CashFlowRE
Sign in Sign up
1034 Double Bridges Rd
B+ Composite 77.56
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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +9.6/10.0
  • ARV discount +7.5/15.0
  • Appreciation +7.0/10.0
  • Schools +5.2/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$89,900

1034 Double Bridges Rd · Concord, VA 24593
3 bd · 1.0 ba · 1,862 sqft · SingleFamily public records · 128 Days on market
Built 1913 5.05 ac lot $48/sqft · 64% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Rooted in the quiet confidence of a bygone era, this circa 1900 farmhouse blends timeless character with the warmth of a well-lived home. From the moment you arrive, the wide front porch area invites slow mornings, rocking chairs, & long conversations as the sun rises. Inside, original details reflect the homes history. Solid wood floors worn smooth by generations, numerous windows that fill the home with natural light, & classic millwork showcasing enduring craftsmanship. The layout offers gracious living spaces designed for gathering & everyday comfort. Bedrooms are generous & serene, featuring peaceful views of the surrounding landscape. Outdoors, the property opens to expansive yard space ideal for gardens, animals, or quiet reflection under wide skies. Mature trees add shade & privacy, while the land offers endless potential. Home offers very minimal value. Build your dream home today!!

Key facts

  • Country kitchen
  • Wide front porch
  • Solid wood floors

Tags

WIDE FRONT PORCHORIGINAL DETAILSSOLID WOOD FLOORSNUMEROUS WINDOWSCLASSIC MILLWORKCOUNTRY KITCHEN

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/1.0-bath single-family listed at $90k.

Deal economics

  • At list price, monthly cash flow is $505 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $90k).
  • Recommended offer: $79k (12.0% below list) — sets the bar for market timing.
  • Cap rate 13.0% vs local median 3.0% in Concord — 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 65/100 on livability (#335 in VA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+; Watch: employment C-, health & safety C-, amenities F.
  • Appomattox County Public School District (rural): math 53% / reading 69% proficiency, ranked #56 of 131 in VA (top 43%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 13 active listings in the ZIP; 95 units permitted in Appomattox County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($622 loan paydown + $4k appreciation (4.1% local appreciation)).
  • Appomattox County population projected at +7% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (4.1% appreciation + 3.0% rent growth), your $25k cash investment doubles in ~3 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 128 days — a 12% lower offer ($79k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $37k; list at $90k implies a 143% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1913 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $79,112 (12.0% below list)

Questions for the listing agent

  1. It's been on market 128 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 1913 — 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. 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
1.46%
Cap rate
13.03%
Cash-on-cash
24.05%
DSCR
2.07
GRM
5.7

CMA / ARV

ARV (median comp)
$251,213
List price
$89,900
Delta
-64.21%
Verdict
UNDERPRICED
Comps
4 within 1.0 mi

Projected returns pro-forma

4.06% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
32.1%
Equity multiple
2.91×
Total profit
$48,090
Equity at exit
$45,912
10-year hold
IRR
31.4%
Equity multiple
5.77×
Total profit
$120,036
Equity at exit
$75,359

Cash invested: $25,172 (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 24593

Home prices YoY
2.1%
Active inventory
13
Price-to-rent
5.7×

Monthly cashflow live

Estimated rent
$1,312 medium interval (Pro) →
Mortgage (P&I)
$471
Tax from tax record
$23 /mo · $278/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$276
Net cashflow
$505

Break-even live

Break-even rent $673
Max offer price $89,900
Occupancy floor 57%

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
$22,475
Closing costs
$2,697
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 18 events

  1. 2026-06-18
    days on market $89,900 Active 128 DOM
  2. 2026-06-17
    days on market $89,900 Active 127 DOM
  3. 2026-06-16
    days on market $89,900 Active 126 DOM
  4. 2026-06-15
    days on market $89,900 Active 125 DOM
  5. 2026-06-14
    days on market $89,900 Active 123 DOM
  6. 2026-06-13
    days on market $89,900 Active 122 DOM
  7. 2026-06-10
    days on market $89,900 Active 120 DOM
  8. 2026-06-09
    days on market $89,900 Active 119 DOM
  9. 2026-06-08
    days on market $89,900 Active 118 DOM
  10. 2026-06-07
    days on market $89,900 Active 117 DOM
  11. 2026-06-03
    days on market $89,900 Active 113 DOM
  12. 2026-06-02
    days on market $89,900 Active 112 DOM
  13. 2026-06-01
    days on market $89,900 Active 111 DOM
  14. 2026-05-31
    days on market $89,900 Active 110 DOM
  15. 2026-05-30
    days on market $89,900 Active 109 DOM
  16. 2026-03-06
    price $89,900 932-char remark
    Show marketing remark (932 chars)

