CashFlowRE
Sign in Sign up
1608 Jackson Ave
D Composite 40.76
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 +12.3/30.0
  • ARV discount +7.6/15.0
  • Schools +5.8/10.0
  • DSCR +3.7/10.0
  • Livability +3.5/5.0
  • 1% rule +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$255,000

1608 Jackson Ave · Chesapeake, VA 23324
3 bd · 2.0 ba · 1,388 sqft · SingleFamily public records · 37 Days on market
Built 1963 Est $255k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Corner lot with 2 driveways (6 cars) and detached 2-car garage. Partially fenced with a deck. Located next to Lakeside park and large field. Additionally, has larger utility room for W/ D and storage. New kitchen cabinets.

Key facts

  • Next to park
  • New kitchen cabinets
  • Corner lot

Tags

CORNER LOTDETACHED GARAGENEXT TO PARKLARGER UTILITY ROOMNEW KITCHEN CABINETS

Property features AI

Exterior

  • Home design: Built in 1963
  • Exterior features: Located in the South Norfolk subdivision

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/2.0-bath single-family listed at $255k.

Deal economics

  • At list price, monthly cash flow is $-47 ($-560/yr) — negative.
  • To cash-flow at today's rent, offer at most $247k (3.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $203k (20.4% below list).
  • Recommended offer: $203k (20.4% below list) — sets the bar for 1% rule.
  • Cap rate 6.1% vs local median 3.7% in Chesapeake — 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 (#236 in VA) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, schools A; Watch: crime C-, cost of living C-, amenities F.
  • Chesapeake City Public School District (suburban): math 58% / reading 74% proficiency, ranked #31 of 131 in VA (top 24%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 116 active listings in the ZIP; 24 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 597 units permitted in Chesapeake city in 2024 (0 in 5+ unit buildings).
  • This rent runs 43% of the median local income ($57k/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.
  • Chesapeake County population projected at +21% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 37 days — a 3% lower offer ($247k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $18k; list at $255k implies a 1278% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major flood risk; 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 $202,864 (20.4% 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. It's been on market 37 days. Have you received any prior offers? Is the seller open to a 20% concession, seller financing, or rate buy-down credit?
  3. Built in 1963 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
0.80%
Cap rate
6.07%
Cash-on-cash
-0.78%
DSCR
0.97
GRM
10.5

CMA / ARV

ARV (on-the-fly)
$255,392
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1531 Rodgers St 0.07mi 2/1.0 (-1) 1,273 (-8%) 1mo $241,500 $190 73
838 Wilbur Ave 0.21mi 4/2.0 (+1) 1,500 (+8%) 2mo $325,500 $217 70
1322 Hoover Ave 0.38mi 3/1.5 1,300 (-6%) 3mo $224,000 $172 67
1239 Seaboard Ave 0.37mi 3/1.0 1,276 (-8%) 2mo $115,000 $90 64
1906 Chesapeake Ave 0.22mi 3/1.5 1,567 (+13%) 3mo $360,000 $230 64
1007 Holly Ave 0.22mi 3/2.0 1,586 (+14%) 3mo $282,000 $178 64
1714 Seaboard Ave 0.18mi 3/1.0 1,581 (+14%) 3mo $243,000 $154 62
1536 Bainbridge Blvd 0.31mi 3/1.0 1,233 (-11%) 2mo $268,000 $217 61
1314 Perry St 0.45mi 3/2.5 1,524 (+10%) 1mo $280,000 $184 60
1905 Chesapeake Ave 0.23mi 4/2.0 (+1) 1,580 (+14%) 3mo $236,000 $149 59
1232 Stewart St 0.39mi 3/2.0 1,188 (-14%) 2mo $190,000 $160 57
2114 Mclain St 0.46mi 3/1.5 1,196 (-14%) 4mo $238,000 $199 50

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-17.6%
Equity multiple
0.38×
Total profit
$-44,331
Equity at exit
$38,021
10-year hold
IRR
-9.7%
Equity multiple
0.40×
Total profit
$-42,587
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 23324

Home prices YoY
-17.3%
Active inventory
116
Price-to-rent
10.5×

Monthly cashflow live

Estimated rent
$2,029 high interval (Pro) →
Mortgage (P&I)
$1,337
Tax from tax record
$206 /mo · $2,469/yr
Insurance
$106
HOA
$0
Vacancy / Maint / Mgmt
$426
Net cashflow
$-47

