CashFlowRE
Sign in Sign up
6968 Village Hwy 🏷️ Likely Rental
B- Composite 65.38
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 +22.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.3/10.0
  • 1% rule +5.9/10.0
  • Schools +5.2/10.0
  • Rent growth +3.6/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,900

6968 Village Hwy · Concord, VA 24504
3 bd · 2.0 ba · 1,080 sqft · SingleFamily public records · 7 Days on market
Built 1990 1.18 ac lot Est $212k · 29% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great first time home buyer or investment property! Well maintained doublewide with add-ons and large front and back yard. Back yard partially fenced. Carport and storage buidling/tractor shed. Large living room with fireplace. Conveniently located on Village Hwy, between Rustburg and Concord. Paved driveway. Previously rented for $700 per month. All appliances convey, including newer high efficiency front load washer and dryer!

Key facts

  • Over an acre
  • 1.18 acre lot
  • Built 1990

Tags

OVER AN ACRE

Property features AI

Finance

  • Other: Residential property

Exterior

  • Utilities: Well water; Septic tank
  • Home design: Single-family residence; Single-story
  • Construction: Vinyl siding
  • Exterior features: Shingle roof; Property sits on 1.18 acres; Zoned A

Interior

  • Kitchen: Electric range; Refrigerator; Microwave
  • Flooring: Laminate flooring; Vinyl flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Heat pump
  • Interior features: Heat pump heating; Electric water heater
  • Laundry & utility: Washer hookup on main level

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $149,900 price doesn't fit this home's estimated sale value (~$211,680) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $256 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Cap rate 8.3% vs local median 3.0% in Concord — 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 65/100 on livability (#335 in VA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+; Watch: employment C-, health & safety C-, amenities F.
  • Campbell County Public School District (rural): math 55% / reading 68% proficiency, ranked #55 of 131 in VA (top 42%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Concord Elementary (math 57% / reading 67%, grade B, #480 of 1,108 statewide, top 46%, 432 students, 74% FRL); Rustburg Middle (math 49% / reading 65%, grade B, #178 of 342 statewide, top 53%, 606 students, 74% FRL); Rustburg High (math 77% / reading 67%, grade B+, #134 of 319 statewide, top 45%, 828 students, 67% FRL) — zoned schools average 72% FRL vs 37% district-wide (35 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+4.6%/yr); 105 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 315 units permitted in Campbell County in 2024 (51 in 5+ unit buildings).
  • This rent runs 37% of the median local income ($53k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Campbell County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 12y 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 $77k; list at $150k implies a 95% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $149,900

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 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?
  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
1.09%
Cap rate
8.34%
Cash-on-cash
7.32%
DSCR
1.33
GRM
7.6

CMA / ARV

ARV (on-the-fly)
$211,680
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
191 Peach Tree Ln 0.23mi 3/2.0 1,120 (+4%) 19mo $140,000 $125 67
446 Plum Branch Rd 0.54mi 3/1.0 1,032 (-4%) 10mo $230,000 $223 56
595 Plum Branch Rd 0.59mi 3/1.5 1,064 (-2%) 21mo $99,500 $94 51
464 Plum Branch Rd 0.54mi 3/1.0 943 (-13%) 13mo $185,000 $196 39

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 · 4.56% rent growth · sell at horizon

5-year hold
IRR
-3.3%
Equity multiple
0.87×
Total profit
$-5,347
Equity at exit
$22,351
10-year hold
IRR
8.0%
Equity multiple
1.65×
Total profit
$27,491
Equity at exit
$12,961

Cash invested: $41,972 (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 24504

Home prices YoY
-12.7%
Rents YoY
4.6%
Active inventory
105
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$1,635 medium interval (Pro) →
Mortgage (P&I)
$786
Tax est. 1.5%
$187 /mo · $2,248/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$343
Net cashflow
$256

Break-even live

Break-even rent $1,311
Max offer price $149,900
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
$37,475
Closing costs
$4,497
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6138 Village Hwy Lynchburg, VA 3.0 2.0 1352 $2,045 $1.51 13d 1 0.84mi

Listing history 7 events

  1. 2026-06-19
    days on market $149,900 Active 7 DOM
  2. 2026-06-18
    days on market $149,900 Active 6 DOM
  3. 2026-06-17
    days on market $149,900 Active 5 DOM
  4. 2026-06-16
    days on market $149,900 Active 4 DOM
  5. 2026-06-15
    days on market $149,900 Active 3 DOM
  6. 2026-06-13
    remarks 158-char remark
  7. 2026-06-13
    listed $149,900 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 5/10 Major
  • 🌡 Heat 6/10 Major 7 d/yr ≥101°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 3% 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
$19,626
− Mortgage interest
−$8,397
− Property taxes
−$2,248
− Insurance
−$750
− Repairs & maintenance
−$1,570
− Management
−$1,570
− Depreciation
−$4,361
Taxable income
$730
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$175
After-tax cash flow
$2,898/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
Campbell County Public School District
NCES district ID
5100600
Math proficiency
55% ▼ -29.00%
Reading proficiency
68% ▼ -11.00%
Median HH income
$45,915
Composite
51.88/100
National rank
#1656
State rank
#55 of 131 in VA

Livability — Concord

Score
65/100
State rank
#335
US rank
#12864

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Lynchburg City · 97,036 people
Metro
Lynchburg, VA
Population (ZIP)
9,632
Household income
$52,571
Rent vs Own
46.4% rent · 53.6% own
Severe rent burden
552.0

Population outlook (Campbell County) Hauer SSP2

Today (2025)
56,306 people
By 2030
56,366 · +0.1%
By 2040
55,406 · -1.6%
By 2050
53,011 · -5.9%
By 2075
45,932 · -18.4%
By 2100
36,029 · -36.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 51% Black 40% Two or more races 6% Hispanic / Latino 4%
Common ancestry
Italian 3% Lithuanian 1% Serbian 1%
Foreign-born
4% · Canada, China
Languages at home
95% English-only · Spanish 3% Chinese 1%

Political lean MEDSL · Campbell

2024 margin
Solid R (+48.6) · D 25.3% · R 73.9%
2008→2024 swing
-12.3pp toward R · 2008: -36.2pp · 2024: -48.6pp
All cycles
2024: R+48.6 2020: R+44.1 2016: R+47.2 2012: R+39.4 2008: R+36.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -33.39%
Current HPI
229.4423
Rent YoY
▲ 4.56%
Metro
Lynchburg, VA
State GDP YoY
▲ 2.40%
F500 in state
50

Industry mix (Fortune 500 HQ in VA)

Industry F500 HQs Revenue

Price history

+154.1% since first listed
7 events — show timeline
  • 2026-06-12 Listed $149,900 LMLS
  • 2015-04-21 Sold (Public Records) $77,000 Public Records
  • 2015-04-16 Sold (MLS) $77,000 LMLS
  • 2014-11-10 Listed $84,900 LMLS
  • 2014-04-12 Listed $89,900 LMLS
  • 2008-09-12 Sold (Public Records) $90,000 Public Records
  • 2003-05-29 Sold (Public Records) $59,000 Public Records

Property tax history

-19.0%/yr

Latest (2025): $44 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…