CashFlowRE
Sign in Sign up
8366 Fishman Rd
B+ Composite 76.51
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 +25.9/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.7/10.0
  • Appreciation +6.3/10.0
  • Schools +6.3/10.0
  • 1% rule +5.9/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$97,000

8366 Fishman Rd · Pound, VA 24279
2 bd · 1.5 ba · 1,440 sqft · SingleFamily public records · 251 Days on market
Built 1964 1.17 ac lot $67/sqft · 30% below area Est $139k · 30% under ↓ 17% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming Brick Ranch with Mountain Views and Investment Potential! This cozy brick ranch offers the perfect blend of charm, potential, and location. Sitting on a fenced lot with incredible panoramic mountain views, this home is just minutes from both Wise and Pound. The property features a working heat pump, a fenced yard ideal for pets or children, and the beginnings of a remodel making it a blank canvas for your vision. With a little TLC, this home could easily shine again, whether as a full-time residence, a rental, or your next flip project. If you've been searching for an affordable home with great bones, a great view, and tons of investment opportunity, don't miss this one!

Key facts

  • Fenced yard
  • Working heat pump
  • Investment potential

Tags

MOUNTAIN VIEWSFENCED LOTWORKING HEAT PUMPFENCED YARDINVESTMENT POTENTIAL

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 2-bed/1.5-bath single-family listed at $97k.

Deal economics

  • At list price, monthly cash flow is $171 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $97k).
  • Recommended offer: $85k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 69/100 on livability (#242 in VA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, health & safety A+; Watch: amenities F, commute F, employment F.
  • Wise County Public School District (town): math 74% / reading 79% proficiency, ranked #11 of 131 in VA (top 8%) — strong family-tenant draw, lease renewals of 3-5y typical.
  • Market conditions: 17 active listings in the ZIP; 17 units permitted in Wise County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $3k of equity ($671 loan paydown + $2k appreciation (2.5% local appreciation)).
  • Wise County population projected at -26% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (2.5% appreciation + 3.0% rent growth), your $27k cash investment doubles in ~5 years — after that, you're playing with house money.
  • By year 10, paydown + projected appreciation supports a ~$30k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 251 days — a 12% lower offer ($85k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $20k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: severe flood risk; major wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $85,360 (12.0% below list)

Questions for the listing agent

  1. It's been on market 251 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 1964 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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.
  8. 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.
  9. 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
9.23%
Cash-on-cash
10.50%
DSCR
1.47
GRM
7.6

CMA / ARV

ARV (median comp)
$139,158
List price
$97,000
Delta
-30.30%
Verdict
UNDERPRICED
Comps
5 within 1.0 mi

Projected returns pro-forma

2.55% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
13.4%
Equity multiple
1.75×
Total profit
$20,316
Equity at exit
$41,189
10-year hold
IRR
15.7%
Equity multiple
3.21×
Total profit
$59,968
Equity at exit
$61,653

Cash invested: $27,160 (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 24279

Home prices YoY
1.8%
Active inventory
17
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$1,058 medium interval (Pro) →
Mortgage (P&I)
$509
Tax from tax record
$49 /mo · $589/yr
Insurance
$40
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$222
Net cashflow
$171

Break-even live

Break-even rent $841
Max offer price $97,000
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
$24,250
Closing costs
$2,910
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 18 events

  1. 2026-06-13
    days on market $97,000 Active 251 DOM
  2. 2026-06-12
    days on market $97,000 Active 250 DOM
  3. 2026-06-09
    days on market $97,000 Active 247 DOM
  4. 2026-06-08
    days on market $97,000 Active 246 DOM
  5. 2026-06-08
    days on market $97,000 Active 245 DOM
  6. 2026-06-07
    days on market $97,000 Active 244 DOM
  7. 2026-06-03
    days on market $97,000 Active 241 DOM
  8. 2026-06-02
    days on market $97,000 Active 240 DOM
  9. 2026-06-01
    days on market $97,000 Active 239 DOM
  10. 2026-05-31
    days on market $97,000 Active 238 DOM
  11. 2026-05-07
    price $97,000 691-char remark
    Show marketing remark (691 chars)

