CashFlowRE
Sign in Sign up
325 63rd St
D Composite 42.38
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).

  • ARV discount +12.2/15.0
  • Cash flow +8.1/30.0
  • Appreciation +4.6/10.0
  • Schools +3.8/10.0
  • Livability +3.8/5.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0
  • DSCR +2.2/10.0
  • 1% rule +2.1/10.0

$242,500

325 63rd St · Newport News, VA 23607
3 bd · 1.5 ba · 1,417 sqft · SingleFamily public records · 36 Days on market
Built 1935 $171/sqft · 6% above area Est $271k · 10% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Looking for a great home to call your own? This home is blocks away from the Shipyard. Original Harwood floors, amazing front porch, fenced in backyard with a deck, and a detached garage. Looking for one of the few homes in the area with a basement, this one has it! The attic is a walk-in, great to store items, or have a separate office, play room, etc. Check this one out today!

Key facts

  • Front porch
  • Fenced in backyard
  • Basement

Tags

HARWOOD FLOORSFRONT PORCHFENCED IN BACKYARDDETACHED GARAGEBASEMENTWALK-IN ATTIC

Property features AI

Finance

  • HOA & community: No HOA fees

Exterior

  • Parking: Detached 1-car garage; Off-street parking; Driveway parking; Street parking
  • Utilities: City/County water; City/County sewer; Electric water heater
  • Home design: Detached home; Colonial / Traditional style; 2 stories (2 living levels); Basement foundation
  • Construction: Vinyl siding; Asphalt shingle roof
  • Exterior features: Deck; Back yard fenced; Storage shed

Interior

  • Kitchen: Kitchen with pantry; Gas range; Refrigerator; Dishwasher
  • Bedrooms: Master bedroom; Additional bedroom; No bedroom with ensuite; No bedroom and full bathroom on first floor
  • Flooring: Carpet; Vinyl; Wood
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Forced hot air heating (natural gas); Central air conditioning
  • Interior features: Wood-burning fireplace; Permanent attic stairs with walk-in attic; Attic; Breakfast area; Pantry; Porch; Utility room; 7 total rooms
  • Laundry & utility: Washer and dryer present; Washer and dryer hookups; Utility room

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/1.5-bath single-family listed at $242k.

Deal economics

  • At list price, monthly cash flow is $-234 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $201k (17.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $172k (29.0% below list).
  • Recommended offer: $172k (29.0% below list) — sets the bar for 1% rule.
  • Cap rate 5.1% vs local median 4.2% in Newport News — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 75/100 on livability (#123 in VA, #4,018 nationally) — a middle-class / working-renter tenant base. Strengths: health & safety A+, cost of living A, housing A; Watch: crime F, commute F.
  • Newport News City Public School District (urban): math 34% / reading 54% proficiency, ranked #112 of 131 in VA (top 86%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Carver Elementary (math 14% / reading 32%, grade F, #1,066 of 1,108 statewide, top 96%, 600 students, 90% FRL); Heritage High (math 49% / reading 67%, grade C, #262 of 319 statewide, top 82%, 1,111 students, 85% FRL) — zoned schools average 88% FRL vs 55% district-wide (33 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+2.9%/yr); 128 active listings in the ZIP; 16 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 522 units permitted in Newport News city in 2024 (458 in 5+ unit buildings).
  • At $1,721/mo this rent would consume 49% of the median local household income ($42k/yr) (locally 2008% 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 (-0.8%/yr); year-one equity from $2k of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Newport News County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 36 days — a 3% lower offer ($235k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 10y 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 $127k; list at $242k implies a 91% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1935 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 80% 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 $172,122 (29.0% 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. It's been on market 36 days. Have you received any prior offers? Is the seller open to a 29% concession, seller financing, or rate buy-down credit?
  3. Built in 1935 — 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. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.71%
Cap rate
5.14%
Cash-on-cash
-4.14%
DSCR
0.82
GRM
11.7

