CashFlowRE
Sign in Sign up
639 W Ocean View Ave 6-Plex
C- Composite 50.3
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 +18.9/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.0/10.0
  • Livability +4.2/5.0
  • 1% rule +4.0/10.0
  • Rent growth +3.7/5.0
  • Schools +3.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$995,000

639 W Ocean View Ave · Norfolk, VA 23503
18 bd · 24.0 ba · 3,240 sqft · MultiFamily public records · 70 Days on market
Built 1961

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 6 units. confirmed

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks

Discover a fully stabilized, turnkey 6 unit apartment building just blocks from Norfolk's premier Ocean View beaches. Each one bedroom residence has been thoughtfully renovated and conveys fully furnished with tasteful decor, offering immediate income, strong in place performance, and long term durability. The property features reserved parking for every unit, an on site laundry room at no additional cost to tenants, and consistent 100% occupancy. With quick access to I-64 and close proximity to major city center hubs, this location attracts strong rental demand year round. A rare opportunity to acquire a low maintenance coastal asset in one of Norfolk's most resilient rental corridors.

Key facts

  • On site laundry room
  • Reserved parking
  • Quick access to i-64

Tags

FULLY FURNISHEDRESERVED PARKINGON SITE LAUNDRY ROOMQUICK ACCESS TO I-64LOW MAINTENANCE COASTAL ASSET

Property features AI

Finance

  • Financial info: Total of 6 units

Exterior

  • Parking: Assigned/reserved parking; Multi-car parking; Driveway parking spaces
  • Utilities: City water; City sewer; Electric service; Electric water heater
  • Home design: Garden apartment; 2 stories; Simple ownership type
  • Construction: Concrete construction; Brick and vinyl exterior siding; Asphalt shingle roof; Slab foundation; Built as a garden-style apartment
  • Exterior features: Brick and vinyl siding; Asphalt shingle roof; Garden-style apartment property; Two-story building; Slab foundation; Concrete construction

Interior

  • Kitchen: Six ranges; Six refrigerators
  • Bedrooms: Six 1-bedroom units (each unit listed as 1 bedroom)
  • Flooring: Laminate flooring
  • Bathrooms: Six 1-bath units (each unit listed as 1 bath)
  • Heating & cooling: Electric heating; Cooling: Other
  • Interior features: Furnished; Laundry room; Laminate flooring
  • Laundry & utility: Shared laundry 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 6 × 3-bed/4.0-bath units multifamily listed at $995k.

Deal economics

  • At list price, monthly cash flow is $601 ($7k/yr) — positive. Per door: $100/mo.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $899k (9.6% below list).
  • Recommended offer: $899k (9.6% below list) — sets the bar for 1% rule.
  • Cap rate 7.5% vs local median 4.0% in Norfolk — 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 83/100 on livability (#43 in VA, #1,026 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, health & safety A+; Watch: employment C-, crime F.
  • Norfolk City Public School District (urban): math 27% / reading 56% proficiency, ranked #118 of 131 in VA (top 90%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Ocean View Elementary (math 20% / reading 53%, grade F, #953 of 1,108 statewide, top 86%, 456 students, 98% FRL); Granby High (math 33% / reading 80%, grade C, #270 of 319 statewide, top 86%, 1,837 students, 94% FRL) — zoned schools average 96% FRL vs 59% district-wide (37 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+4.8%/yr); 192 active listings in the ZIP; 438 units permitted in Norfolk city in 2024 (273 in 5+ unit buildings).
  • At $8,993/mo this rent would consume 160% of the median local household income ($68k/yr) (locally 1948% 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 $7k of loan paydown is wiped out by about $30k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 70 days — a 6% lower offer ($935k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $395k; list at $995k implies a 152% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); severe wind risk, 80% 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 $899,300 (9.6% below list)

Questions for the listing agent

  1. It's been on market 70 days. Have you received any prior offers? Is the seller open to a 10% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1961 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  8. 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?
  9. 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?
  10. 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.
  11. 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.
  12. 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
0.90%
Cap rate
7.53%
Cash-on-cash
4.43%
DSCR
1.20
GRM
9.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 4.76% rent growth · sell at horizon

