CashFlowRE
Sign in Sign up
225 E 6th Ave
D+ Composite 48.24
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 +16.0/30.0
  • ARV discount +6.1/15.0
  • Appreciation +6.1/10.0
  • DSCR +4.9/10.0
  • Schools +3.9/10.0
  • 1% rule +3.2/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$150,100

225 E 6th Ave · Kenbridge, VA 23944
3 bd · 2.0 ba · 1,992 sqft · SingleFamily public records · 81 Days on market
Built 1949 0.50 ac lot Est $145k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Brick colonial-style home in the charming town of Kenbridge has a great configuration and tons of potential. .. just needs some TLC and personal touches. The entry, living and dining rooms feel spacious and welcoming, with hardwood flooring and 9-foot ceilings throughout the main level along with a sunroom off the living area. The large eat-in kitchen has the potential to be a fabulous focal point of the home. The primary bedroom with ensuite bath is conveniently located on the main level. Follow the lovely staircase to the second floor to find two huge bedrooms with dormer windows and a shared full bath. The attached garage could be reimagined into a game room or work shop. Roof is fairly new as well as stove and refrigerator. This property is situated on a large corner lot within walking distance of the town business district, restaurants, town park and farmer's market. SOLD AS IS WHERE IS

Key facts

  • Hardwood flooring
  • Large corner lot
  • Colonial-style home

Tags

COLONIAL-STYLE HOMEHARDWOOD FLOORINGSUNROOM OFF LIVING AREALARGE CORNER LOT

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 $150k.

Deal economics

  • At list price, monthly cash flow is $73 ($876/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 $123k (18.3% below list).
  • Recommended offer: $123k (18.3% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 64/100 on livability (#368 in VA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B+; Watch: employment D, amenities F, commute F.
  • Lunenburg County Public School District (rural): math 33% / reading 60% proficiency, ranked #110 of 131 in VA (top 84%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 60% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 28 active listings in the ZIP; 25 units permitted in Lunenburg County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($1k loan paydown + $3k appreciation (2.1% local appreciation)).
  • Lunenburg County population projected at -27% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (2.1% appreciation + 3.0% rent growth), your $42k cash investment doubles in ~7 years — after that, you're playing with house money.
  • By year 8, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 81 days — a 6% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 2y 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.

Risks & watch-outs

  • Watch-outs: built in 1949 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $122,654 (18.3% below list)

Questions for the listing agent

  1. It's been on market 81 days. Have you received any prior offers? Is the seller open to a 18% concession, seller financing, or rate buy-down credit?
  2. Built in 1949 — 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 B-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
0.82%
Cap rate
6.88%
Cash-on-cash
2.08%
DSCR
1.09
GRM
10.2

CMA / ARV

ARV (on-the-fly)
$145,416
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
210 East 6th Ave 0.04mi 3/2.0 1,866 (-6%) 11mo $126,500 $68 78
501 S Broad St 0.27mi 3/1.5 2,184 (+10%) 11mo $168,000 $77 61
109 Hillcrest Ln 0.59mi 3/1.0 1,764 (-11%) 10mo $128,000 $73 41

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

Projected returns pro-forma

2.14% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
7.0%
Equity multiple
1.38×
Total profit
$15,978
Equity at exit
$60,380
10-year hold
IRR
10.2%
Equity multiple
2.40×
Total profit
$58,909
Equity at exit
$87,861

Cash invested: $42,028 (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 23944

Home prices YoY
1.2%
Active inventory
28
Price-to-rent
10.2×

Monthly cashflow live

Estimated rent
$1,227 medium interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$46 /mo · $555/yr
Insurance
$63
HOA
$0
Vacancy / Maint / Mgmt
$258
Net cashflow
$73

Break-even live

Break-even rent $1,134
Max offer price $150,100
Occupancy floor 89%

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
$37,525
Closing costs
$4,503
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 10 events

  1. 2025-01-16
    soldstatus $159,106 Closed 904-char remark
    Show marketing remark (904 chars)

