CashFlowRE
Sign in Sign up
16102 Old Cryors Rd
C- Composite 54.17
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 +19.9/30.0
  • Appreciation +10.0/10.0
  • DSCR +6.3/10.0
  • Schools +4.7/10.0
  • 1% rule +4.2/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +1.0/15.0

$260,000

16102 Old Cryors Rd · McKenney, VA 23872
3 bd · 1.0 ba · 1,120 sqft · SingleFamily public records · 60 Days on market
Built 1974 0.57 ac lot $232/sqft · 51% above area Est $227k · 14% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Move-in ready and updated, charming rancher sits on a spacious . 57-acre lot offering the perfect blend of modern upgrades and peaceful country living. Featuring 3 bedrooms and 2 full baths, the home boasts a bright, open layout with hardwood floors, new LVP flooring, and fresh paint. The inviting spacious eat-in kitchen is ideal for both everyday living and entertaining, while updates-including a newer roof, vinyl siding, updated HVAC (2022), and a newer deep well-provide added value and peace of mind. Relax or entertain on the large screened-in back porch overlooking the private yard, with plenty of space for outdoor enjoyment. A true turnkey property with updates already done-don't miss this one.

Key facts

  • 0.57 acre lot
  • Built 1974
  • Listed 60 days

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 $260k.

Deal economics

  • At list price, monthly cash flow is $315 ($4k/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 $240k (7.7% below list).
  • Recommended offer: $240k (7.7% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 60/100 on livability (#441 in VA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, schools B+; Watch: crime C-, amenities F, commute F.
  • Dinwiddie County Public School District (rural): math 45% / reading 64% proficiency, ranked #81 of 131 in VA (top 62%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 11 active listings in the ZIP; 82 units permitted in Dinwiddie County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $28k of equity ($2k loan paydown + $26k appreciation (10.0% local appreciation)).
  • Dinwiddie County population projected at -12% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $73k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$45k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 60 days — a 3% lower offer ($252k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 19y ago; this cycle's ask has dropped $30k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $210k; 24% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 27% 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 $240,046 (7.7% below list)

Questions for the listing agent

  1. It's been on market 60 days. Have you received any prior offers? Is the seller open to a 8% concession, seller financing, or rate buy-down credit?
  2. Built in 1974 — 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. 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.
  6. 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.
  7. 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
0.92%
Cap rate
7.75%
Cash-on-cash
5.20%
DSCR
1.23
GRM
9.0

CMA / ARV

ARV (median comp)
$227,352
List price
$260,000
Delta
14.36%
Verdict
OVERPRICED
Comps
4 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
16010 Old Cryors Rd 0.07mi 3/1.5 1,056 (-6%) 6mo $220,000 $208 80
15904 Old Cryors Rd 0.20mi 3/1.0 1,056 (-6%) 12mo $203,000 $192 71
16404 Old Cryors Rd 0.44mi 4/2.0 (+1) 1,152 (+3%) 1mo $269,000 $234 65

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

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
28.0%
Equity multiple
3.22×
Total profit
$161,587
Equity at exit
$234,229
10-year hold
IRR
24.4%
Equity multiple
7.32×
Total profit
$459,865
Equity at exit
$505,123

Cash invested: $72,800 (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 23872

Active inventory
11
Price-to-rent
9.0×

Monthly cashflow live

Estimated rent
$2,400 medium interval (Pro) →
Mortgage (P&I)
$1,363
Tax from tax record
$109 /mo · $1,311/yr
Insurance
$108
HOA
$0
Vacancy / Maint / Mgmt
$504
Net cashflow
$315

Break-even live

Break-even rent $2,001
Max offer price $260,000
Occupancy floor 82%

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
$65,000
Closing costs
$7,800
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 29 events

