CashFlowRE
Sign in Sign up
2941 Park Dr
C- Composite 54.24
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 +17.9/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.6/10.0
  • 1% rule +4.8/10.0
  • Livability +3.1/5.0
  • Schools +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$215,000

2941 Park Dr · Petersburg, VA 23805
3 bd · 1.0 ba · 2,246 sqft · SingleFamily public records · 12 Days on market
Built 1963 1.03 ac lot $96/sqft · 19% below area Est $267k · 19% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great ranch home on a large lot. This home has a nice floor plan with 3 bedrooms and 2.5 baths. The screened porch is perfect for relaxing and enjoying the summer evenings. This is a rare find - don't miss it! Property being sold as-is. Inspections are for informational purposes only. This is a Fannie Mae HomePath property.

Key facts

  • 1.03 acre lot
  • Parking
  • Built 1963

Property features AI

Exterior

  • Parking: Driveway (unpaved)
  • Utilities: Public water; Public sewer
  • Home design: Single-story home; Resale property
  • Construction: Brick construction; Shingle roof; Built (actual year not specified)
  • Exterior features: Deck; Porch; Unpaved driveway

Interior

  • Kitchen: Oven; Stove; Microwave; Refrigerator
  • Bedrooms: 8 total rooms (bedroom count not specified)
  • Flooring: Wood
  • Bathrooms: 2 full bathrooms; 1 half bathroom (on the first level)
  • Heating & cooling: Heat pump heating; Electric heating; Central air conditioning
  • Interior features: Wood flooring; Tub and shower in full bathroom
  • Laundry & utility: Washer; Dryer

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/1.0-bath single-family listed at $215k.

Deal economics

  • At list price, monthly cash flow is $116 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $210k (2.4% below list).
  • Recommended offer: $210k (2.4% below list) — sets the bar for 1% rule.
  • Cap rate 7.3% vs local median 4.5% in Petersburg — 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 61/100 on livability (#413 in VA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A; Watch: crime F, amenities F, commute F.
  • Petersburg City Public School District (suburban): math 26% / reading 44% proficiency, ranked #131 of 131 in VA (top 100%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 79% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Walnut Hill Elementary (math 27% / reading 47%, grade F, #933 of 1,108 statewide, top 86%, 515 students, 101% FRL); Vernon Johns Middle (math 21% / reading 47%, grade F, #330 of 342 statewide, top 96%, 921 students, 99% FRL); Petersburg High (math 43% / reading 62%, grade C-, #293 of 319 statewide, top 92%, 1,080 students, 97% FRL) — zoned schools average 99% FRL vs 79% district-wide (20 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 118 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals leasing fast (median 14d on market — plan ~1-2 weeks tenant-placement turnaround); 118 units permitted in Petersburg city in 2024 (84 in 5+ unit buildings).
  • This rent runs 41% of the median local income ($61k/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.
  • Petersburg County population projected at -10% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • Only 12 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 18y ago; this cycle's ask has dropped $12k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $40k; list at $215k implies a 438% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: major flood risk; major wind risk, 47% 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 $209,935 (2.4% below list)

Questions for the listing agent

  1. Built in 1963 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. 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?
  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
0.98%
Cap rate
7.31%
Cash-on-cash
3.63%
DSCR
1.16
GRM
8.5

