CashFlowRE
Sign in Sign up
284 Railroad Ave
B Composite 70.04
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 +22.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.2/10.0
  • Appreciation +6.2/10.0
  • Schools +5.8/10.0
  • 1% rule +4.8/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$169,000

284 Railroad Ave · Duffield, VA 24244
3 bd · 2.0 ba · 1,848 sqft · SingleFamily public records · 302 Days on market
Built 1922 2,613 sqft lot $91/sqft · 27% below area Est $233k · 27% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

If you're looking for a unique, one-of-a-kind home or office, look no further than this notable bank in Duffield VA in Scott County. It was the first bank in town and is now converted to residential. Since Citizens Bank of Duffield closed many years ago, the building has been used as a general store, feed store and post office. It was then transformed into a home in the 1970s. There are 3 bedrooms, 1.5 baths, laundry room, dining room, living room with 12 ft ceilings and tons of natural light. The large primary bedroom has a private deck for cozy evenings or morning coffee. If you are a nature enthusiast, there is incredible recreation in the area. Here you'll find the gateway to Natural Tunnel State Park, the Devil's Bathtub, Daniel Boone Wilderness Trail Interpretive Center, plus a myriad of hiking trails, camping, fishing and wildlife watching. The Clinch River offers a variety of activities, including fishing, boating, paddling, hiking, wildlife viewing, kayaking, canoeing, and tubing. Scott County also boasts of hundreds of hidden geocaches and over 150 identified birds. With all the diverse recreation this area offers, this home would make a great Airbnb for all the adventurers and explorers who visit Scott County. It's also conveniently located near shopping and restaurants. Recent updates include a new heat pump in 2024. Check out the virtual staging for inspiration. With all it's historic charm, it would make a great place for offices or unique retail uses. All information taken from third party sources.

Key facts

  • Private deck
  • Recent updates
  • Devil's bathtub

Tags

CONVERTED TO RESIDENTIALPRIVATE DECKDEVIL'S BATHTUBHIKING TRAILSCLINCH RIVERRECENT UPDATES

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 $169k.

Deal economics

  • At list price, monthly cash flow is $288 ($3k/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 $166k (1.8% below list).
  • Recommended offer: $149k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 68/100 on livability (#260 in VA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, schools A-; Watch: employment D+, amenities F, commute F.
  • Scott County Public School District (rural): math 66% / reading 73% proficiency, ranked #33 of 131 in VA (top 25%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 34 active listings in the ZIP; 22 units permitted in Scott County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $5k of equity ($1k loan paydown + $4k appreciation (2.4% local appreciation)).
  • Scott County population projected at -24% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (2.4% appreciation + 3.0% rent growth), your $47k cash investment doubles in ~5 years — after that, you're playing with house money.
  • By year 7, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 302 days — a 12% lower offer ($149k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $83k; list at $169k implies a 103% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1922 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $148,720 (12.0% below list)

Questions for the listing agent

  1. It's been on market 302 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1922 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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. 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
0.98%
Cap rate
8.34%
Cash-on-cash
7.30%
DSCR
1.32
GRM
8.5

CMA / ARV

ARV (median comp)
$233,000
List price
$169,000
Delta
-27.47%
Verdict
UNDERPRICED
Comps
3 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
158 Spurlock Hollow Ln 0.27mi 3/1.0 1,880 (+2%) 9mo $53,000 $28 73
413 Fraley Ave 0.60mi 3/2.0 1,640 (-11%) 2mo $233,000 $142 52

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

2.39% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
12.7%
Equity multiple
1.70×
Total profit
$33,241
Equity at exit
$70,258
10-year hold
IRR
15.1%
Equity multiple
3.10×
Total profit
$99,450
Equity at exit
$104,013

Cash invested: $47,320 (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 24244

Home prices YoY
1.3%
Active inventory
34
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$1,660 medium interval (Pro) →
Mortgage (P&I)
$886
Tax from tax record
$67 /mo · $798/yr
Insurance
$70
HOA
$0
Vacancy / Maint / Mgmt
$349
Net cashflow
$288

Break-even live

Break-even rent $1,295
Max offer price $169,000
Occupancy floor 78%

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
$42,250
Closing costs
$5,070
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 21 events