  1. 2026-06-18
    days on market $260,000 Active 60 DOM
  2. 2026-06-17
    days on market $260,000 Active 59 DOM
  3. 2026-06-16
    days on market $260,000 Active 58 DOM
  4. 2026-06-15
    pricedays on market $260,000 Active 57 DOM
  5. 2026-06-13
    days on market $265,000 Active 55 DOM
  6. 2026-06-13
    days on market $265,000 Active 54 DOM
  7. 2026-06-09
    days on market $265,000 Active 51 DOM
  8. 2026-06-08
    days on market $265,000 Active 50 DOM
  9. 2026-06-07
    days on market $265,000 Active 49 DOM
  10. 2026-06-05
    days on market $265,000 Active 46 DOM
  11. 2026-06-03
    days on market $265,000 Active 45 DOM
  12. 2026-06-02
    days on market $265,000 Active 44 DOM
  13. 2026-06-01
    days on market $265,000 Active 43 DOM
  14. 2026-05-31
    days on market $265,000 Active 42 DOM
  15. 2026-05-14
    price $269,000 708-char remark
    Show marketing remark (708 chars)

    Move-in ready and updated, charming rancher sits on a spacious . 57-acre lot offering the perfect blend of modern upgrades and peaceful country living. Featuring 3 bedrooms and 2 full baths, the home boasts a bright, open layout with hardwood floors, new LVP flooring, and fresh paint. The inviting spacious eat-in kitchen is ideal for both everyday living and entertaining, while updates-including a newer roof, vinyl siding, updated HVAC (2022), and a newer deep well-provide added value and peace of mind. Relax or entertain on the large screened-in back porch overlooking the private yard, with plenty of space for outdoor enjoyment. A true turnkey property with updates already done-don't miss this one.

  16. 2026-05-08
    price $274,000 708-char remark
    Show marketing remark (708 chars)

    Move-in ready and updated, charming rancher sits on a spacious . 57-acre lot offering the perfect blend of modern upgrades and peaceful country living. Featuring 3 bedrooms and 2 full baths, the home boasts a bright, open layout with hardwood floors, new LVP flooring, and fresh paint. The inviting spacious eat-in kitchen is ideal for both everyday living and entertaining, while updates-including a newer roof, vinyl siding, updated HVAC (2022), and a newer deep well-provide added value and peace of mind. Relax or entertain on the large screened-in back porch overlooking the private yard, with plenty of space for outdoor enjoyment. A true turnkey property with updates already done-don't miss this one.

  17. 2026-05-01
    price $275,000 708-char remark
    Show marketing remark (708 chars)

    Move-in ready and updated, charming rancher sits on a spacious . 57-acre lot offering the perfect blend of modern upgrades and peaceful country living. Featuring 3 bedrooms and 2 full baths, the home boasts a bright, open layout with hardwood floors, new LVP flooring, and fresh paint. The inviting spacious eat-in kitchen is ideal for both everyday living and entertaining, while updates-including a newer roof, vinyl siding, updated HVAC (2022), and a newer deep well-provide added value and peace of mind. Relax or entertain on the large screened-in back porch overlooking the private yard, with plenty of space for outdoor enjoyment. A true turnkey property with updates already done-don't miss this one.

  18. 2026-04-19
    price $280,000 708-char remark
    Show marketing remark (708 chars)

    Move-in ready and updated, charming rancher sits on a spacious . 57-acre lot offering the perfect blend of modern upgrades and peaceful country living. Featuring 3 bedrooms and 2 full baths, the home boasts a bright, open layout with hardwood floors, new LVP flooring, and fresh paint. The inviting spacious eat-in kitchen is ideal for both everyday living and entertaining, while updates-including a newer roof, vinyl siding, updated HVAC (2022), and a newer deep well-provide added value and peace of mind. Relax or entertain on the large screened-in back porch overlooking the private yard, with plenty of space for outdoor enjoyment. A true turnkey property with updates already done-don't miss this one.

