CashFlowRE
Sign in Sign up
917 Askin St #3 Triplex
B Composite 70.59
Why this score? — see what drove the B 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Condition / age +3.8/5.0
  • Livability +3.5/5.0
  • Schools +3.3/10.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$169,900

917 Askin St #3 · Martinsville, VA 24112
9 bd · 9.0 ba · 2,034 sqft · MultiFamily · 12 Days on market
Built 1928 Good condition 8,712 sqft lot

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 3 units. confirmed

Listing remarks

Investor Alert! Don't miss this exceptional opportunity to add a Newly renovated triplex to your investment portfolio. This income-producing property has been thoughtfully updated and is ready for its next owner. Each unit offers comfortable living space with modern improvements throughout, minimizing maintenance concerns and maximizing rental appeal. Whether you're a seasoned investor or looking to start your real estate investment journey, this property provides strong income potential and the opportunity for immediate cash flow. Conveniently located near shopping, dining, employment centers, and local amenities, tenants will appreciate the accessibility and convenience this location offe

Key facts

  • Immediate cash flow
  • Modern improvements
  • Conveniently located

Tags

NEWLY RENOVATED TRIPLEXINCOME PRODUCING PROPERTYMODERN IMPROVEMENTSSTRONG INCOME POTENTIALIMMEDIATE CASH FLOWCONVENIENTLY LOCATED

Property features AI

Finance

  • Other: Located in the Martinsville subdivision
  • Financial info: Financial details not provided
  • HOA & community: HOA/community information not provided

Exterior

  • Parking: On-street parking
  • Security: Security details not provided
  • Utilities: Public water; Public sewer
  • Home design: Multi-family residential income property; Zoned RC
  • Construction: Vinyl siding
  • Exterior features: Composition roof

Interior

  • Kitchen: Appliances not specified
  • Bedrooms: Information not provided
  • Flooring: Laminate
  • Bathrooms: 3 full bathrooms
  • Heating & cooling: Natural gas heating; Electric heating; Window-unit cooling
  • Interior features: Laminate flooring; Window cooling units
  • Laundry & utility: Washer/dryer information not provided

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 × 3-bed/3.0-bath units multifamily listed at $170k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $1k ($15k/yr) — positive. Per door: $409/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $170k).
  • Cap rate 15.0% vs local median 5.9% in Martinsville — 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 70/100 on livability (#231 in VA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing B; Watch: amenities F, commute F, employment D-.
  • Martinsville City Public School District (town): math 29% / reading 53% proficiency, ranked #122 of 131 in VA (top 93%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 74% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Patrick Henry Elementary (math 27% / reading 47%, grade F, #933 of 1,108 statewide, top 86%, 343 students, 100% FRL); Martinsville High (math 32% / reading 72%, grade D+, #295 of 319 statewide, top 93%, 564 students, 101% FRL) — zoned schools average 100% FRL vs 74% district-wide (26 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 256 active listings in the ZIP; 5 units permitted in Martinsville city in 2024 (5 in 5+ unit buildings).
  • At $3,041/mo this rent would consume 75% of the median local household income ($49k/yr) (locally 888% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

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.
  • Martinsville County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $48k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • Only 12 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1928 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $169,900

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1928 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.79%
Cap rate
14.97%
Cash-on-cash
30.98%
DSCR
2.38
GRM
4.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
25.8%
Equity multiple
2.07×
Total profit
$50,743
Equity at exit
$25,333
10-year hold
IRR
33.5%
Equity multiple
4.05×
Total profit
$145,103
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 24112

Active inventory
256
Price-to-rent
14.0×

Monthly cashflow live

Estimated rent
$3,041 medium interval (Pro) →
Mortgage (P&I)
$891
Tax est. 1.5%
$212 /mo · $2,548/yr
Insurance
$71
HOA
$0
Vacancy / Maint / Mgmt
$639
Net cashflow
$1,228

