CashFlowRE
Sign in Sign up
2608 Corprew Ave
C- Composite 50.47
Why this score? — see what drove the C- 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 +14.9/30.0
  • ARV discount +12.8/15.0
  • DSCR +4.5/10.0
  • Livability +4.2/5.0
  • 1% rule +4.1/10.0
  • Rent growth +4.0/5.0
  • Schools +3.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$198,000

2608 Corprew Ave · Norfolk, VA 23504
3 bd · 2.0 ba · 1,053 sqft · SingleFamily public records · 199 Days on market
Built 1928 6,098 sqft lot $188/sqft · 8% below area Est $224k · 12% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

3-bedroom, 2-bath home with recent updates including kitchen and bathroom renovations in 2023 and a new HVAC in 2024. Fully fenced yard offers great outdoor space. Conveniently located near Norfolk State University, military bases, and Downtown Norfolk. Property is a short sale. Selling as-is. Cash or conventional loan only. Home inspection report is available.

Key facts

  • New hvac
  • Kitchen renovated
  • Bathrooms renovated

Tags

FULLY FENCED BACKYARDKITCHEN RENOVATEDBATHROOMS RENOVATEDNEW HVACNEAR NORFOLK STATE UNIVERSITYNEAR MILITARY BASES

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 $198k.

Deal economics

  • At list price, monthly cash flow is $57 ($678/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 $180k (9.3% below list).
  • Recommended offer: $174k (12.0% below list) — sets the bar for market timing.
  • Cap rate 6.6% vs local median 4.0% in Norfolk — 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 83/100 on livability (#43 in VA, #1,026 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, health & safety A+; Watch: employment C-, crime F.
  • Norfolk City Public School District (urban): math 27% / reading 56% proficiency, ranked #118 of 131 in VA (top 90%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+6.1%/yr); 123 active listings in the ZIP; 34 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 438 units permitted in Norfolk city in 2024 (273 in 5+ unit buildings).
  • At $1,797/mo this rent would consume 48% of the median local household income ($45k/yr) (locally 1531% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 199 days — a 12% lower offer ($174k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 4y ago; this cycle's ask has dropped $52k (21%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1928 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: 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 $174,240 (12.0% below list)

Questions for the listing agent

  1. It's been on market 199 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 1928 — 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. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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
0.91%
Cap rate
6.64%
Cash-on-cash
1.22%
DSCR
1.05
GRM
9.2

CMA / ARV

ARV (median comp)
$224,443
List price
$198,000
Delta
-11.78%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2724 Mapleton Ave 0.25mi 3/1.5 1,059 (+1%) 0mo $270,000 $255 85
1028 Mapole Ave 0.20mi 3/1.0 1,089 (+3%) 6mo $239,900 $220 76
720 Forbes St 0.46mi 3/2.0 1,056 (+0%) 5mo $150,000 $142 74
930 Mapole Ave 0.14mi 2/1.5 (-1) 1,102 (+5%) 7mo $158,000 $143 73
1020 Merrimac Ave 0.37mi 3/1.0 1,011 (-4%) 6mo $250,000 $247 67
2405 E Virginia Beach Blvd 0.23mi 2/1.0 (-1) 1,000 (-5%) 7mo $195,000 $195 66
2615 Princess Anne Rd 0.28mi 3/1.0 1,184 (+12%) 0mo $140,000 $118 62
2718 Stanhope Ave 0.50mi 3/2.0 1,183 (+12%) 3mo $305,000 $258 54
2844 Victoria Ave 0.55mi 3/1.0 1,171 (+11%) 3mo $80,000 $68 49
2811 Stanhope Ave 0.58mi 3/1.0 968 (-8%) 13mo $221,000 $228 44

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 · 6.12% rent growth · sell at horizon

5-year hold
IRR
-10.9%
Equity multiple
0.59×
Total profit
$-22,646
Equity at exit
$29,522
10-year hold
IRR
2.3%
Equity multiple
1.19×
Total profit
$10,460
Equity at exit
$17,119

Cash invested: $55,440 (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 23504

Home prices YoY
-6.2%
Rents YoY
6.1%
Active inventory
123
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$1,797 high interval (Pro) →
Mortgage (P&I)
$1,038
Tax from tax record
$242 /mo · $2,905/yr
Insurance
$82
HOA
$0
Vacancy / Maint / Mgmt
$377
Net cashflow
$57