  1. 2026-06-18
    days on market $169,000 Active 302 DOM
  2. 2026-06-17
    days on market $169,000 Active 301 DOM
  3. 2026-06-16
    days on market $169,000 Active 300 DOM
  4. 2026-06-15
    days on market $169,000 Active 299 DOM
  5. 2026-06-15
    days on market $169,000 Active 298 DOM
  6. 2026-06-13
    days on market $169,000 Active 297 DOM
  7. 2026-06-12
    days on market $169,000 Active 296 DOM
  8. 2026-06-09
    days on market $169,000 Active 293 DOM
  9. 2026-06-08
    days on market $169,000 Active 292 DOM
  10. 2026-06-08
    days on market $169,000 Active 291 DOM
  11. 2026-06-07
    days on market $169,000 Active 290 DOM
  12. 2026-06-03
    days on market $169,000 Active 287 DOM
  13. 2026-06-02
    days on market $169,000 Active 286 DOM
  14. 2026-06-01
    days on market $169,000 Active 285 DOM
  15. 2026-05-31
    days on market $169,000 Active 284 DOM
  16. 2026-01-29
    price $169,000 1538-char remark
    Show marketing remark (1538 chars)

    If you're looking for a unique, one-of-a-kind home or office, look no further than this notable bank in Duffield VA in Scott County. It was the first bank in town and is now converted to residential. Since Citizens Bank of Duffield closed many years ago, the building has been used as a general store, feed store and post office. It was then transformed into a home in the 1970s. There are 3 bedrooms, 1.5 baths, laundry room, dining room, living room with 12 ft ceilings and tons of natural light. The large primary bedroom has a private deck for cozy evenings or morning coffee. If you are a nature enthusiast, there is incredible recreation in the area. Here you'll find the gateway to Natural Tunnel State Park, the Devil's Bathtub, Daniel Boone Wilderness Trail Interpretive Center, plus a myriad of hiking trails, camping, fishing and wildlife watching. The Clinch River offers a variety of activities, including fishing, boating, paddling, hiking, wildlife viewing, kayaking, canoeing, and tubing. Scott County also boasts of hundreds of hidden geocaches and over 150 identified birds. With all the diverse recreation this area offers, this home would make a great Airbnb for all the adventurers and explorers who visit Scott County. It's also conveniently located near shopping and restaurants. Recent updates include a new heat pump in 2024. Check out the virtual staging for inspiration. With all it's historic charm, it would make a great place for offices or unique retail uses. All information taken from third party sources.

  17. 2025-11-13
    price $175,000 1538-char remark
    Show marketing remark (1538 chars)

    If you're looking for a unique, one-of-a-kind home or office, look no further than this notable bank in Duffield VA in Scott County. It was the first bank in town and is now converted to residential. Since Citizens Bank of Duffield closed many years ago, the building has been used as a general store, feed store and post office. It was then transformed into a home in the 1970s. There are 3 bedrooms, 1.5 baths, laundry room, dining room, living room with 12 ft ceilings and tons of natural light. The large primary bedroom has a private deck for cozy evenings or morning coffee. If you are a nature enthusiast, there is incredible recreation in the area. Here you'll find the gateway to Natural Tunnel State Park, the Devil's Bathtub, Daniel Boone Wilderness Trail Interpretive Center, plus a myriad of hiking trails, camping, fishing and wildlife watching. The Clinch River offers a variety of activities, including fishing, boating, paddling, hiking, wildlife viewing, kayaking, canoeing, and tubing. Scott County also boasts of hundreds of hidden geocaches and over 150 identified birds. With all the diverse recreation this area offers, this home would make a great Airbnb for all the adventurers and explorers who visit Scott County. It's also conveniently located near shopping and restaurants. Recent updates include a new heat pump in 2024. Check out the virtual staging for inspiration. With all it's historic charm, it would make a great place for offices or unique retail uses. All information taken from third party sources.

  18. 2025-10-22
    price $180,000 1538-char remark
    Show marketing remark (1538 chars)

    If you're looking for a unique, one-of-a-kind home or office, look no further than this notable bank in Duffield VA in Scott County. It was the first bank in town and is now converted to residential. Since Citizens Bank of Duffield closed many years ago, the building has been used as a general store, feed store and post office. It was then transformed into a home in the 1970s. There are 3 bedrooms, 1.5 baths, laundry room, dining room, living room with 12 ft ceilings and tons of natural light. The large primary bedroom has a private deck for cozy evenings or morning coffee. If you are a nature enthusiast, there is incredible recreation in the area. Here you'll find the gateway to Natural Tunnel State Park, the Devil's Bathtub, Daniel Boone Wilderness Trail Interpretive Center, plus a myriad of hiking trails, camping, fishing and wildlife watching. The Clinch River offers a variety of activities, including fishing, boating, paddling, hiking, wildlife viewing, kayaking, canoeing, and tubing. Scott County also boasts of hundreds of hidden geocaches and over 150 identified birds. With all the diverse recreation this area offers, this home would make a great Airbnb for all the adventurers and explorers who visit Scott County. It's also conveniently located near shopping and restaurants. Recent updates include a new heat pump in 2024. Check out the virtual staging for inspiration. With all it's historic charm, it would make a great place for offices or unique retail uses. All information taken from third party sources.