CMA / ARV

ARV (median comp)
$266,997
List price
$215,000
Delta
-14.98%
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
2902 Rolyart Rd 0.24mi 3/3.0 2,140 (-5%) 7mo $242,000 $113 67
519 Oak Hill Rd 0.32mi 3/1.0 1,978 (-12%) 5mo $175,000 $88 61
220 Greenwood Dr 0.54mi 4/2.5 (+1) 2,288 (+2%) 1mo $295,000 $129 59
601 Flank Dr 0.43mi 4/2.5 (+1) 2,084 (-7%) 3mo $210,000 $101 54
426 Beauregard Ave 0.55mi 3/2.5 2,220 (-1%) 17mo $245,000 $110 52
345 Beauregard Ave 0.52mi 4/3.0 (+1) 2,187 (-3%) 7mo $315,000 $144 52
3241 Denise Rd 0.41mi 3/2.5 1,922 (-14%) 1mo $294,000 $153 50
2806 Trarich Rd 0.33mi 3/2.0 2,466 (+10%) 17mo $190,000 $77 50
3360 Denise Rd 0.51mi 4/2.5 (+1) 2,138 (-5%) 20mo $232,095 $109 41
237 Greenwood Dr 0.57mi 4/2.5 (+1) 2,030 (-10%) 11mo $250,000 $123 37
826 Northampton Rd 0.61mi 4/2.5 (+1) 2,138 (-5%) 20mo $270,000 $126 36
206 Greenwood Dr 0.51mi 4/2.5 (+1) 1,971 (-12%) 17mo $311,500 $158 30

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-12.6%
Equity multiple
0.54×
Total profit
$-27,392
Equity at exit
$32,057
10-year hold
IRR
-3.5%
Equity multiple
0.77×
Total profit
$-14,078
Equity at exit
$18,589

Cash invested: $60,200 (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 23805

Home prices YoY
-10.6%
Active inventory
118
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$2,099 high interval (Pro) →
Mortgage (P&I)
$1,127
Tax from tax record
$259 /mo · $3,109/yr
Insurance
$90
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$441
Net cashflow
$116

Break-even live

Break-even rent $1,953
Max offer price $215,000
Occupancy floor 89%

Sensitivity live

Price -10% $238 -5% $177 +0% $116 +5% $55 +10% $-6
Rent -10% $-50 -5% $33 +0% $116 +5% $199 +10% $282
Rate -1.0pp $224 -0.5pp $171 base $116 +0.5pp $60 +1.0pp $3

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
$53,750
Closing costs
$6,450
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
709B Fort Hayes Ct Petersburg, VA 2.0 2.0 1628 $1,795 $1.10 16d 1 0.63mi
1806 Powhatan Ave Petersburg, VA 4.0 2.0 1878 $2,495 $1.33 5d 1 1.14mi
3316 E Princeton Rd Petersburg, VA 3.0 3.0 2194 $1,995 $0.91 5d 1 1.28mi
335 Claremont St Petersburg, VA 4.0 2.0 2157 $2,500 $1.16 13d 1 1.35mi
2549 Bogese Dr Petersburg, VA 3.0 2.0 2500 $2,300 $0.92 45d 1 1.37mi

Listing history 18 events

  1. 2026-06-13
    pricestatusdays on market $215,000 Pending 12 DOM
  2. 2026-06-10
    days on market $227,000 Active 9 DOM
  3. 2026-06-09
    days on market $227,000 Active 8 DOM
  4. 2026-06-08
    days on market $227,000 Active 7 DOM
  5. 2026-06-07
    days on market $227,000 Active 6 DOM
  6. 2026-06-05
    days on market $227,000 Active 3 DOM
  7. 2026-06-03
    days on market $227,000 Active 2 DOM
  8. 2026-06-02
    days on marketlisting id $227,000 Active 1 DOM
  9. 2026-05-31
    days on market $227,000 Active 27 DOM
  10. 2026-05-04
    listed $227,000 Active 593-char remark
  11. 2011-03-04
    soldstatus $40,000 326-char remark
    Show marketing remark (326 chars)

    Great ranch home on a large lot. This home has a nice floor plan with 3 bedrooms and 2.5 baths. The screened porch is perfect for relaxing and enjoying the summer evenings. This is a rare find - don't miss it! Property being sold as-is. Inspections are for informational purposes only. This is a Fannie Mae HomePath property.

  12. 2011-03-01
    historical 326-char remark
    Show marketing remark (326 chars)

    Great ranch home on a large lot. This home has a nice floor plan with 3 bedrooms and 2.5 baths. The screened porch is perfect for relaxing and enjoying the summer evenings. This is a rare find - don't miss it! Property being sold as-is. Inspections are for informational purposes only. This is a Fannie Mae HomePath property.

