CashFlowRE
Sign in Sign up
439 Peach St
D Composite 41.56
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 +15.1/30.0
  • Schools +6.0/10.0
  • DSCR +4.6/10.0
  • ARV discount +4.4/15.0
  • Livability +3.4/5.0
  • 1% rule +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$169,900

439 Peach St · Chatham, VA 24531
4 bd · 2.0 ba · 1,754 sqft · SingleFamily public records · 324 Days on market
Built 1949 0.42 ac lot $97/sqft · 7% above area Est $159k · 7% over ↓ 5% since listing

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

Listing remarks MLS

NEW PRICE, new photos, with virtual staging showing the true potential of this property! Do not sleep on this! This lovely, well-kept, 4 bedroom, 2 bath home sits on a gorgeous . 42 acre corner lot in charming Chatham. Whether you are downsizing, aging in place, or just starting out, this home offers comfortable living on one level, with one fireplace and a lovely sun porch, as well as a generous utility room for crafting or other activities. Enjoy grilling or just chilling on the back deck. Don't miss the unfinished two-bay garage/workshop and fenced in lot, perfect for pets, gardening, storage, auto enthusiasts or anything else you can dream of! A little cosmetic update will make this a showplace! Please request showings through Navica.

Key facts

  • Utility room
  • Sun porch
  • Back deck

Tags

CORNER LOTSUN PORCHUTILITY ROOMBACK DECKFENCED IN 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 4-bed/2.0-bath single-family listed at $170k.

Deal economics

  • At list price, monthly cash flow is $55 ($662/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 $137k (19.1% below list).
  • Recommended offer: $137k (19.1% below list) — sets the bar for 1% rule.
  • Cap rate 6.7% vs local median 5.6% in Chatham — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 68/100 on livability (#268 in VA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A-; Watch: health & safety C-, amenities F, commute F.
  • Pittsylvania County Public School District (rural): math 65% / reading 78% proficiency, ranked #22 of 131 in VA (top 17%) — strong family-tenant draw, lease renewals of 3-5y typical.
  • Zoned schools: Chatham Elementary (math 67% / reading 72%, grade A-, #313 of 1,108 statewide, top 32%, 234 students, 80% FRL); Chatham Middle (math 52% / reading 77%, grade A-, #123 of 342 statewide, top 37%, 426 students, 81% FRL); Chatham High (math 77% / reading 87%, grade A, #40 of 319 statewide, top 15%, 659 students, 79% FRL) — zoned schools average 80% FRL vs 47% district-wide (33 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 39 active listings in the ZIP; 72 units permitted in Pittsylvania County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Pittsylvania County population projected at -22% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 324 days — a 12% lower offer ($150k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1949 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $137,453 (19.1% below list)

Questions for the listing agent

  1. It's been on market 324 days. Have you received any prior offers? Is the seller open to a 19% 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 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. 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
0.81%
Cap rate
6.68%
Cash-on-cash
1.39%
DSCR
1.06
GRM
10.3

CMA / ARV

ARV (median comp)
$158,961
List price
$169,900
Delta
6.88%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
220 Catalpa Dr 0.35mi 3/2.0 (-1) 1,622 (-8%) 12mo $275,000 $170 56

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-14.1%
Equity multiple
0.49×
Total profit
$-24,084
Equity at exit
$25,333
10-year hold
IRR
-5.4%
Equity multiple
0.65×
Total profit
$-16,720
Equity at exit
$14,690

Cash invested: $47,572 (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 24531

Home prices YoY
-20.7%
Active inventory
39
Price-to-rent
10.3×

Monthly cashflow live

Estimated rent
$1,375 medium interval (Pro) →
Mortgage (P&I)
$891
Tax from tax record
$69 /mo · $827/yr
Insurance
$71
HOA
$0
Vacancy / Maint / Mgmt
$289
Net cashflow
$55

Break-even live

Break-even rent $1,305
Max offer price $169,900
Occupancy floor 91%

Sensitivity live

Price -10% $151 -5% $103 +0% $55 +5% $7 +10% $-41
Rent -10% $-53 -5% $1 +0% $55 +5% $109 +10% $164
Rate -1.0pp $141 -0.5pp $98 base $55 +0.5pp $11 +1.0pp $-34