  19. 2025-08-18
    listed $199,900 Active 1538-char remark
    Show marketing remark (1538 chars)

    If you're looking for a unique, one-of-a-kind home or office, look no further than this notable bank in Duffield VA in Scott County. It was the first bank in town and is now converted to residential. Since Citizens Bank of Duffield closed many years ago, the building has been used as a general store, feed store and post office. It was then transformed into a home in the 1970s. There are 3 bedrooms, 1.5 baths, laundry room, dining room, living room with 12 ft ceilings and tons of natural light. The large primary bedroom has a private deck for cozy evenings or morning coffee. If you are a nature enthusiast, there is incredible recreation in the area. Here you'll find the gateway to Natural Tunnel State Park, the Devil's Bathtub, Daniel Boone Wilderness Trail Interpretive Center, plus a myriad of hiking trails, camping, fishing and wildlife watching. The Clinch River offers a variety of activities, including fishing, boating, paddling, hiking, wildlife viewing, kayaking, canoeing, and tubing. Scott County also boasts of hundreds of hidden geocaches and over 150 identified birds. With all the diverse recreation this area offers, this home would make a great Airbnb for all the adventurers and explorers who visit Scott County. It's also conveniently located near shopping and restaurants. Recent updates include a new heat pump in 2024. Check out the virtual staging for inspiration. With all it's historic charm, it would make a great place for offices or unique retail uses. All information taken from third party sources.

  20. 2008-10-21
    soldstatus $83,400
  21. 2000-02-14
    soldstatus $50,000

ⓘ 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
$798 · $67/mo
Projected year-2 tax
$1,386 · $115/mo
Expected delta
+$587/yr (+$49/mo · 73.6%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 8 d/yr ≥98°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 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
$19,915
− Mortgage interest
−$9,467
− Property taxes
−$798
− Insurance
−$845
− Repairs & maintenance
−$1,593
− Management
−$1,593
− Depreciation
−$4,916
Taxable income
$702
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$169
After-tax cash flow
$3,286/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
Scott County Public School District
NCES district ID
5103480
Math proficiency
66% ▼ -26.00%
Reading proficiency
73% ▼ -12.00%
Median HH income
$36,567
Composite
57.65/100
National rank
#1061
State rank
#33 of 131 in VA

Livability — Duffield

Score
68/100
State rank
#260
US rank
#9124

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Duffield, VA
Population (ZIP)
5,531

Population outlook (Scott County) Hauer SSP2

Today (2025)
20,405 people
By 2030
19,379 · -5.0%
By 2040
17,325 · -15.1%
By 2050
15,464 · -24.2%
By 2075
11,845 · -42.0%
By 2100
8,516 · -58.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (96%)
Race & ethnicity
White 96% Black 2% Two or more races 2% Hispanic / Latino 1%
Common ancestry
Italian 1% Serbian 1%
Foreign-born
0%
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Scott

2024 margin
Solid R (+70.4) · D 14.5% · R 84.9%
2008→2024 swing
-27.3pp toward R · 2008: -43.1pp · 2024: -70.4pp
All cycles
2024: R+70.4 2020: R+67.8 2016: R+66.3 2012: R+50.6 2008: R+43.1

Not yet ingested

Civics

Market trends

HPI YoY
▲ 2.39%
Current HPI
192.6919
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

+238.0% since first listed
6 events — show timeline
  • 2026-01-29 Price Changed $169,000 TVRMLS
  • 2025-11-13 Price Changed $175,000 TVRMLS
  • 2025-10-22 Price Changed $180,000 TVRMLS
  • 2025-08-18 Listed $199,900 TVRMLS
  • 2008-10-21 Sold (Public Records) $83,400 Public Records
  • 2000-02-14 Sold (Public Records) $50,000 Public Records

Property tax history

+1.8%/yr

Latest (2025): $798 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…