CashFlowRE
Sign in Sign up
208 Winber Dr
C+ Composite 64.75
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 +27.1/30.0
  • DSCR +9.4/10.0
  • ARV discount +7.5/15.0
  • 1% rule +7.0/10.0
  • Livability +4.2/5.0
  • Rent growth +3.6/5.0
  • Schools +3.3/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$170,000

208 Winber Dr · Richmond, VA 23224
3 bd · 1.5 ba · 1,955 sqft · SingleFamily public records · 7 Days on market
Built 1946 7,026 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

This property is for the INVESTORS!! This solid all brick 1955 sqft, 3 bedrooms, 1 full bathroom with 2 half bathrooms. This home will not past for FHA or a conventional loan. Seeking cash buyers and willing to close fast. The ARV is around $335K so will meet the needs if you are trying to flip or hold. Book a tour today!

Key facts

  • 7,026 sq ft lot
  • Built 1946
  • Listed 7 days

Property features AI

Exterior

  • Parking: Off-street parking; On-street parking
  • Utilities: Public water; Public sewer
  • Home design: Brick and frame construction; Composition roof; Single-story (total 1 story); Entry level is 2
  • Construction: Brick and frame construction; Composition roof
  • Exterior features: Full fenced yard

Interior

  • Bedrooms: Total of 8 rooms (bedrooms and living spaces combined)
  • Flooring: Carpet; Wood
  • Bathrooms: One full bathroom; Two half bathrooms (one on first level, one on second level)
  • Heating & cooling: Electric heating; Electric cooling
  • Interior features: Carpet and wood flooring; Tub & shower in full bathroom
  • Laundry & utility: Electric water heater

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/1.5-bath single-family listed at $170k.

Deal economics

  • At list price, monthly cash flow is $484 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $170k).
  • Cap rate 9.7% vs local median 3.3% in Richmond — 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 84/100 on livability (#33 in VA, #793 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, health & safety A+; Watch: crime D-.
  • Richmond City Public School District (urban): math 32% / reading 47% proficiency, ranked #123 of 131 in VA (top 94%) — 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: Rents rising fast (+4.5%/yr); 173 active listings in the ZIP; 14 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 2,540 units permitted in Richmond city in 2024 (2,077 in 5+ unit buildings).
  • At $2,044/mo this rent would consume 49% of the median local household income ($50k/yr) (locally 3584% 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 $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Richmond County population projected at +40% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 4.5% rent growth), your $48k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $14k; list at $170k implies a 1072% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1946 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 27% 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 $170,000

Questions for the listing agent

  1. Built in 1946 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. Crime grade is D 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?
  5. 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.
  6. 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.
  7. 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
1.20%
Cap rate
9.71%
Cash-on-cash
12.20%
DSCR
1.54
GRM
6.9

CMA / ARV

ARV (on-the-fly)
$346,035
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
102 E 33rd St 0.32mi 4/2.0 (+1) 1,804 (-8%) 3mo $265,000 $147 62
3006 Midlothian Tpke 0.66mi 4/2.5 (+1) 1,936 (-1%) 1mo $325,000 $168 58
1008 E Belt Blvd 0.48mi 4/2.0 (+1) 1,824 (-7%) 5mo $185,000 $101 56
2904 Hull St 0.71mi 4/3.0 (+1) 1,964 (+0%) 0mo $348,250 $177 55
17 E Blake Ln 0.48mi 3/2.5 1,818 (-7%) 8mo $303,000 $167 55
3105 1/2 Logandale Ave 0.58mi 3/2.5 1,815 (-7%) 8mo $380,000 $209 50
1237 Greystone Ave 0.64mi 3/1.5 1,778 (-9%) 6mo $185,000 $104 50
4009 Dunston Ave 0.71mi 4/2.5 (+1) 2,038 (+4%) 3mo $675,000 $331 48
2908 Lawson St 0.68mi 3/2.5 1,748 (-11%) 2mo $335,000 $192 45
405 W 34th St 0.68mi 4/1.5 (+1) 1,730 (-12%) 0mo $474,000 $274 44
4004 Forest Hill Ave 0.71mi 3/2.5 2,203 (+13%) 3mo $545,000 $247 39
3055 Midlothian Tpke 0.63mi 4/1.0 (+1) 1,696 (-13%) 8mo $170,000 $100 35

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 · 4.55% rent growth · sell at horizon

5-year hold
IRR
3.5%
Equity multiple
1.14×
Total profit
$6,506
Equity at exit
$25,348
10-year hold
IRR
14.4%
Equity multiple
2.24×
Total profit
$59,069
Equity at exit
$14,698

Cash invested: $47,600 (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 23224