    Rooted in the quiet confidence of a bygone era, this circa 1900 farmhouse blends timeless character with the warmth of a well-lived home. From the moment you arrive, the wide front porch area invites slow mornings, rocking chairs, & long conversations as the sun rises. Inside, original details reflect the homes history. Solid wood floors worn smooth by generations, numerous windows that fill the home with natural light, & classic millwork showcasing enduring craftsmanship. The layout offers gracious living spaces designed for gathering & everyday comfort. Bedrooms are generous & serene, featuring peaceful views of the surrounding landscape. Outdoors, the property opens to expansive yard space ideal for gardens, animals, or quiet reflection under wide skies. Mature trees add shade & privacy, while the land offers endless potential. Home offers very minimal value. Build your dream home today!!

  17. 2026-02-10
    listed $99,900 Active 932-char remark
    Show marketing remark (932 chars)

    Rooted in the quiet confidence of a bygone era, this circa 1900 farmhouse blends timeless character with the warmth of a well-lived home. From the moment you arrive, the wide front porch area invites slow mornings, rocking chairs, & long conversations as the sun rises. Inside, original details reflect the homes history. Solid wood floors worn smooth by generations, numerous windows that fill the home with natural light, & classic millwork showcasing enduring craftsmanship. The layout offers gracious living spaces designed for gathering & everyday comfort. Bedrooms are generous & serene, featuring peaceful views of the surrounding landscape. Outdoors, the property opens to expansive yard space ideal for gardens, animals, or quiet reflection under wide skies. Mature trees add shade & privacy, while the land offers endless potential. Home offers very minimal value. Build your dream home today!!

  18. 2006-11-09
    soldstatus $37,000

ⓘ 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
$278 · $23/mo
Projected year-2 tax
$737 · $61/mo
Expected delta
+$459/yr (+$38/mo · 165.3%)

ⓘ 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
$15,746
− Mortgage interest
−$5,036
− Property taxes
−$278
− Insurance
−$450
− Repairs & maintenance
−$1,260
− Management
−$1,260
− Depreciation
−$2,615
Taxable income
$4,848
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,164
After-tax cash flow
$4,891/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
Appomattox County Public School District
NCES district ID
5100240
Math proficiency
53% ▼ -31.00%
Reading proficiency
69% ▼ -8.00%
Median HH income
$50,059
Composite
51.85/100
National rank
#1663
State rank
#56 of 131 in VA

Livability — Concord

Score
65/100
State rank
#335
US rank
#12864

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
2,098

Population outlook (Appomattox County) Hauer SSP2

Today (2025)
16,213 people
By 2030
16,548 · +2.1%
By 2040
17,047 · +5.1%
By 2050
17,286 · +6.6%
By 2075
17,710 · +9.2%
By 2100
16,609 · +2.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (82%)
Race & ethnicity
White 82% Black 13% Hispanic / Latino 3% Two or more races 2%
Common ancestry
Serbian 3% Iranian 3% Lithuanian 2%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 4%

Political lean MEDSL · Appomattox

2024 margin
Solid R (+51.0) · D 24.1% · R 75.1%
2008→2024 swing
-21.4pp toward R · 2008: -29.6pp · 2024: -51.0pp
All cycles
2024: R+51.0 2020: R+46.2 2016: R+46.4 2012: R+36.4 2008: R+29.6

Not yet ingested

Civics

Market trends

HPI YoY
▲ 4.06%
Current HPI
198.4295
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

+143.0% since first listed
3 events — show timeline
  • 2026-03-06 Price Changed $89,900 LMLS
  • 2026-02-10 Listed $99,900 LMLS
  • 2006-11-09 Sold (Public Records) $37,000 Public Records

Property tax history

-2.4%/yr

Latest (2025): $278 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…