Break-even live

Break-even rent $2,088
Max offer price $246,758
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
$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 24 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1110 Park Ave Chesapeake, VA 3.0 2.0 1749 $2,100 $1.20 14d 1 0.21mi
1110 Park Ave Unit 23324 Chesapeake, VA 3.0 2.0 1749 $2,200 $1.26 23d 1 0.21mi
1321 Chesapeake Ave Unit B Chesapeake, VA 3.0 1.0 1000 $1,695 $1.70 23d 1 0.26mi
1333 Perry St Chesapeake, VA 2.0 1.0 1048 $1,525 $1.46 23d 1 0.40mi
1333 Perry St Chesapeake, VA 2.0 1.0 1048 $1,495 $1.43 14d 1 0.41mi
1108 Jackson Ave Chesapeake, VA 3.0 2.0 1784 $2,100 $1.18 4d 1 0.48mi
1151 Perry St Chesapeake, VA 3.0 1.0 1296 $2,000 $1.54 17d 1 0.53mi
900 Partridge Ave Chesapeake, VA 3.0 1.5 1000 $1,900 $1.90 4d 1 0.77mi
2620 Sunrise Ave Chesapeake, VA 3.0 1.5 1462 $1,850 $1.27 23d 1 0.94mi
2638 King Ct Chesapeake, VA 3.0 1.5 1462 $2,000 $1.37 20d 1 0.96mi
903 Sherman Ln Norfolk, VA 3.0 1.0 1031 $1,850 $1.79 44d 1 1.13mi
1535 Vine St Norfolk, VA 3.0 1.5 992 $2,100 $2.12 44d 1 1.14mi
2540 Holly Point Blvd Chesapeake, VA 1.0–3.0 1.0–2.0 1250 $2,680 $2.14 1d 20 1.15mi
1407 Kay Ave Chesapeake, VA 3.0 1.0 1200 $2,250 $1.88 23d 1 1.16mi
1407 Kay Ave Chesapeake, VA 3.0 1.0 1200 $2,250 $1.88 2d 1 1.16mi
909 E Liberty St Norfolk, VA 3.0 1.0 1030 $1,495 $1.45 44d 1 1.24mi
1510 Wilson Rd Unit 1 Norfolk, VA 3.0 1.0 1100 $1,325 $1.20 23d 1 1.27mi
1510 Wilson Rd Unit 3 Norfolk, VA 3.0 1.0 1273 $1,200 $0.94 44d 1 1.27mi
1510 Wilson Rd #5 Norfolk, VA 2.0 1.0 900 $1,200 $1.33 23d 1 1.27mi
1510 Wilson Rd #4 Norfolk, VA 3.0 1.0 1273 $1,400 $1.10 20d 1 1.27mi
1512 Marsh St Norfolk, VA 3.0 2.5 1727 $2,195 $1.27 44d 1 1.31mi
3406 Bainbridge Blvd Chesapeake, VA 4.0 2.5 1792 $2,700 $1.51 23d 1 1.41mi
1100 Wilson Rd Norfolk, VA 3.0 1.0 900 $1,550 $1.72 4d 1 1.48mi
1100 Wilson Rd Unit 7 Norfolk, VA 3.0 1.5 900 $1,550 $1.72 7d 1 1.48mi

Listing history 15 events

  1. 2026-06-18
    days on market $255,000 Active 37 DOM
  2. 2026-06-17
    days on market $255,000 Active 36 DOM
  3. 2026-06-16
    days on market $255,000 Active 35 DOM
  4. 2026-06-15
    days on market $255,000 Active 34 DOM
  5. 2026-06-13
    days on market $255,000 Active 32 DOM
  6. 2026-06-09
    days on market $255,000 Active 28 DOM
  7. 2026-06-08
    days on market $255,000 Active 27 DOM
  8. 2026-06-07
    days on market $255,000 Active 26 DOM
  9. 2026-06-03
    days on market $255,000 Active 22 DOM
  10. 2026-06-02
    days on market $255,000 Active 21 DOM
  11. 2026-06-01
    days on market $255,000 Active 20 DOM
  12. 2026-05-31
    days on market $255,000 Active 19 DOM
  13. 2026-05-13
    price $255,000
  14. 2026-05-12
    listed $284,900 Active
  15. 1968-09-25
    soldstatus $18,500

ⓘ 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
$2,469 · $206/mo
Projected year-2 tax
$2,469 · $206/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 6/10 Major FEMA zone X (shaded) · 69% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥106°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
  • 🫁 Air quality 5/10 Major 6 unhealthy d/yr today · 7 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
$24,344
− Mortgage interest
−$14,284
− Property taxes
−$2,469
− Insurance
−$1,275
− Repairs & maintenance
−$1,947
− Management
−$1,947
− Depreciation
−$7,418
Taxable loss
−$4,998
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,199
After-tax cash flow
$640/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
Chesapeake City Public School District
NCES district ID
5100810
Math proficiency
58% ▼ -29.00%
Reading proficiency
74% ▼ -7.00%
Median HH income
$69,356
Composite
57.84/100
National rank
#1047
State rank
#31 of 131 in VA

Livability — Chesapeake

Score
70/100
State rank
#236
US rank
#7942

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Chesapeake, VA
County
Chesapeake City · 253,091 people
City population
253,091
Metro
Virginia Beach-Norfolk-Newport News, VA-NC
Population (ZIP)
24,670
Household income
$57,045
Rent vs Own
47.4% rent · 52.6% own
Severe rent burden
1301.0

Population outlook (Chesapeake County) Hauer SSP2

Today (2025)
263,804 people
By 2030
276,798 · +4.9%
By 2040
299,906 · +13.7%
By 2050
318,284 · +20.7%
By 2075
362,137 · +37.3%
By 2100
372,225 · +41.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
Black 58% White 27% Two or more races 9% Hispanic / Latino 9% Asian 1%
Hispanic origin (detail)
Mexican 3% Puerto Rican 4%
Common ancestry
Slovak 2% Italian 2% Romanian 1%
Foreign-born
4% · Canada
Languages at home
92% English-only · Spanish 6% French/Haitian/Cajun 1% Other Indo-European 1%

Political lean MEDSL · Chesapeake

2024 margin
Toss-up / Even · D 51.3% · R 47.5% · Other 1.2%
2008→2024 swing
+2.5pp toward D · 2008: 1.3pp · 2024: 3.8pp
All cycles
2024: D+3.8 2020: D+6.5 2016: R+1.3 2012: D+1.1 2008: D+1.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -66.73%
Current HPI
319.2653
Rent YoY
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

+1278.4% since first listed
3 events — show timeline
  • 2026-05-13 Price Changed $255,000 FSBO.com
  • 2026-05-12 Listed $284,900 FSBO.com
  • 1968-09-25 Sold (Public Records) $18,500 Public Records

Property tax history

+3.6%/yr

Latest (2025): $2,469 · +10.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…