  19. 2026-04-19
    listed $290,000 Active 708-char remark
    Show marketing remark (708 chars)

    Move-in ready and updated, charming rancher sits on a spacious . 57-acre lot offering the perfect blend of modern upgrades and peaceful country living. Featuring 3 bedrooms and 2 full baths, the home boasts a bright, open layout with hardwood floors, new LVP flooring, and fresh paint. The inviting spacious eat-in kitchen is ideal for both everyday living and entertaining, while updates-including a newer roof, vinyl siding, updated HVAC (2022), and a newer deep well-provide added value and peace of mind. Relax or entertain on the large screened-in back porch overlooking the private yard, with plenty of space for outdoor enjoyment. A true turnkey property with updates already done-don't miss this one.

  20. 2026-04-06
    historical $290,000 708-char remark
    Show marketing remark (708 chars)

    Move-in ready and updated, charming rancher sits on a spacious . 57-acre lot offering the perfect blend of modern upgrades and peaceful country living. Featuring 3 bedrooms and 2 full baths, the home boasts a bright, open layout with hardwood floors, new LVP flooring, and fresh paint. The inviting spacious eat-in kitchen is ideal for both everyday living and entertaining, while updates-including a newer roof, vinyl siding, updated HVAC (2022), and a newer deep well-provide added value and peace of mind. Relax or entertain on the large screened-in back porch overlooking the private yard, with plenty of space for outdoor enjoyment. A true turnkey property with updates already done-don't miss this one.

  21. 2024-03-04
    soldstatus $210,000
  22. 2024-03-01
    soldstatus $210,000 Closed 1126-char remark
    Show marketing remark (1126 chars)

    Welcome to your charming new home! This delightful property offers comfort and style in a serene neighborhood. The residence boasts a 2022 HVAC system, ensuring efficient climate control throughout the year. A newer roof and vinyl siding provide both durability and aesthetic appeal, while the brand new deep well ensures a reliable water supply for years to come. Step inside to discover an inviting eat-in kitchen, perfect for casual dining and entertaining. The home features new doors and refinished hardwood floors that exude timeless elegance. With 3 bedrooms and 2 full baths, there's ample space for both relaxation and rejuvenation. The property has been freshly renovated, offering a clean and contemporary ambiance that's ready for your personal touch. Outside, a large screened back porch provides an ideal setting for enjoying the tranquil . 57-acre lot, offering plenty of space for outdoor activities and gardening. Whether you're looking for a peaceful retreat or a welcoming space to host friends and family, this property has it all. Don't miss the opportunity to make this beautifully updated home your own!

  23. 2024-01-31
    status Pending 1126-char remark
    Show marketing remark (1126 chars)

    Welcome to your charming new home! This delightful property offers comfort and style in a serene neighborhood. The residence boasts a 2022 HVAC system, ensuring efficient climate control throughout the year. A newer roof and vinyl siding provide both durability and aesthetic appeal, while the brand new deep well ensures a reliable water supply for years to come. Step inside to discover an inviting eat-in kitchen, perfect for casual dining and entertaining. The home features new doors and refinished hardwood floors that exude timeless elegance. With 3 bedrooms and 2 full baths, there's ample space for both relaxation and rejuvenation. The property has been freshly renovated, offering a clean and contemporary ambiance that's ready for your personal touch. Outside, a large screened back porch provides an ideal setting for enjoying the tranquil . 57-acre lot, offering plenty of space for outdoor activities and gardening. Whether you're looking for a peaceful retreat or a welcoming space to host friends and family, this property has it all. Don't miss the opportunity to make this beautifully updated home your own!

