CashFlowRE
Sign in Sign up
710 Druid Ln
F Composite 31.95
Why this score? — see what drove the F 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 +8.7/30.0
  • ARV discount +7.5/15.0
  • Livability +3.5/5.0
  • Schools +3.3/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +2.4/10.0
  • 1% rule +1.6/10.0
  • Appreciation +0.0/10.0

$209,900

710 Druid Ln · Martinsville, VA 24112
5 bd · 2.0 ba · 1,029 sqft · Other public records · 1 Days on market
Built 1960 0.41 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Step into this beautifully updated home in the desirable Druid Hills subdivision! Nestled on a spacious cul-de-sac lot, this property offers both comfort and convenience. Recent upgrades include a fully updated kitchen, renovated bathrooms, new flooring, a brand-new roof, and a newly installed electrical panel—giving you peace of mind and modern style all in one. Enjoy easy access to the bypass, making commutes to Roanoke or Greensboro easy. . Schedule your showing today and see all it has to offer! Some photos may be digitally enhanced. Information taken from tax assessment and/or seller. Buyer/Buyer Agent to verify.

Key facts

  • 0.41 acre lot
  • Parking
  • Built 1960

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 5-bed/2.0-bath other listed at $210k.

Deal economics

  • At list price, monthly cash flow is $-178 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $178k (15.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $138k (34.4% below list).
  • Recommended offer: $138k (34.4% below list) — sets the bar for 1% rule.

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+, schools 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.
  • Market conditions: 256 active listings in the ZIP; 5 units permitted in Martinsville city in 2024 (5 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($49k/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 $6k 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.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts 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 $66k; list at $210k implies a 218% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $137,603 (34.4% 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. Built in 1960 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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 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
0.66%
Cap rate
5.28%
Cash-on-cash
-3.63%
DSCR
0.84
GRM
12.7

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
-22.5%
Equity multiple
0.23×
Total profit
$-45,433
Equity at exit
$31,297
10-year hold
IRR
-16.8%
Equity multiple
0.07×
Total profit
$-54,527
Equity at exit
$18,148

Cash invested: $58,772 (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
12.7×

Monthly cashflow live

Estimated rent
$1,376 medium interval (Pro) →
Mortgage (P&I)
$1,101
Tax from tax record
$77 /mo · $921/yr
Insurance
$87
HOA
$0
Vacancy / Maint / Mgmt
$289
Net cashflow
$-178

Break-even live

Break-even rent $1,601
Max offer price $178,483
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
$52,475
Closing costs
$6,297
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 5 events

  1. 2026-04-18
    historical Active Under Contract 632-char remark
    Show marketing remark (632 chars)

    Step into this beautifully updated home in the desirable Druid Hills subdivision! Nestled on a spacious cul-de-sac lot, this property offers both comfort and convenience. Recent upgrades include a fully updated kitchen, renovated bathrooms, new flooring, a brand-new roof, and a newly installed electrical panel—giving you peace of mind and modern style all in one. Enjoy easy access to the bypass, making commutes to Roanoke or Greensboro easy. . Schedule your showing today and see all it has to offer! Some photos may be digitally enhanced. Information taken from tax assessment and/or seller. Buyer/Buyer Agent to verify.

  2. 2026-04-18
    status Pending
    Show marketing remark (632 chars)

    Step into this beautifully updated home in the desirable Druid Hills subdivision! Nestled on a spacious cul-de-sac lot, this property offers both comfort and convenience. Recent upgrades include a fully updated kitchen, renovated bathrooms, new flooring, a brand-new roof, and a newly installed electrical panel—giving you peace of mind and modern style all in one. Enjoy easy access to the bypass, making commutes to Roanoke or Greensboro easy. . Schedule your showing today and see all it has to offer! Some photos may be digitally enhanced. Information taken from tax assessment and/or seller. Buyer/Buyer Agent to verify.

  3. 2026-04-15
    listed $209,900 Active 632-char remark
    Show marketing remark (632 chars)

    Step into this beautifully updated home in the desirable Druid Hills subdivision! Nestled on a spacious cul-de-sac lot, this property offers both comfort and convenience. Recent upgrades include a fully updated kitchen, renovated bathrooms, new flooring, a brand-new roof, and a newly installed electrical panel—giving you peace of mind and modern style all in one. Enjoy easy access to the bypass, making commutes to Roanoke or Greensboro easy. . Schedule your showing today and see all it has to offer! Some photos may be digitally enhanced. Information taken from tax assessment and/or seller. Buyer/Buyer Agent to verify.

  4. 2026-04-15
    listed $209,900 Active
    Show marketing remark (632 chars)

    Step into this beautifully updated home in the desirable Druid Hills subdivision! Nestled on a spacious cul-de-sac lot, this property offers both comfort and convenience. Recent upgrades include a fully updated kitchen, renovated bathrooms, new flooring, a brand-new roof, and a newly installed electrical panel—giving you peace of mind and modern style all in one. Enjoy easy access to the bypass, making commutes to Roanoke or Greensboro easy. . Schedule your showing today and see all it has to offer! Some photos may be digitally enhanced. Information taken from tax assessment and/or seller. Buyer/Buyer Agent to verify.

  5. 1994-11-01
    soldstatus $66,000

ⓘ 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
$921 · $77/mo
Projected year-2 tax
$1,721 · $143/mo
Expected delta
+$801/yr (+$67/mo · 87.0%)

ⓘ 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 5/10 Major 7 d/yr ≥103°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 4% 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
$16,512
− Mortgage interest
−$11,758
− Property taxes
−$921
− Insurance
−$1,050
− Repairs & maintenance
−$1,321
− Management
−$1,321
− Depreciation
−$6,106
Taxable loss
−$5,964
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,431
After-tax cash flow
$-703/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
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

+218.0% since first listed
5 events — show timeline
  • 2026-04-18 Contingent MHPCAR
  • 2026-04-18 Pending MLSRV
  • 2026-04-15 Listed $209,900 MHPCAR
  • 2026-04-15 Listed $209,900 MLSRV
  • 1994-11-01 Sold (Public Records) $66,000 Public Records

Property tax history

+1.0%/yr

Latest (2025): $921 · -10.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…