CashFlowRE
Sign in Sign up
152 Poplar Dr
B- Composite 67.67
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 +20.7/30.0
  • ARV discount +15.0/15.0
  • Appreciation +7.4/10.0
  • DSCR +6.6/10.0
  • Schools +6.0/10.0
  • 1% rule +4.1/10.0
  • Livability +2.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$135,000

152 Poplar Dr · Ivanhoe, VA 24350
4 bd · 1.0 ba · 1,429 sqft · SingleFamily public records · 418 Days on market
Built 1930 0.50 ac lot $94/sqft · at area comps Est $175k · 23% under ↓ 36% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This charming 1930 two-story home in the Ivanhoe section of Wythe County offers a glimpse into history with modern potential. Situated on a beautiful . 50 acre lot. The owner is willing to sell the home with 2.550 aces or with approximately . 50 acres which it is currently priced at. The property will be surveyed prior to closing depending on the amount of land the buyer is interested in. This property provides ample space for outdoor activities and future improvements. Inside, the home features three bedrooms upstairs, with the option for a fourth bedroom on the main level (no closet), which could also serve as a den or office. The updated bathroom is located on the second floor. While the home does need some TLC and finishing touches, several renovations have already been completed, including some new windows, refinished hardwood floors in most areas, and a remodeled bathroom. The first floor spans approximately 1,078 sq. ft. , featuring a spacious enclosed porch that offers a perfect opportunity to be transformed into a stunning sunroom. Upstairs, you'll find an additional 786 sq. ft. , providing plenty of room to personalize the space. The property also includes a 511 sq. ft. open carport, supported by four original brick columns, preserving the home's historical character. The dining room still boasts its original wooden French doors, adding to the home's timeless appeal. For those who love the outdoors, this home is ideally located near some of Southwest Virginia's best recreational spots. The New River Trail State Park is just a short distance away, offering biking, hiking, and horseback riding along its scenic route. The nearby New River provides excellent opportunities for fishing, canoeing, and kayaking, making this an ideal location for nature lovers and outdoor enthusiasts. Additionally, the property includes two outbuildings and one shed, which convey with the sale, offering extra storage or potential workshop space.

Key facts

  • Remodeled bathroom
  • Level corner lot
  • Two story home

Tags

TWO STORY HOMELEVEL CORNER LOTUPDATED BATHROOMNEW WINDOWSREFINISHED HARDWOOD FLOORSREMODELED BATHROOM

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 4-bed/1.0-bath single-family listed at $135k.

Deal economics

  • At list price, monthly cash flow is $183 ($2k/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 (8.9% below list).
  • Recommended offer: $119k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 56/100 on livability (#509 in VA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing B+; Watch: employment D+, schools F, amenities F.
  • Wythe County Public School District (rural): math 67% / reading 77% proficiency, ranked #20 of 131 in VA (top 15%) — strong family-tenant draw, lease renewals of 3-5y typical.
  • Market conditions: 18 active listings in the ZIP; 63 units permitted in Wythe County in 2024 (12 in 5+ unit buildings).

Forward outlook

  • In year one you build about $8k of equity ($933 loan paydown + $7k appreciation (4.9% local appreciation)).
  • Wythe County population projected to shrink 7% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (4.9% appreciation + 3.0% rent growth), your $38k cash investment doubles in ~4 years — after that, you're playing with house money.
  • By year 5, 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 418 days — a 12% lower offer ($119k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $76k (36%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $118,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 418 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 1930 — 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 F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
0.91%
Cap rate
7.92%
Cash-on-cash
5.82%
DSCR
1.26
GRM
9.1

CMA / ARV

ARV (median comp)
$174,570
List price
$135,000
Delta
-22.67%
Verdict
UNDERPRICED
Comps
4 within 1.0 mi

Projected returns pro-forma

4.87% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
17.5%
Equity multiple
2.10×
Total profit
$41,727
Equity at exit
$75,454
10-year hold
IRR
17.7%
Equity multiple
4.08×
Total profit
$116,419
Equity at exit
$129,365