  24. 2024-01-26
    listed $199,950 Active 1126-char remark
    Show marketing remark (1126 chars)

    Welcome to your charming new home! This delightful property offers comfort and style in a serene neighborhood. The residence boasts a 2022 HVAC system, ensuring efficient climate control throughout the year. A newer roof and vinyl siding provide both durability and aesthetic appeal, while the brand new deep well ensures a reliable water supply for years to come. Step inside to discover an inviting eat-in kitchen, perfect for casual dining and entertaining. The home features new doors and refinished hardwood floors that exude timeless elegance. With 3 bedrooms and 2 full baths, there's ample space for both relaxation and rejuvenation. The property has been freshly renovated, offering a clean and contemporary ambiance that's ready for your personal touch. Outside, a large screened back porch provides an ideal setting for enjoying the tranquil . 57-acre lot, offering plenty of space for outdoor activities and gardening. Whether you're looking for a peaceful retreat or a welcoming space to host friends and family, this property has it all. Don't miss the opportunity to make this beautifully updated home your own!

  25. 2007-07-26
    soldstatus $45,000
  26. 2007-07-25
    soldstatus $45,000
  27. 2007-07-25
    soldstatus $45,000
  28. 2007-05-07
    listed $62,500
  29. 2007-05-07
    listed $62,500

ⓘ 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
$1,311 · $109/mo
Projected year-2 tax
$2,132 · $178/mo
Expected delta
+$821/yr (+$68/mo · 62.6%)

ⓘ 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 · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$28,806
− Mortgage interest
−$14,564
− Property taxes
−$1,311
− Insurance
−$1,300
− Repairs & maintenance
−$2,304
− Management
−$2,304
− Depreciation
−$7,564
Taxable loss
−$542
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$130
After-tax cash flow
$3,914/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
Dinwiddie County Public School District
NCES district ID
5101170
Math proficiency
45% ▼ -36.00%
Reading proficiency
64% ▼ -13.00%
Median HH income
$51,857
Composite
46.62/100
National rank
#2413
State rank
#81 of 131 in VA

Livability — McKenney

Score
60/100
State rank
#441
US rank
#18946

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
2,511
Population (ZIP)
2,511

Population outlook (Dinwiddie County) Hauer SSP2

Today (2025)
27,876 people
By 2030
27,480 · -1.4%
By 2040
26,285 · -5.7%
By 2050
24,617 · -11.7%
By 2075
21,647 · -22.3%
By 2100
18,485 · -33.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (62%)
Race & ethnicity
White 62% Black 35% Two or more races 2% Hispanic / Latino 1%
Common ancestry
Serbian 2% Scandinavian 1% Slovak 1%
Foreign-born
1% · South Korea
Languages at home
98% English-only · Spanish 1% Korean 0%

Political lean MEDSL · Dinwiddie

2024 margin
Strong R (+23.1) · D 38.1% · R 61.2%
2008→2024 swing
-21.0pp toward R · 2008: -2.2pp · 2024: -23.1pp
All cycles
2024: R+23.1 2020: R+16.4 2016: R+12.4 2012: R+2.6 2008: R+2.2

Not yet ingested

Civics

Market trends

HPI YoY
▲ 80.66%
Current HPI
295.8892
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

+330.4% since first listed
15 events — show timeline
  • 2026-05-14 Price Changed $269,000 CVRMLS
  • 2026-05-08 Price Changed $274,000 CVRMLS
  • 2026-05-01 Price Changed $275,000 CVRMLS
  • 2026-04-19 Price Changed $280,000 CVRMLS
  • 2026-04-19 Listed $290,000 CVRMLS
  • 2026-04-06 Coming Soon $290,000 CVRMLS
  • 2024-03-04 Sold (Public Records) $210,000 Public Records
  • 2024-03-01 Sold (MLS) $210,000 CVRMLS
  • 2024-01-31 Pending CVRMLS
  • 2024-01-26 Listed $199,950 CVRMLS
  • 2007-07-26 Sold (Public Records) $45,000 Public Records
  • 2007-07-25 Sold (MLS) $45,000 CVRMLS
  • 2007-07-25 Sold (MLS) $45,000 CVRMLS
  • 2007-05-07 Listed $62,500 CVRMLS
  • 2007-05-07 Listed $62,500 CVRMLS

Property tax history

+5.8%/yr

Latest (2025): $1,311 · +80.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…