Break-even live

Break-even rent $1,725
Max offer price $198,000
Occupancy floor 92%

Sensitivity live

Price -10% $169 -5% $113 +0% $57 +5% $0 +10% $-56
Rent -10% $-85 -5% $-14 +0% $57 +5% $127 +10% $198
Rate -1.0pp $156 -0.5pp $107 base $57 +0.5pp $5 +1.0pp $-47

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
$49,500
Closing costs
$5,940
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 34 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1022 Kenton Ave Norfolk, VA 3.0 2.0 1400 $2,400 $1.71 11d 1 0.14mi
1300 Lead St Norfolk, VA 1.0–2.0 1.0 950 $1,124 $1.18 24d 1 0.41mi
720 Forbes St Norfolk, VA 3.0 2.0 1056 $2,250 $2.13 44d 1 0.48mi
720 Forbes St Norfolk, VA 3.0 2.0 1056 $2,195 $2.08 15d 1 0.48mi
2841 Earlscourt Ave Norfolk, VA 4.0 2.0 1404 $2,000 $1.42 3d 1 0.56mi
2841 Earlscourt Ave Norfolk, VA 4.0 2.0 1404 $2,000 $1.42 4d 1 0.56mi
1110 Chapel St Unit 6 Norfolk, VA 2.0 1.0 1000 $1,200 $1.20 44d 1 0.98mi
2315 Bolton St Norfolk, VA 3.0 1.0 1000 $1,800 $1.80 44d 1 1.01mi
2400 Ballentine Blvd Unit A Norfolk, VA 2.0 1.0 879 $1,550 $1.76 44d 1 1.03mi
3515 Gatling Ave Norfolk, VA 2.0 1.0 770 $1,050 $1.36 44d 1 1.05mi
3541 Mangrove Ave Unit 8 Norfolk, VA 2.0 1.0 900 $1,350 $1.50 24d 1 1.07mi
2421 Bolton St Unit F Norfolk, VA 2.0 1.0 725 $1,275 $1.76 44d 1 1.08mi
1449 Proescher St Norfolk, VA 3.0 1.5 1400 $1,550 $1.11 24d 1 1.08mi
2660 Chesapeake Blvd Norfolk, VA 3.0 2.0 1375 $2,100 $1.53 18d 1 1.16mi
2401 Ruffin St Norfolk, VA 2.0 1.0 900 $1,350 $1.50 44d 1 1.19mi
789 Wakefield Ave Unit D Norfolk, VA 2.0 1.0 847 $1,375 $1.62 24d 1 1.21mi
645 Church St Norfolk, VA 1.0–3.0 1.0–2.0 881 $1,845 $2.09 8d 1 1.22mi
3556 Riverside Dr Norfolk, VA 3.0 1.0 1084 $1,950 $1.80 18d 1 1.24mi
1801 Bower St Unit B1 Norfolk, VA 2.0 1.0 750 $950 $1.27 17d 1 1.27mi
742 Lexington St Unit A Norfolk, VA 2.0 1.0 780 $1,100 $1.41 21d 1 1.28mi
758 Fremont St Norfolk, VA 2.0 1.0 852 $995 $1.17 8d 1 1.30mi
754 Fremont St Norfolk, VA 2.0 1.0 852 $995 $1.17 4d 1 1.30mi
2421 Arkansas Ave Unit A Norfolk, VA 2.0 1.0 870 $1,225 $1.41 15d 1 1.31mi
1525 Nevada Ave Unit B Norfolk, VA 2.0 1.5 1134 $1,445 $1.27 44d 1 1.34mi
3507 Cape Henry Ave Unit A Norfolk, VA 2.0 1.0 755 $1,200 $1.59 22d 1 1.34mi
842 C Ave Norfolk, VA 3.0 1.5 900 $1,095 $1.22 44d 1 1.37mi
764 B Ave Norfolk, VA 3.0 2.5 1380 $1,795 $1.30 21d 1 1.37mi
2721 Grandy Ave Norfolk, VA 2.0 1.0 900 $1,150 $1.28 24d 1 1.40mi
2900 Verdun Ave Norfolk, VA 3.0 1.0 867 $1,800 $2.08 44d 1 1.41mi
415 Saint Pauls Blvd Norfolk, VA 1.0–2.0 2.0 1186 $2,200 $1.85 5d 3 1.43mi
415 Saint Pauls Blvd Norfolk, VA 2.0 2.0 1185 $2,348 $1.98 13d 4 1.43mi
2815 Keller Ave Norfolk, VA 3.0 2.0 1210 $2,250 $1.86 5d 1 1.44mi
1100 Wilson Rd Unit 7 Norfolk, VA 3.0 1.5 900 $1,550 $1.72 8d 1 1.44mi
1100 Wilson Rd Norfolk, VA 3.0 1.0 900 $1,550 $1.72 5d 1 1.44mi