    Brick colonial-style home in the charming town of Kenbridge has a great configuration and tons of potential. .. just needs some TLC and personal touches. The entry, living and dining rooms feel spacious and welcoming, with hardwood flooring and 9-foot ceilings throughout the main level along with a sunroom off the living area. The large eat-in kitchen has the potential to be a fabulous focal point of the home. The primary bedroom with ensuite bath is conveniently located on the main level. Follow the lovely staircase to the second floor to find two huge bedrooms with dormer windows and a shared full bath. The attached garage could be reimagined into a game room or work shop. Roof is fairly new as well as stove and refrigerator. This property is situated on a large corner lot within walking distance of the town business district, restaurants, town park and farmer's market. SOLD AS IS WHERE IS

  2. 2025-01-16
    soldstatus $159,106
    Show marketing remark (904 chars)

    Brick colonial-style home in the charming town of Kenbridge has a great configuration and tons of potential. .. just needs some TLC and personal touches. The entry, living and dining rooms feel spacious and welcoming, with hardwood flooring and 9-foot ceilings throughout the main level along with a sunroom off the living area. The large eat-in kitchen has the potential to be a fabulous focal point of the home. The primary bedroom with ensuite bath is conveniently located on the main level. Follow the lovely staircase to the second floor to find two huge bedrooms with dormer windows and a shared full bath. The attached garage could be reimagined into a game room or work shop. Roof is fairly new as well as stove and refrigerator. This property is situated on a large corner lot within walking distance of the town business district, restaurants, town park and farmer's market. SOLD AS IS WHERE IS

  3. 2024-12-17
    status Pending
  4. 2024-12-09
    status Pending 904-char remark
    Show marketing remark (904 chars)

    Brick colonial-style home in the charming town of Kenbridge has a great configuration and tons of potential. .. just needs some TLC and personal touches. The entry, living and dining rooms feel spacious and welcoming, with hardwood flooring and 9-foot ceilings throughout the main level along with a sunroom off the living area. The large eat-in kitchen has the potential to be a fabulous focal point of the home. The primary bedroom with ensuite bath is conveniently located on the main level. Follow the lovely staircase to the second floor to find two huge bedrooms with dormer windows and a shared full bath. The attached garage could be reimagined into a game room or work shop. Roof is fairly new as well as stove and refrigerator. This property is situated on a large corner lot within walking distance of the town business district, restaurants, town park and farmer's market. SOLD AS IS WHERE IS

  5. 2024-10-04
    status Active
  6. 2024-09-30
    status Active 904-char remark
    Show marketing remark (904 chars)

    Brick colonial-style home in the charming town of Kenbridge has a great configuration and tons of potential. .. just needs some TLC and personal touches. The entry, living and dining rooms feel spacious and welcoming, with hardwood flooring and 9-foot ceilings throughout the main level along with a sunroom off the living area. The large eat-in kitchen has the potential to be a fabulous focal point of the home. The primary bedroom with ensuite bath is conveniently located on the main level. Follow the lovely staircase to the second floor to find two huge bedrooms with dormer windows and a shared full bath. The attached garage could be reimagined into a game room or work shop. Roof is fairly new as well as stove and refrigerator. This property is situated on a large corner lot within walking distance of the town business district, restaurants, town park and farmer's market. SOLD AS IS WHERE IS

  7. 2024-08-27
    status Pending
  8. 2024-08-23
    status Pending 904-char remark
    Show marketing remark (904 chars)

    Brick colonial-style home in the charming town of Kenbridge has a great configuration and tons of potential. .. just needs some TLC and personal touches. The entry, living and dining rooms feel spacious and welcoming, with hardwood flooring and 9-foot ceilings throughout the main level along with a sunroom off the living area. The large eat-in kitchen has the potential to be a fabulous focal point of the home. The primary bedroom with ensuite bath is conveniently located on the main level. Follow the lovely staircase to the second floor to find two huge bedrooms with dormer windows and a shared full bath. The attached garage could be reimagined into a game room or work shop. Roof is fairly new as well as stove and refrigerator. This property is situated on a large corner lot within walking distance of the town business district, restaurants, town park and farmer's market. SOLD AS IS WHERE IS

  9. 2024-08-20
    listed $150,100 Active 904-char remark
    Show marketing remark (904 chars)

