CashFlowRE
Sign in Sign up
21181 Highway 49
D Composite 42.52
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 +10.5/30.0
  • ARV discount +7.5/15.0
  • Appreciation +5.9/10.0
  • Schools +5.4/10.0
  • Livability +3.5/5.0
  • DSCR +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.7/10.0

$235,000

21181 Highway 49 · Chase City, VA 23968
3 bd · 1.0 ba · 1,121 sqft · SingleFamily public records · 7 Days on market
Built 1964 4.05 ac lot

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

Listing remarks MLS

Welcome to this perfectly priced country rancher with 4 beautiful ac. on which to live and call home. Whether you're looking for a place to build a homestead, family retreat, first time home or a place to retire, this property is an excellent location. Maybe you're looking for a home where you can build a shop for a small business? You've found a great location to give that a try. The property is conveniently located between Clarksville and Chase City with Boydton just to the East, and larger towns within 30 mins. With ease, you can access the front of the property from highway 49 and the back of the property from E Organsville Rd. This 3 BR home is roomy with tons of potential to be brought up to the design styles of 2022, whether you love the farmhouse look or the mid-century modern. Not only is the home layout quaint, the grounds are as well. Surrounded by numerous mature ornamental trees and shrubs like dogwood, magnolia, camellia and azaleas, the beautiful blooms throughout the seasons will only add to the charm of the property. Located just mins to Kerr Lake and the lakeside town of Clarksville with dining and shops, 15 mins to Microsoft, 30 mins to South Boston or South Hill.

Key facts

  • Updated electrical
  • Remodeled kitchen
  • Updated bathroom

Tags

OVER 4 ACRESREMODELED KITCHENBUTCHER BLOCK COUNTERTOPSUPDATED BATHROOMUPDATED PLUMBINGUPDATED ELECTRICAL

Property features AI

Exterior

  • Parking: Attached garage (1 covered parking space, 1 total garage space)
  • Utilities: Private well water; Septic tank sewer
  • Home design: Single-family residence; Residential property
  • Construction: Brick construction; Above-grade finished area reported
  • Exterior features: Front porch; Property has a view; Lot approximately 4.05 acres; Zoned AG (agricultural)

Interior

  • Kitchen: Dishwasher; Electric range; Microwave; Refrigerator
  • Flooring: Hardwood
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Heat pump heating; Central air conditioning
  • Interior features: Electric water heater; Dishwasher; Electric range; Microwave; Refrigerator; Hardwood flooring; No fireplace; 6 total rooms; Crawl space basement / no finished basement

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 $235k.

Deal economics

  • At list price, monthly cash flow is $-121 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $214k (9.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $158k (32.7% below list).
  • Recommended offer: $158k (32.7% below list) — sets the bar for 1% rule.
  • Cap rate 5.7% vs local median 7.5% in Chase City — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

Location & tenants

  • Location reads 70/100 on livability (#238 in VA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities F, commute F, employment F.
  • Mecklenburg County Public School District (rural): math 57% / reading 72% proficiency, ranked #49 of 131 in VA (top 37%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Chase City Elementary (math 47% / reading 57%, grade C-, #696 of 1,108 statewide, top 66%, 387 students, 89% FRL); Mecklenburg County Middle (874 students, 88% FRL); Mecklenburg County High (1,163 students, 88% FRL) — zoned schools average 88% FRL vs 54% district-wide (35 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 52% at this address vs 64% district-wide (-12 pts) — the specific schools serving this property underperform the Mecklenburg County Public School District average; the district grade overstates school quality for this exact location.
  • Market conditions: 6 active listings in the ZIP; 153 units permitted in Mecklenburg County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $6k of equity ($2k loan paydown + $4k appreciation (1.9% local appreciation)).
  • Mecklenburg County population projected at -26% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • By year 6, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 4y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $150k; list at $235k implies a 57% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $158,130 (32.7% 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. Built in 1964 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
0.67%
Cap rate
5.67%
Cash-on-cash
-2.21%
DSCR
0.90
GRM
12.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

1.88% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
1.9%
Equity multiple
1.10×
Total profit
$6,795
Equity at exit
$91,125
10-year hold
IRR
6.0%
Equity multiple
1.80×
Total profit
$52,669
Equity at exit
$130,030

Cash invested: $65,800 (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 23968

Home prices YoY
1.6%
Active inventory
6
Price-to-rent
12.4×

Monthly cashflow live

Estimated rent
$1,581 medium interval (Pro) →
Mortgage (P&I)
$1,232
Tax from tax record
$40 /mo · $481/yr
Insurance
$98
HOA
$0
Vacancy / Maint / Mgmt
$332
Net cashflow
$-121

Break-even live

Break-even rent $1,735
Max offer price $213,606
Occupancy floor

Sensitivity live

Price -10% $12 -5% $-55 +0% $-121 +5% $-456 +10% $-537
Rent -10% $-246 -5% $-184 +0% $-121 +5% $-59 +10% $4
Rate -1.0pp $-3 -0.5pp $-61 base $-121 +0.5pp $-182 +1.0pp $-244