Rents YoY
4.5%
Active inventory
173
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$2,044 high interval (Pro) →
Mortgage (P&I)
$891
Tax from tax record
$169 /mo · $2,028/yr
Insurance
$71
HOA
$0
Vacancy / Maint / Mgmt
$429
Net cashflow
$484

Break-even live

Break-even rent $1,432
Max offer price $170,000
Occupancy floor 71%

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
$42,500
Closing costs
$5,100
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 14 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
100 Mardick Rd Richmond, VA 4.0 2.0 1254 $2,250 $1.79 23d 1 0.29mi
3314 Decatur St Richmond, VA 2.0 1.5 1640 $1,800 $1.10 43d 1 0.34mi
3 E Blake Ln Richmond, VA 3.0 1.5 2065 $2,000 $0.97 3d 1 0.49mi
216 Brandon Rd Richmond, VA 3.0 1.0 1237 $1,800 $1.46 23d 1 0.64mi
152 Brandon Rd Richmond, VA 3.0 1.0 1237 $2,109 $1.70 23d 1 0.70mi
1200 Southwood Pkwy Richmond, VA 1.0–2.0 1.0–2.0 916 $1,605 $1.75 43d 11 1.03mi
2522 Porter St Richmond, VA 3.0 2.5 1390 $1,800 $1.29 43d 1 1.08mi
1100 Richmond Hwy Richmond, VA 1.0–3.0 1.0–2.0 1062 $2,345 $2.21 1d 16 1.30mi
2143 S Kinsley Ave Richmond, VA 4.0 1.0 1297 $1,550 $1.20 43d 1 1.31mi
2117 Old Manchester St Richmond, VA 3.0 4.0 1960 $2,695 $1.38 10d 1 1.39mi
2104 Boro Ridge St Richmond, VA 3.0 2.5 1916 $2,775 $1.45 43d 1 1.42mi
1912 Porter St Richmond, VA 3.0 1.5 1415 $1,950 $1.38 23d 1 1.43mi
1840 Powell Rd Richmond, VA 2.0 1.0 1228 $1,695 $1.38 16d 1 1.49mi
4901 Warwick Rd Richmond, VA 4.0 2.5 2540 $2,750 $1.08 20d 1 1.49mi

Listing history 3 events

  1. 2026-04-30
    status Pending
  2. 2026-04-23
    listed $170,000 Active
  3. 1967-01-04
    soldstatus $14,500

ⓘ 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
$2,028 · $169/mo
Projected year-2 tax
$2,028 · $169/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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥105°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% 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
$24,533
− Mortgage interest
−$9,523
− Property taxes
−$2,028
− Insurance
−$850
− Repairs & maintenance
−$1,963
− Management
−$1,963
− Depreciation
−$4,945
Taxable income
$3,262
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$783
After-tax cash flow
$5,022/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
Richmond City Public School District
NCES district ID
5103240
Math proficiency
32% ▼ -24.00%
Reading proficiency
47% ▼ -9.00%
Median HH income
$40,276
Composite
33.09/100
National rank
#5564
State rank
#123 of 131 in VA

Livability — Richmond

Score
84/100
State rank
#33
US rank
#793

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Richmond, VA
County
Richmond City · 178,280 people
City population
287,109
Metro
Richmond, VA
Population (ZIP)
40,575
Household income
$50,475
Rent vs Own
63.6% rent · 36.4% own
Severe rent burden
3584.0

Population outlook (Richmond County) Hauer SSP2

Today (2025)
262,263 people
By 2030
284,503 · +8.5%
By 2040
327,353 · +24.8%
By 2050
367,946 · +40.3%
By 2075
449,560 · +71.4%
By 2100
500,301 · +90.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.58)
Race & ethnicity
Black 59% Hispanic / Latino 22% White 15% Two or more races 6%
Hispanic origin (detail)
Mexican 5% Puerto Rican 2%
Common ancestry
Romanian 1% Lithuanian 1% Serbian 1%
Foreign-born
17% · Canada
Languages at home
78% English-only · Spanish 19% French/Haitian/Cajun 1%

Political lean MEDSL · Richmond

2024 margin
Solid D (+66.3) · D 82.0% · R 15.8% · Other 2.2%
2008→2024 swing
+7.2pp toward D · 2008: 59.1pp · 2024: 66.3pp
All cycles
2024: D+66.3 2020: D+68.0 2016: D+63.8 2012: D+55.7 2008: D+59.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -283.99%
Current HPI
336.9345
Rent YoY
▲ 4.55%
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

+1072.4% since first listed
3 events — show timeline
  • 2026-04-30 Pending CVRMLS
  • 2026-04-23 Listed $170,000 CVRMLS
  • 1967-01-04 Sold (Public Records) $14,500 Public Records

Property tax history

+6.6%/yr

Latest (2022): $2,028 · +60.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…