    Charming Brick Ranch with Mountain Views and Investment Potential! This cozy brick ranch offers the perfect blend of charm, potential, and location. Sitting on a fenced lot with incredible panoramic mountain views, this home is just minutes from both Wise and Pound. The property features a working heat pump, a fenced yard ideal for pets or children, and the beginnings of a remodel making it a blank canvas for your vision. With a little TLC, this home could easily shine again, whether as a full-time residence, a rental, or your next flip project. If you've been searching for an affordable home with great bones, a great view, and tons of investment opportunity, don't miss this one!

  12. 2026-02-27
    price $97,500 691-char remark
    Show marketing remark (691 chars)

    Charming Brick Ranch with Mountain Views and Investment Potential! This cozy brick ranch offers the perfect blend of charm, potential, and location. Sitting on a fenced lot with incredible panoramic mountain views, this home is just minutes from both Wise and Pound. The property features a working heat pump, a fenced yard ideal for pets or children, and the beginnings of a remodel making it a blank canvas for your vision. With a little TLC, this home could easily shine again, whether as a full-time residence, a rental, or your next flip project. If you've been searching for an affordable home with great bones, a great view, and tons of investment opportunity, don't miss this one!

  13. 2025-12-14
    status Active 691-char remark
    Show marketing remark (691 chars)

    Charming Brick Ranch with Mountain Views and Investment Potential! This cozy brick ranch offers the perfect blend of charm, potential, and location. Sitting on a fenced lot with incredible panoramic mountain views, this home is just minutes from both Wise and Pound. The property features a working heat pump, a fenced yard ideal for pets or children, and the beginnings of a remodel making it a blank canvas for your vision. With a little TLC, this home could easily shine again, whether as a full-time residence, a rental, or your next flip project. If you've been searching for an affordable home with great bones, a great view, and tons of investment opportunity, don't miss this one!

  14. 2025-12-11
    status Pending 691-char remark
    Show marketing remark (691 chars)

    Charming Brick Ranch with Mountain Views and Investment Potential! This cozy brick ranch offers the perfect blend of charm, potential, and location. Sitting on a fenced lot with incredible panoramic mountain views, this home is just minutes from both Wise and Pound. The property features a working heat pump, a fenced yard ideal for pets or children, and the beginnings of a remodel making it a blank canvas for your vision. With a little TLC, this home could easily shine again, whether as a full-time residence, a rental, or your next flip project. If you've been searching for an affordable home with great bones, a great view, and tons of investment opportunity, don't miss this one!

  15. 2025-11-28
    price $98,500 691-char remark
    Show marketing remark (691 chars)

    Charming Brick Ranch with Mountain Views and Investment Potential! This cozy brick ranch offers the perfect blend of charm, potential, and location. Sitting on a fenced lot with incredible panoramic mountain views, this home is just minutes from both Wise and Pound. The property features a working heat pump, a fenced yard ideal for pets or children, and the beginnings of a remodel making it a blank canvas for your vision. With a little TLC, this home could easily shine again, whether as a full-time residence, a rental, or your next flip project. If you've been searching for an affordable home with great bones, a great view, and tons of investment opportunity, don't miss this one!

  16. 2025-10-26
    price $99,900 691-char remark
    Show marketing remark (691 chars)

    Charming Brick Ranch with Mountain Views and Investment Potential! This cozy brick ranch offers the perfect blend of charm, potential, and location. Sitting on a fenced lot with incredible panoramic mountain views, this home is just minutes from both Wise and Pound. The property features a working heat pump, a fenced yard ideal for pets or children, and the beginnings of a remodel making it a blank canvas for your vision. With a little TLC, this home could easily shine again, whether as a full-time residence, a rental, or your next flip project. If you've been searching for an affordable home with great bones, a great view, and tons of investment opportunity, don't miss this one!

