CashFlowRE
Sign in Sign up
4001 Lakeview Rd
D- Composite 39.04
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).

  • ARV discount +10.1/15.0
  • Cash flow +6.6/30.0
  • Appreciation +5.7/10.0
  • Schools +5.2/10.0
  • Rent growth +4.0/5.0
  • Livability +3.1/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.0/10.0
  • DSCR +0.9/10.0

$325,000

4001 Lakeview Rd · Petersburg, VA 23803
3 bd · 2.5 ba · 1,698 sqft · SingleFamily public records · 3 Days on market
Built 1996 0.80 ac lot $191/sqft · 6% below area Est $345k · 6% under

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

Listing remarks

Step into a home that feels like a true retreat from the moment you arrive. Surrounded by the quiet whisper of mature trees on a spacious lot, this property offers a rare sense of privacy and breathing room while keeping you anchored to everything you need. The paved driveway and detached garage add a sense of ease to your daily rhythm, setting the tone for a lifestyle that is both intentional and serene. Inside, natural light dances across the original hardwood floors, creating a warm, golden glow that instantly feels like home. The heart of the house balances timeless charm with modern peace of mind. The eat-in kitchen, featuring its original shaker cabinetry, stands as a beautiful canvas

Key facts

  • 0.8 acre lot
  • 2 garage spots
  • Built 1996

Property features AI

Exterior

  • Parking: Detached 2-car garage; Driveway parking (paved)
  • Security: Security system
  • Utilities: Well water; Septic tank
  • Home design: Two-story home; Frame construction with vinyl siding; Composition roof; Above-grade living area present; Property resale condition
  • Construction: Built (year reported as actual); Frame construction; Vinyl siding; Composition roof
  • Exterior features: Deck; Storage shed; Paved driveway; Fenced yard (full); Landscaped, level lot

Interior

  • Kitchen: Refrigerator; Stove; Dishwasher; Disposal; Pantry; Eat-in layout
  • Bedrooms: Bedroom 2 on second floor; Bedroom 3 on second floor; Additional bedrooms located on second floor
  • Flooring: Tile; Wood
  • Bathrooms: Two full bathrooms; One half bathroom; Second-floor full bath with tub and shower
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: Ceiling fans; Separate/formal dining room; Eat-in kitchen; High-speed internet; Laminate countertops; Primary bedroom with bath; Pantry; Cable TV; Wired for data; Walk-in closets; Fireplace (gas)
  • Laundry & utility: Washer; Dryer; Electric water heater; Generator

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/2.5-bath single-family listed at $325k.

Deal economics

  • At list price, monthly cash flow is $-533 ($-6k/yr) — negative.
  • To cash-flow at today's rent, offer at most $231k (29.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $195k (39.9% below list).
  • Recommended offer: $195k (39.9% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 61/100 on livability (#413 in VA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A; Watch: schools D+, crime F, amenities F.
  • Chesterfield County Public School District (suburban): math 52% / reading 64% proficiency, ranked #57 of 131 in VA (top 44%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising fast (+5.9%/yr); 295 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals leasing fast (median 12d on market — plan ~1-2 weeks tenant-placement turnaround); 2,307 units permitted in Chesterfield County in 2024 (462 in 5+ unit buildings).
  • This rent runs 41% of the median local income ($58k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $7k of equity ($2k loan paydown + $5k appreciation (1.4% local appreciation)).
  • Chesterfield County population projected at +20% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 5, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 40% chance of damaging wind over 30y; extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $195,306 (39.9% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. 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?
  5. 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?
  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
0.60%
Cap rate
4.33%
Cash-on-cash
-7.03%
DSCR
0.69
GRM
13.9

CMA / ARV

ARV (median comp)
$345,276
List price
$325,000
Delta
-5.87%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4001 Lakeview Rd 0.00mi 3/2.5 1,698 (0%) 1mo $355,000 $209 99
18531 Twisted Oak Ter 0.12mi 3/2.5 1,778 (+5%) 5mo $307,000 $173 82
18515 Rollingside Dr 0.19mi 3/2.5 1,902 (+12%) 3mo $355,000 $187 69
4307 Twisted Oak Dr 0.35mi 3/2.5 1,530 (-10%) 2mo $338,000 $221 66
4107 Fallen Pine Ct 0.39mi 4/2.5 (+1) 1,728 (+2%) 16mo $339,000 $196 61
902 Lakeview Ave 0.39mi 4/2.0 (+1) 1,669 (-2%) 13mo $305,000 $183 61
116 Homestead Dr 0.75mi 3/1.5 1,686 (-1%) 1mo $310,000 $184 60
116 Verbov Ave 0.55mi 3/2.0 1,653 (-3%) 12mo $258,000 $156 58
3536 Betz Ct 0.75mi 3/2.0 1,601 (-6%) 1mo $345,000 $215 53
4107 Forest Vine Pl 0.38mi 3/2.5 1,456 (-14%) 10mo $342,700 $235 50
110 Lakeside Dr 0.58mi 3/2.5 1,866 (+10%) 11mo $350,000 $188 47
18802 Pine Grove Ave 0.62mi 3/2.0 1,584 (-7%) 18mo $309,500 $195 42

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

Projected returns pro-forma

1.45% appreciation · 5.89% rent growth · sell at horizon

5-year hold
IRR
-3.1%
Equity multiple
0.84×
Total profit
$-14,899
Equity at exit
$118,605
10-year hold
IRR
3.1%
Equity multiple
1.42×
Total profit
$38,520
Equity at exit
$163,715

