • Kitchen: Dishwasher; Disposal; Microwave; Electric range; Refrigerator
  • Bedrooms: Master bedroom; Additional bedroom
  • Flooring: Laminate; Wood
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Heat pump; Central air
  • Interior features: Ceiling fan; Assigned storage; Foyer; Porch; Utility closet
  • Laundry & utility: Washer hookup; Dryer hookup; Main floor laundry; Utility room

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/1.5-bath townhouse listed at $255k.

Deal economics

  • At list price, monthly cash flow is $93 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $215k (15.6% below list).
  • Recommended offer: $215k (15.6% below list) — sets the bar for 1% rule.
  • Cap rate 6.7% 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: Trantwood Elementary (math 67% / reading 77%, grade A-, #273 of 1,108 statewide, top 27%, 499 students, 24% FRL); Bayside Middle (math 53% / reading 54%, grade C+, #209 of 342 statewide, top 62%, 700 students, 92% FRL); Bayside High (math 63% / reading 75%, grade B, #170 of 319 statewide, top 55%, 1,983 students, 65% FRL) — zoned schools average 60% FRL vs 28% district-wide (32 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+5.6%/yr); 229 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 19d on market — plan ~3-4 weeks tenant-placement turnaround); 666 units permitted in Virginia Beach city in 2024 (347 in 5+ unit buildings).
  • This rent runs 37% of the median local income ($69k/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 $8k 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 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 7y ago 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 $140k; list at $255k implies a 82% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • 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 $215,171 (15.6% below list)

Questions for the listing agent

  1. Built in 1969 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  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
0.84%
Cap rate
6.73%
Cash-on-cash
1.56%
DSCR
1.07
GRM
9.9

CMA / ARV

ARV (on-the-fly)
$263,200
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
712 White Hall Ln 0.00mi 3/1.5 1,400 (0%) 1mo $259,000 $185 99
617 Red Horse Ln 0.21mi 3/1.5 1,466 (+5%) 1mo $245,000 $167 82
700 Lake Edward Dr 0.07mi 3/2.5 1,512 (+8%) 2mo $269,900 $179 78
602 Red Horse Ln 0.17mi 3/1.5 1,510 (+8%) 2mo $251,000 $166 78
809 S Buckingham Ct 0.34mi 3/2.5 1,322 (-6%) 1mo $270,000 $204 70
5671 Dodington Ct 0.26mi 3/2.5 1,512 (+8%) 1mo $280,000 $185 70
5676 Weblin Dr 0.37mi 3/2.5 1,322 (-6%) 1mo $265,000 $200 68
663 Baker Rd 0.08mi 4/1.5 (+1) 1,200 (-14%) 0mo $254,900 $212 67
5520 Keydet Dr 0.65mi 3/1.5 1,440 (+3%) 1mo $270,000 $188 64
5661 Campus Dr 0.60mi 3/2.5 1,350 (-4%) 0mo $283,500 $210 62
5589 Campus Dr 0.65mi 3/2.5 1,346 (-4%) 2mo $210,000 $156 58
5437 Scholarship Dr 0.60mi 3/2.5 1,480 (+6%) 1mo $284,000 $192 58

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 · 5.61% rent growth · sell at horizon

5-year hold
IRR
-11.2%
Equity multiple
0.58×
Total profit
$-29,678
Equity at exit
$38,021
10-year hold
IRR
1.2%
Equity multiple
1.09×
Total profit
$6,608
Equity at exit
$22,048

Cash invested: $71,400 (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 23462

Rents YoY
5.6%
Active inventory
229
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$2,152 high interval (Pro) →
Mortgage (P&I)
$1,337
Tax from tax record
$164 /mo · $1,963/yr
Insurance
$106
HOA
$0
Vacancy / Maint / Mgmt
$452
Net cashflow
$93

