CashFlowRE
Sign in Sign up
219 Allgood Rd
C Composite 59.56
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 +21.4/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.8/10.0
  • Appreciation +6.0/10.0
  • Schools +5.4/10.0
  • 1% rule +4.5/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$199,000

219 Allgood Rd · Thynedale, VA 23924
3 bd · 2.0 ba · 2,833 sqft · SingleFamily public records · 222 Days on market
Built 1830 7.53 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

PRICE REDUCED & READY TO SELL - 1830 Stately 3 Bedroom 2 Bath Colonial sits majestically on 17.5 Country Acres with a mixture of open fields, woodlands, garden areas, a meandering stream, a 26 x 24 2 Bay Workshop and a couple of storage buildings. On the 1st Floor is a Sunroom overlooking a Large Tiered Deck, Living Room, Entry Hall, Master Bedroom, Full Bath, Side Entry Hallway, Large Country Eat In Kitchen and Pantry. On the 2nd Floor is a Large Hallway Sitting Area, 2 Bedrooms, a Full Bath, another Large Hallway and a Family Room. Amenities include 6 Fireplaces, Large Rooms, Tall Ceilings, Wood Floors, Ornate Moldings, & Wainscoting. Some updates to Well & Septic 1995, Plumbing & Electric 1995, Insulation 1995, Siding 2001, Windows 2005. All located only 15 minutes from Beautiful 50,000 Acre Kerr Lake. Ready for your special updates. Bring your tool belt, come for a visit & stay for a lifetime

Key facts

  • 7.53 acres
  • 3 staircases
  • Sun room

Tags

CIRCA 1830 HOME7.53 ACRESFORMAL PARLORMULTIPLE SITTING ROOMS3 STAIRCASESSUN ROOM

Property features AI

Finance

  • Other: Zoned AG; Approximately 7.53-acre lot

Exterior

  • Parking: 2 total parking spaces; 2 covered spaces; 2-car garage; Carport; Open parking with gravel surface
  • Utilities: Private well water; Septic tank
  • Home design: Single-family residence; Two stories
  • Construction: Vinyl siding; Metal roof; Combination/other foundation; Built above grade with finished living area
  • Exterior features: Deck; Patio; Garden; Storage; Workshop; Creek on the property; Has a view

Interior

  • Kitchen: Gas range; Refrigerator; Freezer
  • Flooring: Tile; Hardwood; Wood
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: No central cooling; Ceiling fans
  • Interior features: Ceiling fans; High ceilings; Vaulted ceilings; Entrance foyer; Wood-burning and gas/electric fireplaces in living room, dining room, kitchen
  • Laundry & utility: Washer hookup; Washer; Electric water heater

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 $199k.

Deal economics

  • At list price, monthly cash flow is $297 ($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 $189k (5.0% below list).
  • Recommended offer: $175k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 58/100 on livability (#484 in VA) — a working-class tenant base; expect higher turnover. Strengths: employment A+, cost of living A+, crime A; Watch: health & safety C-, amenities F, commute 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: 41 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 $5k of equity ($1k loan paydown + $4k appreciation (2.0% local appreciation)).
  • Mecklenburg County population projected at -26% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (2.0% appreciation + 3.0% rent growth), your $56k cash investment doubles in ~6 years — after that, you're playing with house money.
  • By year 7, paydown + projected appreciation supports a ~$35k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 222 days — a 12% lower offer ($175k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 7y ago; this cycle's ask has dropped $19k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $135k; 47% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1830 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $175,120 (12.0% below list)

Questions for the listing agent

  1. It's been on market 222 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1830 — 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 F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
0.95%
Cap rate
8.08%
Cash-on-cash
6.39%
DSCR
1.28
GRM
8.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

2.04% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
10.9%
Equity multiple
1.59×
Total profit
$32,860
Equity at exit
$78,917
10-year hold
IRR
13.8%
Equity multiple
2.85×
Total profit
$103,267
Equity at exit
$113,970

Cash invested: $55,720 (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 23924

Home prices YoY
1.3%
Active inventory
41
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$1,890 medium interval (Pro) →
Mortgage (P&I)
$1,044
Tax from tax record
$70 /mo · $840/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$397
Net cashflow
$297

Break-even live

Break-even rent $1,515
Max offer price $199,000
Occupancy floor 79%

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
$49,750
Closing costs
$5,970
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 11 events

