CashFlowRE
Sign in Sign up
16005 Tipton Cir
C- Composite 52.16
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).

  • ARV discount +15.0/15.0
  • Cash flow +14.1/30.0
  • Schools +5.2/10.0
  • Rent growth +4.4/5.0
  • DSCR +4.3/10.0
  • Livability +3.7/5.0
  • 1% rule +3.2/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$219,900

16005 Tipton Cir · Chester, VA 23834
3 bd · 2.0 ba · 1,008 sqft · SingleFamily public records · 6 Days on market
Built 1991 10,280 sqft lot $218/sqft · 17% below area Est $264k · 17% under

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

Listing remarks

Welcome to 16005 Tipton Circle, a charming residence located on the corner lot of a cul-de-sac in South Chesterfield. This property offers a blend of comfort and practicality, making it an ideal choice for prospective homeowners seeking a tranquil setting. As you approach the home, you’ll appreciate the well-maintained exterior, framed by mature trees and landscaped areas that enhance its curb appeal. The design features a welcoming front porch, providing a perfect spot to enjoy morning coffee or relax in the evening. Upon entering, you are greeted by a spacious living area that boasts plentiful natural light and a cozy atmosphere. Architectural elements such as rounded windows contri

Key facts

  • 0.24 acre lot
  • Built 1991
  • Listed 6 days

Property features AI

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Single-story home; Resale property
  • Construction: Built as actual year built (original construction); Drywall and frame construction with vinyl siding; Composition/shingle roof
  • Exterior features: Front porch; Stoop; Corner lot; Located on a cul-de-sac

Interior

  • Kitchen: Eat-in kitchen (approx. 11.6 x 15.5)
  • Bedrooms: Three bedrooms on the first floor (approx. 8.0 x 11.9; 10.0 x 11.5; 11.4 x 13.9)
  • Bathrooms: Two full bathrooms; One bathroom with tub and shower
  • Heating & cooling: Central air conditioning; Electric heating with heat pump
  • Interior features: Ceiling fans; Eat-in kitchen; Bedroom on main level

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 $220k.

Deal economics

  • At list price, monthly cash flow is $30 ($365/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 $179k (18.4% below list).
  • Recommended offer: $179k (18.4% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% vs local median 3.6% in Chester — 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 73/100 on livability (#170 in VA) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety A+, schools A-; Watch: amenities F, commute 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 (+7.5%/yr); 125 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 2,307 units permitted in Chesterfield County in 2024 (462 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Chesterfield County population projected at +20% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $68k; list at $220k implies a 222% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 38% 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 $179,483 (18.4% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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.
  4. 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.
  5. 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
0.82%
Cap rate
6.46%
Cash-on-cash
0.59%
DSCR
1.03
GRM
10.2

CMA / ARV

ARV (median comp)
$264,197
List price
$219,900
Delta
-16.77%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
16003 Tipton Cir 0.01mi 3/1.0 1,008 (0%) 8mo $286,000 $284 88
2916 Tinstree Dr 0.37mi 3/2.0 1,008 (0%) 4mo $265,000 $263 79
2909 Tinstree Dr 0.35mi 3/1.5 1,040 (+3%) 3mo $269,000 $259 74
2700 Milhorn St 0.13mi 3/1.0 1,072 (+6%) 9mo $239,950 $224 72
15805 Roland View Dr 0.37mi 3/2.0 1,056 (+5%) 10mo $260,000 $246 67
16004 Gary Ave 0.50mi 3/1.0 960 (-5%) 2mo $273,000 $284 64
15517 Silvertree Ln 0.50mi 3/2.0 1,044 (+4%) 10mo $282,000 $270 63
3211 Sylvania Rd 0.56mi 3/1.5 1,060 (+5%) 3mo $279,900 $264 60
15907 Meridian Ave 0.62mi 3/1.0 1,008 (0%) 9mo $273,000 $271 60
16002 Gary Ave 0.50mi 3/1.0 960 (-5%) 7mo $165,000 $172 59
15601 Roland View Dr 0.51mi 3/2.0 1,116 (+11%) 5mo $298,000 $267 54
15900 Lalonde Pl 0.45mi 3/2.0 1,152 (+14%) 4mo $307,000 $266 52