Cash invested: $37,800 (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 24350

Home prices YoY
2.8%
Active inventory
18
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$1,230 medium interval (Pro) →
Mortgage (P&I)
$708
Tax from tax record
$24 /mo · $294/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$258
Net cashflow
$183

Break-even live

Break-even rent $998
Max offer price $135,000
Occupancy floor 80%

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
$33,750
Closing costs
$4,050
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 20 events

  1. 2026-06-18
    days on market $135,000 Active 418 DOM
  2. 2026-06-17
    days on market $135,000 Active 417 DOM
  3. 2026-06-16
    days on market $135,000 Active 416 DOM
  4. 2026-06-15
    days on market $135,000 Active 415 DOM
  5. 2026-06-15
    days on market $135,000 Active 414 DOM
  6. 2026-06-13
    days on market $135,000 Active 413 DOM
  7. 2026-06-12
    days on market $135,000 Active 412 DOM
  8. 2026-06-09
    days on market $135,000 Active 409 DOM
  9. 2026-06-08
    days on market $135,000 Active 408 DOM
  10. 2026-06-08
    days on market $135,000 Active 407 DOM
  11. 2026-06-07
    days on market $135,000 Active 406 DOM
  12. 2026-06-03
    days on market $135,000 Active 403 DOM
  13. 2026-06-02
    days on market $135,000 Active 402 DOM
  14. 2026-06-01
    days on market $135,000 Active 401 DOM
  15. 2026-05-31
    days on market $135,000 Active 400 DOM
  16. 2025-10-28
    price $135,000 1963-char remark
    Show marketing remark (1963 chars)

    This charming 1930 two-story home in the Ivanhoe section of Wythe County offers a glimpse into history with modern potential. Situated on a beautiful . 50 acre lot. The owner is willing to sell the home with 2.550 aces or with approximately . 50 acres which it is currently priced at. The property will be surveyed prior to closing depending on the amount of land the buyer is interested in. This property provides ample space for outdoor activities and future improvements. Inside, the home features three bedrooms upstairs, with the option for a fourth bedroom on the main level (no closet), which could also serve as a den or office. The updated bathroom is located on the second floor. While the home does need some TLC and finishing touches, several renovations have already been completed, including some new windows, refinished hardwood floors in most areas, and a remodeled bathroom. The first floor spans approximately 1,078 sq. ft. , featuring a spacious enclosed porch that offers a perfect opportunity to be transformed into a stunning sunroom. Upstairs, you'll find an additional 786 sq. ft. , providing plenty of room to personalize the space. The property also includes a 511 sq. ft. open carport, supported by four original brick columns, preserving the home's historical character. The dining room still boasts its original wooden French doors, adding to the home's timeless appeal. For those who love the outdoors, this home is ideally located near some of Southwest Virginia's best recreational spots. The New River Trail State Park is just a short distance away, offering biking, hiking, and horseback riding along its scenic route. The nearby New River provides excellent opportunities for fishing, canoeing, and kayaking, making this an ideal location for nature lovers and outdoor enthusiasts. Additionally, the property includes two outbuildings and one shed, which convey with the sale, offering extra storage or potential workshop space.

  17. 2025-10-28
    status Active 1963-char remark
    Show marketing remark (1963 chars)