Cash invested: $91,000 (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 23803

Home prices YoY
0.3%
Rents YoY
5.9%
Active inventory
295
Price-to-rent
13.9×

Monthly cashflow live

Estimated rent
$1,953 high interval (Pro) →
Mortgage (P&I)
$1,704
Tax from tax record
$236 /mo · $2,833/yr
Insurance
$135
HOA
$0
Vacancy / Maint / Mgmt
$410
Net cashflow
$-533

Break-even live

Break-even rent $2,628
Max offer price $230,860
Occupancy floor

Sensitivity live

Price -10% $-349 -5% $-441 +0% $-533 +5% $-625 +10% $-717
Rent -10% $-687 -5% $-610 +0% $-533 +5% $-456 +10% $-379
Rate -1.0pp $-369 -0.5pp $-450 base $-533 +0.5pp $-617 +1.0pp $-703

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
$81,250
Closing costs
$9,750
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4019 Frye Ter South Chesterfield, VA 3.0 2.5 1816 $2,300 $1.27 15d 1 0.22mi
925 Lakeview Ave Unit C Colonial Heights, VA 2.0 1.5 1080 $1,495 $1.38 45d 1 0.29mi
919 Lakeview Ave Apt Q Colonial Heights, VA 2.0 1.5 1250 $1,895 $1.52 11d 1 0.33mi
4307 Twisted Oak Dr South Chesterfield, VA 3.0 2.5 1530 $2,500 $1.63 3d 1 0.33mi
100 Lakeview Park Rd #141 Colonial Heights, VA 1.0–3.0 1.0–1.5 870 $1,825 $2.10 3d 1 0.42mi
103 Sadler Ave Colonial Heights, VA 3.0 1.0 1230 $1,800 $1.46 13d 1 0.46mi
104 Brijidan Ln Colonial Heights, VA 3.0 2.0 1355 $2,241 $1.65 11d 1 0.70mi

Listing history 7 events

  1. 2026-05-08
    status Pending 1884-char remark
  2. 2026-05-06
    listed $325,000 Active 1884-char remark
  3. 2026-04-30
    historical $325,000 1884-char remark
  4. 2004-09-08
    soldstatus $180,000
  5. 2004-09-08
    soldstatus $180,000
  6. 1996-08-26
    soldstatus $105,750
  7. 1988-05-06
    soldstatus $15,960

ⓘ 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
$2,833 · $236/mo
Projected year-2 tax
$2,833 · $236/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 2/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥108°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 40% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 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
$23,437
− Mortgage interest
−$18,205
− Property taxes
−$2,833
− Insurance
−$1,625
− Repairs & maintenance
−$1,875
− Management
−$1,875
− Depreciation
−$9,455
Taxable loss
−$12,431
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,983
After-tax cash flow
$-3,412/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
Chesterfield County Public School District
NCES district ID
5100840
Math proficiency
52% ▼ -30.00%
Reading proficiency
64% ▼ -15.00%
Median HH income
$72,821
Composite
51.56/100
National rank
#1712
State rank
#57 of 131 in VA

Livability — Petersburg

Score
61/100
State rank
#413
US rank
#17309

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Chesterfield County · 406,988 people
City population
63,420
Metro
Richmond, VA
Population (ZIP)
42,012
Household income
$57,813
Rent vs Own
48.9% rent · 51.1% own
Severe rent burden
2485.0

Population outlook (Chesterfield County) Hauer SSP2

Today (2025)
377,190 people
By 2030
395,710 · +4.9%
By 2040
427,694 · +13.4%
By 2050
452,706 · +20.0%
By 2075
505,533 · +34.0%
By 2100
521,282 · +38.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
Black 58% White 31% Hispanic / Latino 6% Two or more races 5%
Hispanic origin (detail)
Mexican 1% Puerto Rican 2%
Common ancestry
Italian 1% Romanian 1% Slovak 1%
Foreign-born
4% · Canada
Languages at home
93% English-only · Spanish 5%

Political lean MEDSL · Chesterfield

2024 margin
Lean D (+9.0) · D 53.8% · R 44.8% · Other 1.4%
2008→2024 swing
+16.4pp toward D · 2008: -7.5pp · 2024: 9.0pp
All cycles
2024: D+9.0 2020: D+6.7 2016: R+2.2 2012: R+7.1 2008: R+7.5

Not yet ingested

Civics

Market trends

HPI YoY
▲ 1.45%
Current HPI
480.5365
Rent YoY
▲ 5.89%
Metro
Richmond, VA
State GDP YoY
▲ 2.40%
F500 in state
50

Industry mix (Fortune 500 HQ in VA)

Industry F500 HQs Revenue

Price history

+2124.3% since first listed
9 events — show timeline
  • 2026-05-28 Sold (Public Records) $355,000 Public Records
  • 2026-05-28 Sold (MLS) $355,000 CVRMLS
  • 2026-05-08 Pending CVRMLS
  • 2026-05-06 Listed $325,000 CVRMLS
  • 2026-04-30 Coming Soon $325,000 CVRMLS
  • 2004-09-08 Sold (Public Records) $180,000 Public Records
  • 2004-09-08 Sold (Public Records) $180,000 Public Records
  • 1996-08-26 Sold (Public Records) $105,750 Public Records
  • 1988-05-06 Sold (Public Records) $15,960 Public Records

Property tax history

+4.2%/yr

Latest (2025): $2,833 · +4.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…