Break-even live

Break-even rent $1,486
Max offer price $169,900
Occupancy floor 55%

Sensitivity live

Price -10% $1,346 -5% $1,287 +0% $1,228 +5% $1,170 +10% $1,111
Rent -10% $988 -5% $1,108 +0% $1,228 +5% $1,348 +10% $1,468
Rate -1.0pp $1,314 -0.5pp $1,271 base $1,228 +0.5pp $1,184 +1.0pp $1,139

3-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (3 units) $3,041

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 10 events

  1. 2026-06-19
    days on market $169,900 Active 12 DOM
  2. 2026-06-18
    days on market $169,900 Active 11 DOM
  3. 2026-06-17
    days on market $169,900 Active 10 DOM
  4. 2026-06-16
    days on market $169,900 Active 9 DOM
  5. 2026-06-15
    days on market $169,900 Active 8 DOM
  6. 2026-06-14
    days on market $169,900 Active 6 DOM
  7. 2026-06-12
    days on market $169,900 Active 5 DOM
  8. 2026-06-09
    days on market $169,900 Active 2 DOM
  9. 2026-06-07
    remarks 699-char remark
  10. 2026-06-07
    listed $169,900 Active 1 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥103°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 4% 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
$36,492
− Mortgage interest
−$9,517
− Property taxes
−$2,548
− Insurance
−$850
− Repairs & maintenance
−$2,919
− Management
−$2,919
− Depreciation
−$4,943
Taxable income
$12,796
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,071
After-tax cash flow
$11,668/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.

Condition & rehab AI · 13 photos

Good 75/100 Cosmetic rehab

This newly renovated triplex is in excellent condition, ready for immediate rental or sale. The property offers modern updates and strong rental potential.

Value-add opportunities

  • Both Landscaping and curb appeal improvements — Enhances the property's curb appeal and can attract more tenants or buyers.
  • Both Painting the exterior — Fresh paint can improve the property's appearance and value.

Renovation cost estimate screening

Value-add ROI direction

  • Both Landscaping and curb appeal improvements — Enhances the property's curb appeal and can attract more tenants or buyers.
  • Both Painting the exterior — Fresh paint can improve the property's appearance and value.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Martinsville City Public School District
NCES district ID
5102400
Math proficiency
29% ▼ -51.00%
Reading proficiency
53% ▼ -14.00%
Median HH income
$31,215
Composite
33.43/100
National rank
#5467
State rank
#122 of 131 in VA

Livability — Martinsville

Score
70/100
State rank
#231
US rank
#7826

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Martinsville, VA
County
Martinsville City · 31,028 people
City population
31,028
Metro
Martinsville, VA
Population (ZIP)
31,028
Household income
$48,770
Rent vs Own
33.0% rent · 67.0% own
Severe rent burden
888.0

Population outlook (Martinsville County) Hauer SSP2

Today (2025)
13,026 people
By 2030
12,673 · -2.7%
By 2040
11,933 · -8.4%
By 2050
11,136 · -14.5%
By 2075
9,886 · -24.1%
By 2100
8,334 · -36.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
White 50% Black 38% Hispanic / Latino 7% Two or more races 5% Asian 1%
Hispanic origin (detail)
Mexican 3% Puerto Rican 1%
Common ancestry
Slovak 1% Italian 1% Lithuanian 1%
Foreign-born
5% · Canada
Languages at home
92% English-only · Spanish 6% Other Indo-European 1%

Political lean MEDSL · Martinsville

2024 margin
Strong D (+22.6) · D 60.7% · R 38.1% · Other 1.2%
2008→2024 swing
-5.4pp toward R · 2008: 28.0pp · 2024: 22.6pp
All cycles
2024: D+22.6 2020: D+26.6 2016: D+23.5 2012: D+24.6 2008: D+28.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -95.37%
Current HPI
172.4393
Rent YoY
Metro
Martinsville, VA
State GDP YoY
▲ 2.40%
F500 in state
50

Industry mix (Fortune 500 HQ in VA)

Industry F500 HQs Revenue

Price history

1 event — show timeline
  • 2026-06-07 Listed $169,900 DRRAR

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…