    This charming 1930 two-story home in the Ivanhoe section of Wythe County offers a glimpse into history with modern potential. Situated on a beautiful . 50 acre lot. The owner is willing to sell the home with 2.550 aces or with approximately . 50 acres which it is currently priced at. The property will be surveyed prior to closing depending on the amount of land the buyer is interested in. This property provides ample space for outdoor activities and future improvements. Inside, the home features three bedrooms upstairs, with the option for a fourth bedroom on the main level (no closet), which could also serve as a den or office. The updated bathroom is located on the second floor. While the home does need some TLC and finishing touches, several renovations have already been completed, including some new windows, refinished hardwood floors in most areas, and a remodeled bathroom. The first floor spans approximately 1,078 sq. ft. , featuring a spacious enclosed porch that offers a perfect opportunity to be transformed into a stunning sunroom. Upstairs, you'll find an additional 786 sq. ft. , providing plenty of room to personalize the space. The property also includes a 511 sq. ft. open carport, supported by four original brick columns, preserving the home's historical character. The dining room still boasts its original wooden French doors, adding to the home's timeless appeal. For those who love the outdoors, this home is ideally located near some of Southwest Virginia's best recreational spots. The New River Trail State Park is just a short distance away, offering biking, hiking, and horseback riding along its scenic route. The nearby New River provides excellent opportunities for fishing, canoeing, and kayaking, making this an ideal location for nature lovers and outdoor enthusiasts. Additionally, the property includes two outbuildings and one shed, which convey with the sale, offering extra storage or potential workshop space.

  18. 2025-10-01
    historical 1963-char remark
    Show marketing remark (1963 chars)

    This charming 1930 two-story home in the Ivanhoe section of Wythe County offers a glimpse into history with modern potential. Situated on a beautiful . 50 acre lot. The owner is willing to sell the home with 2.550 aces or with approximately . 50 acres which it is currently priced at. The property will be surveyed prior to closing depending on the amount of land the buyer is interested in. This property provides ample space for outdoor activities and future improvements. Inside, the home features three bedrooms upstairs, with the option for a fourth bedroom on the main level (no closet), which could also serve as a den or office. The updated bathroom is located on the second floor. While the home does need some TLC and finishing touches, several renovations have already been completed, including some new windows, refinished hardwood floors in most areas, and a remodeled bathroom. The first floor spans approximately 1,078 sq. ft. , featuring a spacious enclosed porch that offers a perfect opportunity to be transformed into a stunning sunroom. Upstairs, you'll find an additional 786 sq. ft. , providing plenty of room to personalize the space. The property also includes a 511 sq. ft. open carport, supported by four original brick columns, preserving the home's historical character. The dining room still boasts its original wooden French doors, adding to the home's timeless appeal. For those who love the outdoors, this home is ideally located near some of Southwest Virginia's best recreational spots. The New River Trail State Park is just a short distance away, offering biking, hiking, and horseback riding along its scenic route. The nearby New River provides excellent opportunities for fishing, canoeing, and kayaking, making this an ideal location for nature lovers and outdoor enthusiasts. Additionally, the property includes two outbuildings and one shed, which convey with the sale, offering extra storage or potential workshop space.

  19. 2025-09-18
    price $199,000 1963-char remark
    Show marketing remark (1963 chars)

    This charming 1930 two-story home in the Ivanhoe section of Wythe County offers a glimpse into history with modern potential. Situated on a beautiful . 50 acre lot. The owner is willing to sell the home with 2.550 aces or with approximately . 50 acres which it is currently priced at. The property will be surveyed prior to closing depending on the amount of land the buyer is interested in. This property provides ample space for outdoor activities and future improvements. Inside, the home features three bedrooms upstairs, with the option for a fourth bedroom on the main level (no closet), which could also serve as a den or office. The updated bathroom is located on the second floor. While the home does need some TLC and finishing touches, several renovations have already been completed, including some new windows, refinished hardwood floors in most areas, and a remodeled bathroom. The first floor spans approximately 1,078 sq. ft. , featuring a spacious enclosed porch that offers a perfect opportunity to be transformed into a stunning sunroom. Upstairs, you'll find an additional 786 sq. ft. , providing plenty of room to personalize the space. The property also includes a 511 sq. ft. open carport, supported by four original brick columns, preserving the home's historical character. The dining room still boasts its original wooden French doors, adding to the home's timeless appeal. For those who love the outdoors, this home is ideally located near some of Southwest Virginia's best recreational spots. The New River Trail State Park is just a short distance away, offering biking, hiking, and horseback riding along its scenic route. The nearby New River provides excellent opportunities for fishing, canoeing, and kayaking, making this an ideal location for nature lovers and outdoor enthusiasts. Additionally, the property includes two outbuildings and one shed, which convey with the sale, offering extra storage or potential workshop space.