Break-even live

Break-even rent $2,034
Max offer price $255,000
Occupancy floor 91%

Sensitivity live

Price -10% $237 -5% $165 +0% $93 +5% $21 +10% $-52
Rent -10% $-77 -5% $8 +0% $93 +5% $178 +10% $263
Rate -1.0pp $221 -0.5pp $158 base $93 +0.5pp $27 +1.0pp $-41

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
$63,750
Closing costs
$7,650
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
712 White Hall Ln Virginia Beach, VA 3.0 1.5 1400 $2,200 $1.57 25d 1 0.01mi
5831 E Hastings Arch Virginia Beach, VA 3.0 1.5 1200 $1,950 $1.62 25d 1 0.10mi
5781 Lake Edward Dr Virginia Beach, VA 2.0 1.0–1.5 1075 $1,478 $1.37 4d 15 0.18mi
620 Red Horse Ln Virginia Beach, VA 3.0 1.5 1396 $1,550 $1.11 21d 1 0.19mi
5775 W Hastings Arch Virginia Beach, VA 2.0 1.5 1200 $1,700 $1.42 45d 1 0.27mi
5964 Blackpoole Ln Virginia Beach, VA 3.0 1.5 1310 $2,100 $1.60 25d 1 0.36mi
813 S Grosvenor Ct Virginia Beach, VA 3.0 2.5 1476 $2,300 $1.56 6d 1 0.37mi
724 Hezekiah Little Dr Virginia Beach, VA 3.0 2.5 1748 $2,900 $1.66 3d 1 0.39mi
5619 Summit Arch Virginia Beach, VA 2.0 2.0 957 $1,650 $1.72 6d 1 0.45mi
6333 Tuttle Ave Norfolk, VA 3.0 2.5 1800 $2,695 $1.50 6d 1 0.47mi
5433 Campus Dr Virginia Beach, VA 2.0 2.0 1000 $1,700 $1.70 5d 1 0.54mi
5545 Old Guard Cres Virginia Beach, VA 3.0 2.5 1581 $2,350 $1.49 23d 1 0.54mi
5684 Campus Dr Virginia Beach, VA 3.0 2.5 1356 $2,495 $1.84 6d 1 0.58mi
5632 Campus Dr Virginia Beach, VA 3.0 2.5 1581 $2,201 $1.39 6d 1 0.62mi
5500 Baccalaureate Dr Virginia Beach, VA 3.0 2.5 1400 $1,995 $1.43 16d 1 0.62mi
5516 Seawall Ct Virginia Beach, VA 2.0–3.0 1.0–3.0 1125 $2,421 $2.15 3d 18 0.62mi
5403 Scholarship Dr Virginia Beach, VA 3.0 2.5 1480 $2,100 $1.42 25d 1 0.63mi
849 Gas Light Ln Virginia Beach, VA 2.0 2.0 1250 $1,900 $1.52 19d 1 0.64mi
5500 Goose Pond Ln Virginia Beach, VA 2.0 2.0 1383 $2,450 $1.77 5d 1 0.68mi
969 Turtle Pond Ln Virginia Beach, VA 2.0 2.5 1383 $2,150 $1.55 25d 1 0.69mi
944 Gas Light Ln Virginia Beach, VA 3.0 2.5 1690 $2,300 $1.36 19d 1 0.70mi
944 Gas Light Ln Unit 1 Virginia Beach, VA 3.0 2.5 1690 $2,300 $1.36 18d 1 0.70mi
5517 Lynbrook Lndg Virginia Beach, VA 3.0 2.5 1360 $2,335 $1.72 25d 1 0.71mi
6602 Stoney Point North Norfolk, VA 3.0 2.0 1562 $1,795 $1.15 45d 1 0.72mi
616 Aubrey Dr Virginia Beach, VA 3.0 1.5 1266 $1,995 $1.58 25d 1 0.73mi
700 Wolftrap Ln Virginia Beach, VA 2.0 2.5 1360 $1,795 $1.32 25d 1 0.79mi
700 Wolftrap Ln Virginia Beach, VA 2.0 2.5 1360 $1,795 $1.32 18d 1 0.79mi
700 Wolftrap Ln Virginia Beach, VA 2.0 3.0 1360 $1,795 $1.32 14d 1 0.79mi
5416 Safe Harbour Way Virginia Beach, VA 3.0 2.5 1686 $2,500 $1.48 3d 1 0.80mi
6647 Ethan Allen Ln Norfolk, VA 2.0 1.5 1176 $1,750 $1.49 12d 1 0.84mi
6650 Stoney Point South Norfolk, VA 3.0 2.5 1562 $2,100 $1.34 45d 1 0.89mi
5414 Catina Arch Virginia Beach, VA 1.0–4.0 1.0–1.5 866 $1,997 $2.31 5d 10 0.92mi
1060 Kempsville Rd Norfolk, VA 2.0 2.0 1149 $2,400 $2.09 21d 1 0.97mi
1060 Kempsville Rd Norfolk, VA 2.0 2.0 1070 $2,400 $2.24 46d 1 0.97mi
1060 Kempsville Rd Norfolk, VA 2.0 2.0 1218 $2,400 $1.97 25d 1 0.97mi
1060 Kempsville Rd Norfolk, VA 3.0 2.0 1425 $2,975 $2.09 14d 1 0.97mi
5421 Sweetwater Ct Virginia Beach, VA 3.0 2.5 1704 $2,500 $1.47 4d 1 0.97mi
5416 Sweetwater Ct Virginia Beach, VA 4.0 2.5 1704 $2,495 $1.46 25d 1 0.99mi
1060 Kempsville Rd Apt 10305 Norfolk, VA 2.0 2.0 975 $2,142 $2.20 9d 1 1.00mi
1060 Kempsville Rd Unit 00 09212 Norfolk, VA 2.0 2.0 1002 $2,370 $2.37 45d 1 1.00mi