CMA / ARV

ARV (median comp)
$270,523
List price
$242,500
Delta
-10.36%
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
5815 Greenway Ave 0.43mi 4/2.0 (+1) 1,448 (+2%) 9mo $260,000 $180 62
7307 Madison Ave 0.68mi 3/2.0 1,382 (-2%) 5mo $230,000 $166 58
4905 Warwick Blvd 0.68mi 3/2.5 1,380 (-3%) 2mo $285,000 $207 58
702 Highland Ct 0.57mi 4/2.0 (+1) 1,385 (-2%) 11mo $293,760 $212 53
314 69th St 0.37mi 2/1.5 (-1) 1,541 (+9%) 14mo $260,000 $169 51
5933 Madison Ave 0.57mi 3/2.0 1,320 (-7%) 12mo $274,900 $208 50
327 48th St 0.74mi 3/1.5 1,292 (-9%) 1mo $256,900 $199 50
5904 Madison Ave 0.54mi 3/4.0 1,286 (-9%) 4mo $220,000 $171 46
610 Hilton Blvd 0.49mi 3/2.5 1,585 (+12%) 10mo $295,000 $186 45
667 Ellen Rd 0.70mi 3/2.0 1,246 (-12%) 3mo $254,900 $205 43
635 Clinton Dr 0.72mi 4/2.0 (+1) 1,500 (+6%) 11mo $274,900 $183 41
611 74th St 0.74mi 3/2.0 1,265 (-11%) 11mo $265,000 $209 37

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

Projected returns pro-forma

-0.84% appreciation · 2.91% rent growth · sell at horizon

5-year hold
IRR
-10.7%
Equity multiple
0.53×
Total profit
$-31,591
Equity at exit
$60,399
10-year hold
IRR
-4.1%
Equity multiple
0.62×
Total profit
$-25,864
Equity at exit
$65,025

Cash invested: $67,900 (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 23607

Home prices YoY
-0.3%
Rents YoY
2.9%
Active inventory
128
Price-to-rent
11.7×

Monthly cashflow live

Estimated rent
$1,721 high interval (Pro) →
Mortgage (P&I)
$1,272
Tax from tax record
$221 /mo · $2,652/yr
Insurance
$101
HOA
$0
Vacancy / Maint / Mgmt
$361
Net cashflow
$-234

Break-even live

Break-even rent $2,017
Max offer price $201,165
Occupancy floor

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
$60,625
Closing costs
$7,275
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 16 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
318 61st St Newport News, VA 2.0 1.0 950 $1,500 $1.58 43d 1 0.16mi
325 67th St Newport News, VA 3.0 2.0 1595 $2,095 $1.31 43d 1 0.23mi
6901 Huntington Ave Newport News, VA 3.0 1.5 1600 $1,800 $1.12 43d 1 0.39mi
602 74th St Newport News, VA 2.0 1.0 950 $1,080 $1.14 23d 1 0.64mi
620 73rd St Newport News, VA 3.0 2.0 1203 $1,900 $1.58 2d 1 0.69mi
317 49th St Newport News, VA 3.0 1.5 1238 $1,595 $1.29 23d 1 0.71mi
6010 Jefferson Ave Newport News, VA 2.0 1.0 900 $1,245 $1.38 43d 2 0.86mi
656 49th St Newport News, VA 3.0 1.0 946 $1,500 $1.59 23d 1 0.87mi
902 W Russell Ct Newport News, VA 3.0 1.0 984 $1,450 $1.47 44d 1 0.96mi
635 46th St Newport News, VA 3.0 1.0 1097 $1,400 $1.28 43d 1 0.97mi
646 46th St Unit Na Newport News, VA 3.0 2.0 1300 $1,800 $1.38 43d 1 1.00mi
646 46th St Newport News, VA 3.0 2.0 1300 $1,800 $1.38 4d 1 1.00mi
6206 Hilmar Pl Newport News, VA 2.0 1.0 975 $995 $1.02 43d 1 1.28mi
1112 74th St Newport News, VA 3.0 1.0 928 $1,500 $1.62 21d 1 1.28mi
1115 Briarfield Rd Newport News, VA 1.0–2.0 1.0–2.0 1007 $1,351 $1.34 23d 1 1.34mi
4200 Newsome Dr Newport News, VA 2.0 1.0 895 $795 $0.89 23d 1 1.37mi