5-year hold
IRR
-10.4%
Equity multiple
0.62×
Total profit
$-106,843
Equity at exit
$148,358
10-year hold
IRR
1.2%
Equity multiple
1.09×
Total profit
$24,802
Equity at exit
$86,029

Cash invested: $278,600 (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 23503

Home prices YoY
-19.9%
Rents YoY
4.8%
Active inventory
192
Price-to-rent
55.3×

Monthly cashflow live

Estimated rent
$8,993 high interval (Pro) →
Mortgage (P&I)
$5,218
Tax from tax record
$444 /mo · $5,333/yr
Insurance
$415
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$1,889
Net cashflow
$601

Break-even live

Break-even rent $8,232
Max offer price $995,000
Occupancy floor 88%

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

UnitsBedsBathsEst. rent
Total (6 units) $8,993

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
$248,750
Closing costs
$29,850
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 4 events

  1. 2026-05-20
    status Under Contract
  2. 2026-05-01
    historical Active Under Contract
  3. 2026-03-10
    listed $995,000 Active
  4. 2020-11-18
    soldstatus $395,000

ⓘ 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
$5,333 · $444/mo
Projected year-2 tax
$8,159 · $680/mo
Expected delta
+$2,826/yr (+$235/mo · 53.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 10/10 Extreme FEMA zone AE · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥105°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$107,916
− Mortgage interest
−$55,735
− Property taxes
−$5,333
− Insurance
−$10,094
− Repairs & maintenance
−$8,633
− Management
−$8,633
− Depreciation
−$28,945
Taxable loss
−$9,458
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,270
After-tax cash flow
$9,482/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
Norfolk City Public School District
NCES district ID
5102670
Math proficiency
27% ▼ -44.00%
Reading proficiency
56% ▼ -10.00%
Median HH income
$44,358
Composite
35.08/100
National rank
#5026
State rank
#118 of 131 in VA

Livability — Norfolk

Score
83/100
State rank
#43
US rank
#1026

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Norfolk, VA
County
Norfolk City · 214,042 people
City population
214,042
Metro
Virginia Beach-Norfolk-Newport News, VA-NC
Population (ZIP)
30,216
Household income
$67,649
Rent vs Own
52.6% rent · 47.4% own
Severe rent burden
1948.0

Population outlook (Norfolk County) Hauer SSP2

Today (2025)
249,032 people
By 2030
252,347 · +1.3%
By 2040
253,644 · +1.9%
By 2050
251,913 · +1.2%
By 2075
245,281 · -1.5%
By 2100
219,548 · -11.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.63)
Race & ethnicity
White 56% Black 20% Hispanic / Latino 13% Two or more races 9% Asian 3% Native American 1%
Hispanic origin (detail)
Mexican 5% Puerto Rican 2%
Common ancestry
Lithuanian 2% Slovak 2% Romanian 2%
Foreign-born
9% · Canada, China
Languages at home
87% English-only · Spanish 8% Tagalog/Filipino 1% Other Asian/Pacific 1%

Political lean MEDSL · Norfolk

2024 margin
Solid D (+41.5) · D 70.0% · R 28.5% · Other 1.6%
2008→2024 swing
-1.4pp toward R · 2008: 43.0pp · 2024: 41.5pp
All cycles
2024: D+41.5 2020: D+45.6 2016: D+42.0 2012: D+44.0 2008: D+43.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -78.48%
Current HPI
316.1563
Rent YoY
▲ 4.76%
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

+151.9% since first listed
4 events — show timeline
  • 2026-05-20 Pending REINMLS
  • 2026-05-01 Contingent REINMLS
  • 2026-03-10 Listed $995,000 REINMLS
  • 2020-11-18 Sold (Public Records) $395,000 Public Records

Property tax history

+5.1%/yr

Latest (2025): $5,333 · +12.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…