Listing history 2 events

  1. 2026-06-22
    remarks 384-char remark
  2. 2026-06-22
    listed $255,000 Active 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
$1,963 · $164/mo
Projected year-2 tax
$2,091 · $174/mo
Expected delta
+$128/yr (+$11/mo · 6.5%)

ⓘ 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 80% 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
$25,821
− Mortgage interest
−$14,284
− Property taxes
−$1,963
− Insurance
−$1,275
− Repairs & maintenance
−$2,066
− Management
−$2,066
− Depreciation
−$7,418
Taxable loss
−$3,251
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$780
After-tax cash flow
$1,893/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)
66,151
Household income
$69,040
Rent vs Own
46.3% rent · 53.7% own
Severe rent burden
3906.0

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
Diverse neighborhood (Simpson 0.68)
Race & ethnicity
White 45% Black 32% Hispanic / Latino 12% Two or more races 10% Asian 5%
Hispanic origin (detail)
Mexican 4% Puerto Rican 3%
Common ancestry
Romanian 2% Italian 1% Slovak 1%
Foreign-born
9% · Canada, China, Vietnam
Languages at home
87% English-only · Spanish 6% Tagalog/Filipino 2% Other Asian/Pacific 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
▼ -269.19%
Current HPI
333.1908
Rent YoY
▲ 5.61%
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

+112.5% since first listed
9 events — show timeline
  • 2026-06-20 Listed $255,000 REINMLS
  • 2025-05-24 Rental Removed $1,800 TENANTTURNER2
  • 2025-05-01 Listed for Rent $1,800 TENANTTURNER2
  • 2019-10-23 Sold (Public Records) $139,900 Public Records
  • 2019-10-03 Pending REINMLS
  • 2019-09-23 Contingent REINMLS
  • 2019-09-15 Listed $139,900 REINMLS
  • 2019-07-09 Sold (Public Records) $75,000 Public Records
  • 2005-08-08 Sold (Public Records) $120,000 Public Records

Property tax history

+7.0%/yr

Latest (2025): $1,963 · +5.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…