Listing history 23 events

  1. 2026-06-18
    days on market $242,500 Active 36 DOM
  2. 2026-06-17
    days on market $242,500 Active 35 DOM
  3. 2026-06-16
    days on market $242,500 Active 34 DOM
  4. 2026-06-15
    days on market $242,500 Active 33 DOM
  5. 2026-06-09
    days on market $242,500 Active 27 DOM
  6. 2026-06-08
    days on market $242,500 Active 26 DOM
  7. 2026-06-07
    days on market $242,500 Active 25 DOM
  8. 2026-06-03
    days on market $242,500 Active 21 DOM
  9. 2026-06-02
    days on market $242,500 Active 20 DOM
  10. 2026-06-01
    days on market $242,500 Active 19 DOM
  11. 2026-05-31
    days on market $242,500 Active 18 DOM
  12. 2026-05-13
    listed $242,500 Active 382-char remark
  13. 2017-08-23
    soldstatus $127,000
  14. 2017-08-15
    status Under Contract
  15. 2017-08-10
    listed $129,000 Active
  16. 2017-05-25
    historical
  17. 2017-02-09
    price $134,900
  18. 2016-11-28
    listed $139,900 Active
  19. 2005-03-29
    soldstatus $129,900
  20. 1999-05-17
    soldstatus $81,750
  21. 1985-09-03
    soldstatus $68,000
  22. 1980-08-01
    soldstatus $40,300
  23. 1976-04-01
    soldstatus $28,500

ⓘ 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
$2,652 · $221/mo
Projected year-2 tax
$2,652 · $221/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥105°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 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
$20,655
− Mortgage interest
−$13,584
− Property taxes
−$2,652
− Insurance
−$1,212
− Repairs & maintenance
−$1,652
− Management
−$1,652
− Depreciation
−$7,055
Taxable loss
−$7,153
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,717
After-tax cash flow
$-1,091/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
Newport News City Public School District
NCES district ID
5102640
Math proficiency
34% ▼ -37.00%
Reading proficiency
54% ▼ -10.00%
Median HH income
$49,644
Composite
37.7/100
National rank
#4360
State rank
#112 of 131 in VA

Livability — Newport News

Score
75/100
State rank
#123
US rank
#4018

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Newport News, VA
County
Newport News City · 178,950 people
City population
178,950
Metro
Virginia Beach-Norfolk-Newport News, VA-NC
Population (ZIP)
23,096
Household income
$42,334
Rent vs Own
69.5% rent · 30.5% own
Severe rent burden
2008.0

Population outlook (Newport News County) Hauer SSP2

Today (2025)
181,076 people
By 2030
179,683 · -0.8%
By 2040
174,649 · -3.5%
By 2050
167,407 · -7.5%
By 2075
147,597 · -18.5%
By 2100
122,144 · -32.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (75%)
Race & ethnicity
Black 75% White 13% Two or more races 7% Hispanic / Latino 6% Asian 1%
Hispanic origin (detail)
Mexican 1% Puerto Rican 2%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 3%

Political lean MEDSL · Newport News

2024 margin
Strong D (+28.8) · D 63.7% · R 34.9% · Other 1.4%
2008→2024 swing
+0.1pp no change · 2008: 28.7pp · 2024: 28.8pp
All cycles
2024: D+28.8 2020: D+32.9 2016: D+25.4 2012: D+30.0 2008: D+28.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -0.84%
Current HPI
312.4039
Rent YoY
▲ 2.91%
Metro
Virginia Beach-Norfolk-Newport News, VA-NC
State GDP YoY
▲ 2.40%
F500 in state
50

Industry mix (Fortune 500 HQ in VA)

Industry F500 HQs Revenue

Price history

+750.9% since first listed
12 events — show timeline
  • 2026-05-13 Listed $242,500 REINMLS
  • 2017-08-23 Sold (Public Records) $127,000 Public Records
  • 2017-08-15 Pending REINMLS
  • 2017-08-10 Listed $129,000 REINMLS
  • 2017-05-25 Listing Removed REINMLS
  • 2017-02-09 Price Changed $134,900 REINMLS
  • 2016-11-28 Listed $139,900 REINMLS
  • 2005-03-29 Sold (Public Records) $129,900 Public Records
  • 1999-05-17 Sold (Public Records) $81,750 Public Records
  • 1985-09-03 Sold (Public Records) $68,000 Public Records
  • 1980-08-01 Sold (Public Records) $40,300 Public Records
  • 1976-04-01 Sold (Public Records) $28,500 Public Records

Property tax history

+4.1%/yr

Latest (2026): $2,652 · +9.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…