  1. 2026-06-01
    statusdays on market $199,000 Pending 222 DOM
  2. 2026-05-31
    days on market $199,000 Active 221 DOM
  3. 2026-05-31
    days on market $199,000 Active 220 DOM
  4. 2026-05-12
    status Active
  5. 2026-04-29
    status Pending
  6. 2026-04-24
    price $199,000
  7. 2026-03-05
    status Active
  8. 2026-01-29
    historical Active Under Contract
  9. 2025-10-04
    listed $218,000 Active
  10. 2020-04-08
    soldstatus $135,000 938-char remark
    Show marketing remark (938 chars)

    PRICE REDUCED & READY TO SELL - 1830 Stately 3 Bedroom 2 Bath Colonial sits majestically on 17.5 Country Acres with a mixture of open fields, woodlands, garden areas, a meandering stream, a 26 x 24 2 Bay Workshop and a couple of storage buildings. On the 1st Floor is a Sunroom overlooking a Large Tiered Deck, Living Room, Entry Hall, Master Bedroom, Full Bath, Side Entry Hallway, Large Country Eat In Kitchen and Pantry. On the 2nd Floor is a Large Hallway Sitting Area, 2 Bedrooms, a Full Bath, another Large Hallway and a Family Room. Amenities include 6 Fireplaces, Large Rooms, Tall Ceilings, Wood Floors, Ornate Moldings, & Wainscoting. Some updates to Well & Septic 1995, Plumbing & Electric 1995, Insulation 1995, Siding 2001, Windows 2005. All located only 15 minutes from Beautiful 50,000 Acre Kerr Lake. Ready for your special updates. Bring your tool belt, come for a visit & stay for a lifetime

  11. 2019-06-06
    listed $159,995 938-char remark
    Show marketing remark (938 chars)

    PRICE REDUCED & READY TO SELL - 1830 Stately 3 Bedroom 2 Bath Colonial sits majestically on 17.5 Country Acres with a mixture of open fields, woodlands, garden areas, a meandering stream, a 26 x 24 2 Bay Workshop and a couple of storage buildings. On the 1st Floor is a Sunroom overlooking a Large Tiered Deck, Living Room, Entry Hall, Master Bedroom, Full Bath, Side Entry Hallway, Large Country Eat In Kitchen and Pantry. On the 2nd Floor is a Large Hallway Sitting Area, 2 Bedrooms, a Full Bath, another Large Hallway and a Family Room. Amenities include 6 Fireplaces, Large Rooms, Tall Ceilings, Wood Floors, Ornate Moldings, & Wainscoting. Some updates to Well & Septic 1995, Plumbing & Electric 1995, Insulation 1995, Siding 2001, Windows 2005. All located only 15 minutes from Beautiful 50,000 Acre Kerr Lake. Ready for your special updates. Bring your tool belt, come for a visit & stay for a lifetime

ⓘ 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
$840 · $70/mo
Projected year-2 tax
$1,632 · $136/mo
Expected delta
+$792/yr (+$66/mo · 94.3%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥105°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 20% 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
$22,681
− Mortgage interest
−$11,147
− Property taxes
−$840
− Insurance
−$995
− Repairs & maintenance
−$1,815
− Management
−$1,815
− Depreciation
−$5,789
Taxable income
$281
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$68
After-tax cash flow
$3,493/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 — Thynedale

Score
58/100
State rank
#484
US rank
#21143

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
5,709

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 (60%)
Race & ethnicity
White 60% Black 36% Hispanic / Latino 3% Two or more races 1%
Common ancestry
Slovak 3% Italian 1%
Foreign-born
2% · Canada
Languages at home
98% English-only · Spanish 2%

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
▲ 2.04%
Current HPI
155.5959
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

+24.4% since first listed
8 events — show timeline
  • 2026-05-12 Relisted SPLLAR
  • 2026-04-29 Pending SPLLAR
  • 2026-04-24 Price Changed $199,000 SPLLAR
  • 2026-03-05 Relisted SPLLAR
  • 2026-01-29 Contingent SPLLAR
  • 2025-10-04 Listed $218,000 SPLLAR
  • 2020-04-08 Sold (MLS) $135,000 SPLLAR
  • 2019-06-06 Listed $159,995 SPLLAR

Property tax history

+1.4%/yr

Latest (2025): $840 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…