Listing history 35 events

  1. 2026-06-21
    days on market $198,000 Active 199 DOM
  2. 2026-06-18
    days on market $198,000 Active 196 DOM
  3. 2026-06-17
    days on market $198,000 Active 195 DOM
  4. 2026-06-16
    days on market $198,000 Active 194 DOM
  5. 2026-06-15
    days on market $198,000 Active 193 DOM
  6. 2026-06-13
    days on market $198,000 Active 191 DOM
  7. 2026-06-09
    days on market $198,000 Active 187 DOM
  8. 2026-06-08
    days on market $198,000 Active 186 DOM
  9. 2026-06-07
    pricedays on market $198,000 Active 185 DOM
  10. 2026-06-03
    days on market $199,000 Active 181 DOM
  11. 2026-06-02
    days on market $199,000 Active 180 DOM
  12. 2026-06-01
    days on market $199,000 Active 179 DOM
  13. 2026-05-31
    days on market $199,000 Active 178 DOM
  14. 2026-05-15
    price $200,000 365-char remark
    Show marketing remark (365 chars)

    3-bedroom, 2-bath home with recent updates including kitchen and bathroom renovations in 2023 and a new HVAC in 2024. Fully fenced yard offers great outdoor space. Conveniently located near Norfolk State University, military bases, and Downtown Norfolk. Property is a short sale. Selling as-is. Cash or conventional loan only. Home inspection report is available.

  15. 2026-04-06
    status Active 365-char remark
    Show marketing remark (365 chars)

    3-bedroom, 2-bath home with recent updates including kitchen and bathroom renovations in 2023 and a new HVAC in 2024. Fully fenced yard offers great outdoor space. Conveniently located near Norfolk State University, military bases, and Downtown Norfolk. Property is a short sale. Selling as-is. Cash or conventional loan only. Home inspection report is available.

  16. 2026-04-04
    historical Active Under Contract 365-char remark
    Show marketing remark (365 chars)

    3-bedroom, 2-bath home with recent updates including kitchen and bathroom renovations in 2023 and a new HVAC in 2024. Fully fenced yard offers great outdoor space. Conveniently located near Norfolk State University, military bases, and Downtown Norfolk. Property is a short sale. Selling as-is. Cash or conventional loan only. Home inspection report is available.

  17. 2026-03-26
    status Active 365-char remark
    Show marketing remark (365 chars)

    3-bedroom, 2-bath home with recent updates including kitchen and bathroom renovations in 2023 and a new HVAC in 2024. Fully fenced yard offers great outdoor space. Conveniently located near Norfolk State University, military bases, and Downtown Norfolk. Property is a short sale. Selling as-is. Cash or conventional loan only. Home inspection report is available.

  18. 2026-01-09
    historical Active Under Contract 365-char remark
    Show marketing remark (365 chars)

    3-bedroom, 2-bath home with recent updates including kitchen and bathroom renovations in 2023 and a new HVAC in 2024. Fully fenced yard offers great outdoor space. Conveniently located near Norfolk State University, military bases, and Downtown Norfolk. Property is a short sale. Selling as-is. Cash or conventional loan only. Home inspection report is available.

  19. 2026-01-05
    price $229,000 365-char remark
    Show marketing remark (365 chars)

    3-bedroom, 2-bath home with recent updates including kitchen and bathroom renovations in 2023 and a new HVAC in 2024. Fully fenced yard offers great outdoor space. Conveniently located near Norfolk State University, military bases, and Downtown Norfolk. Property is a short sale. Selling as-is. Cash or conventional loan only. Home inspection report is available.

  20. 2025-12-04
    listed $250,000 Active 365-char remark
    Show marketing remark (365 chars)

    3-bedroom, 2-bath home with recent updates including kitchen and bathroom renovations in 2023 and a new HVAC in 2024. Fully fenced yard offers great outdoor space. Conveniently located near Norfolk State University, military bases, and Downtown Norfolk. Property is a short sale. Selling as-is. Cash or conventional loan only. Home inspection report is available.