  20. 2025-03-31
    listed $211,000 Active 1963-char remark
    Show marketing remark (1963 chars)

    This charming 1930 two-story home in the Ivanhoe section of Wythe County offers a glimpse into history with modern potential. Situated on a beautiful . 50 acre lot. The owner is willing to sell the home with 2.550 aces or with approximately . 50 acres which it is currently priced at. The property will be surveyed prior to closing depending on the amount of land the buyer is interested in. This property provides ample space for outdoor activities and future improvements. Inside, the home features three bedrooms upstairs, with the option for a fourth bedroom on the main level (no closet), which could also serve as a den or office. The updated bathroom is located on the second floor. While the home does need some TLC and finishing touches, several renovations have already been completed, including some new windows, refinished hardwood floors in most areas, and a remodeled bathroom. The first floor spans approximately 1,078 sq. ft. , featuring a spacious enclosed porch that offers a perfect opportunity to be transformed into a stunning sunroom. Upstairs, you'll find an additional 786 sq. ft. , providing plenty of room to personalize the space. The property also includes a 511 sq. ft. open carport, supported by four original brick columns, preserving the home's historical character. The dining room still boasts its original wooden French doors, adding to the home's timeless appeal. For those who love the outdoors, this home is ideally located near some of Southwest Virginia's best recreational spots. The New River Trail State Park is just a short distance away, offering biking, hiking, and horseback riding along its scenic route. The nearby New River provides excellent opportunities for fishing, canoeing, and kayaking, making this an ideal location for nature lovers and outdoor enthusiasts. Additionally, the property includes two outbuildings and one shed, which convey with the sale, offering extra storage or potential workshop space.

ⓘ 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
$294 · $24/mo
Projected year-2 tax
$1,107 · $92/mo
Expected delta
+$813/yr (+$68/mo · 276.8%)

ⓘ 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
$14,763
− Mortgage interest
−$7,562
− Property taxes
−$294
− Insurance
−$675
− Repairs & maintenance
−$1,181
− Management
−$1,181
− Depreciation
−$3,927
Taxable loss
−$58
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$14
After-tax cash flow
$2,212/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
Wythe County Public School District
NCES district ID
5104110
Math proficiency
67% ▼ -23.00%
Reading proficiency
77% ▼ -9.00%
Median HH income
$41,665
Composite
60.19/100
National rank
#863
State rank
#20 of 131 in VA

Livability — Ivanhoe

Score
56/100
State rank
#509
US rank
#22729

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Ivanhoe, VA
Population (ZIP)
1,385

Population outlook (Wythe County) Hauer SSP2

Today (2025)
29,176 people
By 2030
28,993 · -0.6%
By 2040
28,273 · -3.1%
By 2050
27,055 · -7.3%
By 2075
23,668 · -18.9%
By 2100
18,904 · -35.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (86%)
Race & ethnicity
White 86% Two or more races 13% Hispanic / Latino 1%
Common ancestry
Slovak 3% Serbian 1% Portuguese 1%
Foreign-born
3% · Canada
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Wythe

2024 margin
Solid R (+59.5) · D 19.9% · R 79.5%
2008→2024 swing
-26.7pp toward R · 2008: -32.8pp · 2024: -59.5pp
All cycles
2024: R+59.5 2020: R+57.0 2016: R+54.9 2012: R+36.8 2008: R+32.8

Not yet ingested

Civics

Market trends

HPI YoY
▲ 4.87%
Current HPI
179.963
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

-36.0% since first listed
5 events — show timeline
  • 2025-10-28 Price Changed $135,000 SWVAR
  • 2025-10-28 Relisted SWVAR
  • 2025-10-01 Delisted SWVAR
  • 2025-09-18 Price Changed $199,000 SWVAR
  • 2025-03-31 Listed $211,000 SWVAR

Property tax history

+1.8%/yr

Latest (2025): $294 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…