    Brick colonial-style home in the charming town of Kenbridge has a great configuration and tons of potential. .. just needs some TLC and personal touches. The entry, living and dining rooms feel spacious and welcoming, with hardwood flooring and 9-foot ceilings throughout the main level along with a sunroom off the living area. The large eat-in kitchen has the potential to be a fabulous focal point of the home. The primary bedroom with ensuite bath is conveniently located on the main level. Follow the lovely staircase to the second floor to find two huge bedrooms with dormer windows and a shared full bath. The attached garage could be reimagined into a game room or work shop. Roof is fairly new as well as stove and refrigerator. This property is situated on a large corner lot within walking distance of the town business district, restaurants, town park and farmer's market. SOLD AS IS WHERE IS

  10. 2024-08-20
    listed $150,100 Active
    Show marketing remark (904 chars)

    Brick colonial-style home in the charming town of Kenbridge has a great configuration and tons of potential. .. just needs some TLC and personal touches. The entry, living and dining rooms feel spacious and welcoming, with hardwood flooring and 9-foot ceilings throughout the main level along with a sunroom off the living area. The large eat-in kitchen has the potential to be a fabulous focal point of the home. The primary bedroom with ensuite bath is conveniently located on the main level. Follow the lovely staircase to the second floor to find two huge bedrooms with dormer windows and a shared full bath. The attached garage could be reimagined into a game room or work shop. Roof is fairly new as well as stove and refrigerator. This property is situated on a large corner lot within walking distance of the town business district, restaurants, town park and farmer's market. SOLD AS IS WHERE IS

ⓘ 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
$555 · $46/mo
Projected year-2 tax
$1,231 · $103/mo
Expected delta
+$675/yr (+$56/mo · 121.6%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$14,718
− Mortgage interest
−$8,408
− Property taxes
−$555
− Insurance
−$750
− Repairs & maintenance
−$1,177
− Management
−$1,177
− Depreciation
−$4,367
Taxable loss
−$1,717
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$412
After-tax cash flow
$1,288/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
Lunenburg County Public School District
NCES district ID
5102310
Math proficiency
33% ▼ -41.00%
Reading proficiency
60% ▼ -13.00%
Median HH income
$37,728
Composite
38.6/100
National rank
#4162
State rank
#110 of 131 in VA

Livability — Kenbridge

Score
64/100
State rank
#368
US rank
#14743

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Kenbridge, VA
Population (ZIP)
3,812

Population outlook (Lunenburg County) Hauer SSP2

Today (2025)
11,367 people
By 2030
10,757 · -5.4%
By 2040
9,464 · -16.7%
By 2050
8,329 · -26.7%
By 2075
6,292 · -44.6%
By 2100
4,575 · -59.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.62)
Race & ethnicity
White 44% Black 40% Hispanic / Latino 14% Two or more races 6%
Hispanic origin (detail)
Puerto Rican 1%
Common ancestry
Italian 1% Serbian 1% Slovak 1%
Foreign-born
8% · Canada
Languages at home
89% English-only · Spanish 10% German/W. Germanic 1%

Political lean MEDSL · Lunenburg

2024 margin
Strong R (+22.8) · D 38.3% · R 61.1%
2008→2024 swing
-19.3pp toward R · 2008: -3.5pp · 2024: -22.8pp
All cycles
2024: R+22.8 2020: R+18.6 2016: R+17.6 2012: R+5.0 2008: R+3.5

Not yet ingested

Civics

Market trends

HPI YoY
▲ 2.14%
Current HPI
187.5507
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

+6.0% since first listed
10 events — show timeline
  • 2025-01-16 Sold (Public Records) $159,106 Public Records
  • 2025-01-16 Sold (MLS) $159,106 SCAR
  • 2024-12-17 Pending CVRMLS
  • 2024-12-09 Pending SCAR
  • 2024-10-04 Relisted CVRMLS
  • 2024-09-30 Relisted SCAR
  • 2024-08-27 Pending CVRMLS
  • 2024-08-23 Pending SCAR
  • 2024-08-20 Listed $150,100 SCAR
  • 2024-08-20 Listed $150,100 CVRMLS

Property tax history

+2.8%/yr

Latest (2026): $555 · +12.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…