  17. 2025-10-15
    price $107,000 691-char remark
    Show marketing remark (691 chars)

    Charming Brick Ranch with Mountain Views and Investment Potential! This cozy brick ranch offers the perfect blend of charm, potential, and location. Sitting on a fenced lot with incredible panoramic mountain views, this home is just minutes from both Wise and Pound. The property features a working heat pump, a fenced yard ideal for pets or children, and the beginnings of a remodel making it a blank canvas for your vision. With a little TLC, this home could easily shine again, whether as a full-time residence, a rental, or your next flip project. If you've been searching for an affordable home with great bones, a great view, and tons of investment opportunity, don't miss this one!

  18. 2025-10-02
    listed $116,900 Active 691-char remark
    Show marketing remark (691 chars)

    Charming Brick Ranch with Mountain Views and Investment Potential! This cozy brick ranch offers the perfect blend of charm, potential, and location. Sitting on a fenced lot with incredible panoramic mountain views, this home is just minutes from both Wise and Pound. The property features a working heat pump, a fenced yard ideal for pets or children, and the beginnings of a remodel making it a blank canvas for your vision. With a little TLC, this home could easily shine again, whether as a full-time residence, a rental, or your next flip project. If you've been searching for an affordable home with great bones, a great view, and tons of investment opportunity, don't miss this one!

ⓘ 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
$589 · $49/mo
Projected year-2 tax
$795 · $66/mo
Expected delta
+$206/yr (+$17/mo · 35.0%)

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

Climate risk First Street

  • 🌊 Flood 10/10 Extreme FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 7/10 Severe
  • 🌡 Heat 3/10 Moderate 8 d/yr ≥94°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% 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
$12,695
− Mortgage interest
−$5,434
− Property taxes
−$589
− Insurance
−$1,282
− Repairs & maintenance
−$1,016
− Management
−$1,016
− Depreciation
−$2,822
Taxable income
$537
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$129
After-tax cash flow
$1,925/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
Wise County Public School District
NCES district ID
5104080
Math proficiency
74% ▼ -20.00%
Reading proficiency
79% ▼ -7.00%
Median HH income
$35,624
Composite
63.37/100
National rank
#625
State rank
#11 of 131 in VA

Livability — Pound

Score
69/100
State rank
#242
US rank
#8153

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
4,679

Population outlook (Wise County) Hauer SSP2

Today (2025)
35,714 people
By 2030
33,742 · -5.5%
By 2040
29,870 · -16.4%
By 2050
26,233 · -26.5%
By 2075
18,296 · -48.8%
By 2100
12,147 · -66.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (88%)
Race & ethnicity
White 88% Black 10%
Common ancestry
Italian 3% Serbian 2% Slovak 1%
Foreign-born
0%
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · Wise

2024 margin
Solid R (+63.3) · D 18.1% · R 81.4%
2008→2024 swing
-35.6pp toward R · 2008: -27.7pp · 2024: -63.3pp
All cycles
2024: R+63.3 2020: R+61.7 2016: R+62.0 2012: R+48.8 2008: R+27.7

Not yet ingested

Civics

Market trends

HPI YoY
▲ 2.55%
Current HPI
147.686
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

-17.0% since first listed
8 events — show timeline
  • 2026-05-07 Price Changed $97,000 TVRMLS
  • 2026-02-27 Price Changed $97,500 TVRMLS
  • 2025-12-14 Relisted TVRMLS
  • 2025-12-11 Pending TVRMLS
  • 2025-11-28 Price Changed $98,500 TVRMLS
  • 2025-10-26 Price Changed $99,900 TVRMLS
  • 2025-10-15 Price Changed $107,000 TVRMLS
  • 2025-10-02 Listed $116,900 TVRMLS

Property tax history

+1.5%/yr

Latest (2025): $589 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…