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
$42,475
Closing costs
$5,097
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. 2026-06-21
    days on market $169,900 Active 324 DOM
  2. 2026-06-19
    days on market $169,900 Active 322 DOM
  3. 2026-06-18
    days on market $169,900 Active 321 DOM
  4. 2026-06-17
    days on market $169,900 Active 320 DOM
  5. 2026-06-16
    days on market $169,900 Active 319 DOM
  6. 2026-06-15
    days on market $169,900 Active 318 DOM
  7. 2026-06-14
    days on market $169,900 Active 316 DOM
  8. 2026-06-13
    days on market $169,900 Active 315 DOM
  9. 2026-06-10
    days on market $169,900 Active 313 DOM
  10. 2026-06-09
    days on market $169,900 Active 312 DOM
  11. 2026-06-09
    price $169,900 Active 311 DOM
  12. 2026-06-08
    days on market $179,000 Active 311 DOM
  13. 2026-06-07
    days on market $179,000 Active 310 DOM
  14. 2026-06-03
    days on market $179,000 Active 306 DOM
  15. 2026-06-02
    days on market $179,000 Active 305 DOM
  16. 2026-06-01
    days on market $179,000 Active 304 DOM
  17. 2026-05-31
    days on market $179,000 Active 303 DOM
  18. 2026-05-30
    days on market $179,000 Active 302 DOM
  19. 2026-02-02
    price $179,000 748-char remark
    Show marketing remark (748 chars)

    NEW PRICE, new photos, with virtual staging showing the true potential of this property! Do not sleep on this! This lovely, well-kept, 4 bedroom, 2 bath home sits on a gorgeous . 42 acre corner lot in charming Chatham. Whether you are downsizing, aging in place, or just starting out, this home offers comfortable living on one level, with one fireplace and a lovely sun porch, as well as a generous utility room for crafting or other activities. Enjoy grilling or just chilling on the back deck. Don't miss the unfinished two-bay garage/workshop and fenced in lot, perfect for pets, gardening, storage, auto enthusiasts or anything else you can dream of! A little cosmetic update will make this a showplace! Please request showings through Navica.

  20. 2025-08-01
    listed $189,000 Active 748-char remark
    Show marketing remark (748 chars)

    NEW PRICE, new photos, with virtual staging showing the true potential of this property! Do not sleep on this! This lovely, well-kept, 4 bedroom, 2 bath home sits on a gorgeous . 42 acre corner lot in charming Chatham. Whether you are downsizing, aging in place, or just starting out, this home offers comfortable living on one level, with one fireplace and a lovely sun porch, as well as a generous utility room for crafting or other activities. Enjoy grilling or just chilling on the back deck. Don't miss the unfinished two-bay garage/workshop and fenced in lot, perfect for pets, gardening, storage, auto enthusiasts or anything else you can dream of! A little cosmetic update will make this a showplace! Please request showings through Navica.

ⓘ 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
$827 · $69/mo
Projected year-2 tax
$1,393 · $116/mo
Expected delta
+$566/yr (+$47/mo · 68.4%)

ⓘ 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
$16,494
− Mortgage interest
−$9,517
− Property taxes
−$827
− Insurance
−$850
− Repairs & maintenance
−$1,320
− Management
−$1,320
− Depreciation
−$4,943
Taxable loss
−$2,281
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$547
After-tax cash flow
$1,210/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
Pittsylvania County Public School District
NCES district ID
5102940
Math proficiency
65% ▼ -22.00%
Reading proficiency
78% ▼ -4.00%
Median HH income
$41,672
Composite
59.77/100
National rank
#900
State rank
#22 of 131 in VA

Livability — Chatham

Score
68/100
State rank
#268
US rank
#9452

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Chatham, VA
Population (ZIP)
9,107

Population outlook (Pittsylvania County) Hauer SSP2

Today (2025)
58,725 people
By 2030
56,388 · -4.0%
By 2040
51,088 · -13.0%
By 2050
45,875 · -21.9%
By 2075
36,555 · -37.8%
By 2100
28,288 · -51.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (72%)
Race & ethnicity
White 72% Black 22% Hispanic / Latino 3% Two or more races 3%
Common ancestry
Serbian 2% Slovak 2% Scotch-Irish 1%
Foreign-born
2% · Canada
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · Pittsylvania

2024 margin
Solid R (+43.1) · D 28.1% · R 71.3%
2008→2024 swing
-19.1pp toward R · 2008: -24.0pp · 2024: -43.1pp
All cycles
2024: R+43.1 2020: R+39.8 2016: R+39.6 2012: R+27.5 2008: R+24.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -44.86%
Current HPI
172.2543
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

-5.3% since first listed
2 events — show timeline
  • 2026-02-02 Price Changed $179,000 DRRAR
  • 2025-08-01 Listed $189,000 DRRAR

Property tax history

+4.5%/yr

Latest (2025): $827 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…