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 · 7.5% rent growth · sell at horizon

5-year hold
IRR
-10.9%
Equity multiple
0.59×
Total profit
$-25,255
Equity at exit
$32,788
10-year hold
IRR
3.5%
Equity multiple
1.30×
Total profit
$18,540
Equity at exit
$19,013

Cash invested: $61,572 (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 23834

Rents YoY
7.5%
Active inventory
125
Price-to-rent
10.2×

Monthly cashflow live

Estimated rent
$1,795 medium interval (Pro) →
Mortgage (P&I)
$1,153
Tax from tax record
$143 /mo · $1,712/yr
Insurance
$92
HOA
$0
Vacancy / Maint / Mgmt
$377
Net cashflow
$30

Break-even live

Break-even rent $1,756
Max offer price $219,900
Occupancy floor 93%

Sensitivity live

Price -10% $155 -5% $93 +0% $30 +5% $-32 +10% $-94
Rent -10% $-111 -5% $-40 +0% $30 +5% $101 +10% $172
Rate -1.0pp $141 -0.5pp $86 base $30 +0.5pp $-27 +1.0pp $-85

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
$54,975
Closing costs
$6,597
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
16208 Pauline Ave Chester, VA 4.0 2.0 1496 $2,195 $1.47 44d 1 0.50mi
15801 Meridian Ave Chester, VA 2.0 1.0 870 $1,450 $1.67 21d 1 0.63mi
15151 Timsberry Cir Chester, VA 3.0–4.0 2.5 1586 $1,598 $1.01 2d 30 0.95mi

Listing history 10 events

  1. 2026-06-07
    statusdays on market $219,900 Pending 6 DOM
  2. 2026-06-05
    days on market $219,900 Active 5 DOM
  3. 2026-06-03
    days on market $219,900 Active 4 DOM
  4. 2026-06-02
    days on market $219,900 Active 3 DOM
  5. 2026-06-01
    days on market $219,900 Active 2 DOM
  6. 2026-05-31
    remarks 693-char remark
  7. 2026-05-31
    statusdays on market $219,900 Active 1 DOM
  8. 2026-04-28
    historical $219,900
  9. 1991-06-28
    soldstatus $68,250
  10. 1991-04-15
    soldstatus $13,500

ⓘ 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
$1,712 · $143/mo
Projected year-2 tax
$1,803 · $150/mo
Expected delta
+$91/yr (+$8/mo · 5.3%)

ⓘ 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 7/10 Severe 7 d/yr ≥108°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 38% 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
$21,538
− Mortgage interest
−$12,318
− Property taxes
−$1,712
− Insurance
−$1,100
− Repairs & maintenance
−$1,723
− Management
−$1,723
− Depreciation
−$6,397
Taxable loss
−$3,435
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$824
After-tax cash flow
$1,189/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 — Chester

Score
73/100
State rank
#170
US rank
#5369

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Chesterfield County · 406,988 people
City population
54,827
Metro
Richmond, VA
Population (ZIP)
26,628
Household income
$84,338
Rent vs Own
26.4% rent · 73.6% own
Severe rent burden
814.0

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
Majority White (63%)
Race & ethnicity
White 63% Black 22% Hispanic / Latino 8% Two or more races 5% Asian 3%
Hispanic origin (detail)
Mexican 3% Puerto Rican 3%
Common ancestry
Serbian 2% Slovak 2% Lithuanian 2%
Foreign-born
7% · Canada, China, South Korea
Languages at home
91% English-only · Spanish 5% Other Indo-European 2% Korean 1%

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
▼ -212.28%
Current HPI
294.4478
Rent YoY
▲ 7.50%
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

+1528.9% since first listed
5 events — show timeline
  • 2026-06-05 Pending CVRMLS
  • 2026-05-30 Listed $219,900 CVRMLS
  • 2026-04-28 Coming Soon $219,900 CVRMLS
  • 1991-06-28 Sold (Public Records) $68,250 Public Records
  • 1991-04-15 Sold (Public Records) $13,500 Public Records

Property tax history

+3.0%/yr

Latest (2025): $1,712 · +0.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…