  21. 2024-01-10
    soldstatus $244,955
  22. 2023-12-12
    status Under Contract
  23. 2023-12-01
    historical Active Under Contract
  24. 2023-11-17
    price $239,800
  25. 2023-11-07
    price $244,800
  26. 2023-10-16
    status Active
  27. 2023-10-03
    historical Active Under Contract
  28. 2023-09-22
    listed $245,000 Active
  29. 2023-02-10
    soldstatus $100,000
  30. 2023-01-23
    status Under Contract
  31. 2023-01-20
    status Active
  32. 2023-01-07
    historical Active Under Contract
  33. 2023-01-05
    price $115,000
  34. 2022-12-20
    listed $120,000 Active
  35. 1993-09-14
    soldstatus $20,000

ⓘ 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
$2,905 · $242/mo
Projected year-2 tax
$2,905 · $242/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 1/10 Low FEMA zone X (unshaded) · 0% 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 3/10 Moderate 2 unhealthy d/yr today · 5 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
$21,561
− Mortgage interest
−$11,091
− Property taxes
−$2,905
− Insurance
−$990
− Repairs & maintenance
−$1,725
− Management
−$1,725
− Depreciation
−$5,760
Taxable loss
−$2,635
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$632
After-tax cash flow
$1,310/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
Norfolk City Public School District
NCES district ID
5102670
Math proficiency
27% ▼ -44.00%
Reading proficiency
56% ▼ -10.00%
Median HH income
$44,358
Composite
35.08/100
National rank
#5026
State rank
#118 of 131 in VA

Livability — Norfolk

Score
83/100
State rank
#43
US rank
#1026

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Norfolk, VA
County
Norfolk City · 214,042 people
City population
214,042
Metro
Virginia Beach-Norfolk-Newport News, VA-NC
Population (ZIP)
23,502
Household income
$44,659
Rent vs Own
61.1% rent · 38.9% own
Severe rent burden
1531.0

Population outlook (Norfolk County) Hauer SSP2

Today (2025)
249,032 people
By 2030
252,347 · +1.3%
By 2040
253,644 · +1.9%
By 2050
251,913 · +1.2%
By 2075
245,281 · -1.5%
By 2100
219,548 · -11.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (78%)
Race & ethnicity
Black 78% White 12% Two or more races 5% Hispanic / Latino 3%
Common ancestry
Lithuanian 1% Slovak 1%
Foreign-born
3% · Canada
Languages at home
94% English-only · Spanish 4% French/Haitian/Cajun 1%

Political lean MEDSL · Norfolk

2024 margin
Solid D (+41.5) · D 70.0% · R 28.5% · Other 1.6%
2008→2024 swing
-1.4pp toward R · 2008: 43.0pp · 2024: 41.5pp
All cycles
2024: D+41.5 2020: D+45.6 2016: D+42.0 2012: D+44.0 2008: D+43.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -21.60%
Current HPI
327.2374
Rent YoY
▲ 6.12%
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

+900.0% since first listed
22 events — show timeline
  • 2026-05-15 Price Changed $200,000 REINMLS
  • 2026-04-06 Relisted REINMLS
  • 2026-04-04 Contingent REINMLS
  • 2026-03-26 Relisted REINMLS
  • 2026-01-09 Contingent REINMLS
  • 2026-01-05 Price Changed $229,000 REINMLS
  • 2025-12-04 Listed $250,000 REINMLS
  • 2024-01-10 Sold (Public Records) $244,955 Public Records
  • 2023-12-12 Pending REINMLS
  • 2023-12-01 Contingent REINMLS
  • 2023-11-17 Price Changed $239,800 REINMLS
  • 2023-11-07 Price Changed $244,800 REINMLS
  • 2023-10-16 Relisted REINMLS
  • 2023-10-03 Contingent REINMLS
  • 2023-09-22 Listed $245,000 REINMLS
  • 2023-02-10 Sold (Public Records) $100,000 Public Records
  • 2023-01-23 Pending REINMLS
  • 2023-01-20 Relisted REINMLS
  • 2023-01-07 Contingent REINMLS
  • 2023-01-05 Price Changed $115,000 REINMLS
  • 2022-12-20 Listed $120,000 REINMLS
  • 1993-09-14 Sold (Public Records) $20,000 Public Records

Property tax history

+7.3%/yr

Latest (2025): $2,905 · +3.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…