  13. 2010-07-13
    listed $49,900 326-char remark
    Show marketing remark (326 chars)

    Great ranch home on a large lot. This home has a nice floor plan with 3 bedrooms and 2.5 baths. The screened porch is perfect for relaxing and enjoying the summer evenings. This is a rare find - don't miss it! Property being sold as-is. Inspections are for informational purposes only. This is a Fannie Mae HomePath property.

  14. 2009-09-22
    historical
  15. 2009-01-01
    historical
  16. 2008-10-29
    listed $150,000
  17. 2008-10-29
    listed $150,000
  18. 1989-08-14
    soldstatus $73,500

ⓘ 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
$3,109 · $259/mo
Projected year-2 tax
$3,109 · $259/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 7/10 Severe FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥109°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 47% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 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
$25,192
− Mortgage interest
−$12,043
− Property taxes
−$3,109
− Insurance
−$1,872
− Repairs & maintenance
−$2,015
− Management
−$2,015
− Depreciation
−$6,255
Taxable loss
−$2,118
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$508
After-tax cash flow
$1,899/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
Petersburg City Public School District
NCES district ID
5102910
Math proficiency
26% ▼ -27.00%
Reading proficiency
44% ▼ -8.00%
Median HH income
$34,362
Composite
28.78/100
National rank
#6670
State rank
#131 of 131 in VA

Livability — Petersburg

Score
61/100
State rank
#413
US rank
#17309

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Petersburg, VA
County
Petersburg City · 21,408 people
City population
63,420
Metro
Richmond, VA
Population (ZIP)
21,408
Household income
$60,807
Rent vs Own
41.1% rent · 58.9% own
Severe rent burden
719.0

Population outlook (Petersburg County) Hauer SSP2

Today (2025)
30,488 people
By 2030
29,771 · -2.4%
By 2040
28,401 · -6.8%
By 2050
27,279 · -10.5%
By 2075
25,877 · -15.1%
By 2100
24,288 · -20.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
Black 58% White 32% Hispanic / Latino 5% Two or more races 4% Asian 2%
Common ancestry
Italian 2% Lithuanian 1% Hungarian 1%
Foreign-born
4% · Canada, Vietnam, South Korea
Languages at home
94% English-only · Spanish 3%

Political lean MEDSL · Petersburg

2024 margin
Solid D (+72.8) · D 85.8% · R 13.0% · Other 1.2%
2008→2024 swing
-5.7pp toward R · 2008: 78.5pp · 2024: 72.8pp
All cycles
2024: D+72.8 2020: D+76.5 2016: D+77.0 2012: D+80.4 2008: D+78.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -50.37%
Current HPI
426.599
Rent YoY
Metro
Richmond, VA
State GDP YoY
▲ 2.40%
F500 in state
50

Industry mix (Fortune 500 HQ in VA)

Industry F500 HQs Revenue

Price history

+192.5% since first listed
12 events — show timeline
  • 2026-06-13 Pending CVRMLS
  • 2026-06-12 Price Changed $215,000 CVRMLS
  • 2026-06-01 Listed $227,000 CVRMLS
  • 2026-05-04 Listed $227,000 CVRMLS
  • 2011-03-04 Sold (MLS) $40,000 CVRMLS
  • 2011-03-01 Listing Removed CVRMLS
  • 2010-07-13 Listed $49,900 CVRMLS
  • 2009-09-22 Listing Removed CVRMLS
  • 2009-01-01 Listing Removed CVRMLS
  • 2008-10-29 Listed $150,000 CVRMLS
  • 2008-10-29 Listed $150,000 CVRMLS
  • 1989-08-14 Sold (Public Records) $73,500 Public Records

Property tax history

+7.2%/yr

Latest (2025): $3,109 · +1.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…