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
$58,750
Closing costs
$7,050
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 6 events

  1. 2026-05-16
    listed $235,000 Active
  2. 2025-06-30
    price $239,000
  3. 2025-06-13
    listed $249,000 Active
  4. 2023-01-31
    soldstatus $150,000 1201-char remark
    Show marketing remark (1201 chars)

    Welcome to this perfectly priced country rancher with 4 beautiful ac. on which to live and call home. Whether you're looking for a place to build a homestead, family retreat, first time home or a place to retire, this property is an excellent location. Maybe you're looking for a home where you can build a shop for a small business? You've found a great location to give that a try. The property is conveniently located between Clarksville and Chase City with Boydton just to the East, and larger towns within 30 mins. With ease, you can access the front of the property from highway 49 and the back of the property from E Organsville Rd. This 3 BR home is roomy with tons of potential to be brought up to the design styles of 2022, whether you love the farmhouse look or the mid-century modern. Not only is the home layout quaint, the grounds are as well. Surrounded by numerous mature ornamental trees and shrubs like dogwood, magnolia, camellia and azaleas, the beautiful blooms throughout the seasons will only add to the charm of the property. Located just mins to Kerr Lake and the lakeside town of Clarksville with dining and shops, 15 mins to Microsoft, 30 mins to South Boston or South Hill.

  5. 2023-01-27
    soldstatus $150,000
  6. 2022-10-26
    listed $154,900 1201-char remark
    Show marketing remark (1201 chars)

    Welcome to this perfectly priced country rancher with 4 beautiful ac. on which to live and call home. Whether you're looking for a place to build a homestead, family retreat, first time home or a place to retire, this property is an excellent location. Maybe you're looking for a home where you can build a shop for a small business? You've found a great location to give that a try. The property is conveniently located between Clarksville and Chase City with Boydton just to the East, and larger towns within 30 mins. With ease, you can access the front of the property from highway 49 and the back of the property from E Organsville Rd. This 3 BR home is roomy with tons of potential to be brought up to the design styles of 2022, whether you love the farmhouse look or the mid-century modern. Not only is the home layout quaint, the grounds are as well. Surrounded by numerous mature ornamental trees and shrubs like dogwood, magnolia, camellia and azaleas, the beautiful blooms throughout the seasons will only add to the charm of the property. Located just mins to Kerr Lake and the lakeside town of Clarksville with dining and shops, 15 mins to Microsoft, 30 mins to South Boston or South Hill.

ⓘ 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
$481 · $40/mo
Projected year-2 tax
$1,927 · $161/mo
Expected delta
+$1,446/yr (+$121/mo · 301.0%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥105°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 18% 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
$18,976
− Mortgage interest
−$13,164
− Property taxes
−$481
− Insurance
−$1,175
− Repairs & maintenance
−$1,518
− Management
−$1,518
− Depreciation
−$6,836
Taxable loss
−$5,716
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,372
After-tax cash flow
$-81/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
Mecklenburg County Public School District
NCES district ID
5102460
Math proficiency
57% ▼ -29.00%
Reading proficiency
72% ▼ -7.00%
Median HH income
$37,491
Composite
53.55/100
National rank
#1446
State rank
#49 of 131 in VA

Livability — Chase City

Score
70/100
State rank
#238
US rank
#8038

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
737

Population outlook (Mecklenburg County) Hauer SSP2

Today (2025)
28,332 people
By 2030
26,742 · -5.6%
By 2040
23,502 · -17.0%
By 2050
20,851 · -26.4%
By 2075
17,525 · -38.1%
By 2100
14,524 · -48.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (57%)
Race & ethnicity
White 57% Black 41% Two or more races 2%
Common ancestry
Romanian 1%

Political lean MEDSL · Mecklenburg

2024 margin
Strong R (+20.8) · D 39.4% · R 60.2%
2008→2024 swing
-16.2pp toward R · 2008: -4.6pp · 2024: -20.8pp
All cycles
2024: R+20.8 2020: R+15.2 2016: R+11.3 2012: R+7.2 2008: R+4.6

Not yet ingested

Civics

Market trends

HPI YoY
▲ 1.88%
Current HPI
116.9882
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

+51.7% since first listed
6 events — show timeline
  • 2026-05-16 Listed $235,000 SPLLAR
  • 2025-06-30 Price Changed $239,000 RVLG
  • 2025-06-13 Listed $249,000 RVLG
  • 2023-01-31 Sold (MLS) $150,000 SPLLAR
  • 2023-01-27 Sold (Public Records) $150,000 Public Records
  • 2022-10-26 Listed $154,900 SPLLAR

Property tax history

+8.9%/yr

Latest (2025): $481 · +0.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…