CashFlowRE
Sign in Sign up
701 S Lynnhaven Rd
D+ Composite 46.5
Why this score? — see what drove the D+ 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).

  • ARV discount +12.9/15.0
  • Cash flow +11.1/30.0
  • Schools +6.4/10.0
  • Livability +4.2/5.0
  • Rent growth +3.7/5.0
  • DSCR +3.2/10.0
  • 1% rule +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$354,900

701 S Lynnhaven Rd · Virginia Beach, VA 23452
5 bd · 1.5 ba · 1,632 sqft · SingleFamily public records · 86 Days on market
Built 1964 8,894 sqft lot Est $403k · 12% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Ocean Lakes high school-5BR 2Ba 2 story corner lot. Large wood shed. Home is minutes to NAS oceana, town center, oceanfront, Norfolk and interstates. Stroll to Lynnhaven mall. Neighborhood has newer household recreation center. Home is not in a flood zone. Garage converted into living space (300 sq ft) with shower.

Key facts

  • Not in a flood zone
  • Large wood shed
  • Corner lot

Tags

CORNER LOTLARGE WOOD SHEDMINUTES TO NAS OCEANASTROLL TO LYNNHAVEN MALLNOT IN A FLOOD ZONE

Property features AI

Finance

  • Other: Neighborhood: CARRIAGE HILL
  • HOA & community: No HOA fees

Exterior

  • Parking: Off-street parking for 4 vehicles
  • Utilities: City/County water; City/County sewer; Natural gas
  • Home design: Detached property; Split-level style; 2 stories; Slab foundation; Simple ownership
  • Construction: Brick and vinyl siding; Asphalt shingle roof
  • Exterior features: Patio; Back yard with privacy wood fence

Interior

  • Kitchen: Range (electric); Dishwasher; Disposal; Refrigerator
  • Bedrooms: Bedroom and full bathroom on the first floor; Total rooms: 12
  • Flooring: Ceramic; Laminate; Vinyl; Wood
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Forced hot air heating (natural gas); Central air conditioning; Gas water heater
  • Interior features: Attic fan; Main floor laundry; Pocket doors; Stepless entrance; Pantry; In-law suite; Attic
  • Laundry & utility: Washer; Dryer; 220V electrical outlet

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/1.5-bath single-family listed at $355k.

Deal economics

  • At list price, monthly cash flow is $-140 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $330k (7.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $265k (25.3% below list).
  • Recommended offer: $265k (25.3% below list) — sets the bar for 1% rule.
  • Cap rate 5.8% vs local median 3.5% in Virginia Beach — 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 83/100 on livability (#38 in VA, #880 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, employment A+, housing A+; Watch: cost of living C-, commute F.
  • Va Beach City Public School District (urban): math 69% / reading 78% proficiency, ranked #10 of 131 in VA (top 8%) — strong family-tenant draw, lease renewals of 3-5y typical.
  • Zoned schools: Brookwood Elementary (math 56% / reading 68%, grade B, #480 of 1,108 statewide, top 46%, 571 students, 66% FRL); Ocean Lakes High (math 73% / reading 89%, grade A, #52 of 319 statewide, top 17%, 1,855 students, 29% FRL) — zoned schools average 48% FRL vs 28% district-wide (19 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+4.9%/yr); 226 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 666 units permitted in Virginia Beach city in 2024 (347 in 5+ unit buildings).
  • This rent runs 40% of the median local income ($79k/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 $2k of loan paydown is wiped out by about $11k of value loss. Plan a longer hold.
  • Virginia Beach County population projected at +6% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 86 days — a 6% lower offer ($334k) is reasonable based on typical stale-listing flexibility.
  • 3 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 $125k; list at $355k implies a 184% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $265,006 (25.3% 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. It's been on market 86 days. Have you received any prior offers? Is the seller open to a 25% concession, seller financing, or rate buy-down credit?
  3. Built in 1964 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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?
  8. 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.
  9. 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.
  10. 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
0.75%
Cap rate
5.82%
Cash-on-cash
-1.69%
DSCR
0.92
GRM
11.2

CMA / ARV

ARV (on-the-fly)
$403,104
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
804 Stratford Hall Dr 0.41mi 5/1.5 1,632 (0%) 1mo $400,000 $245 80
721 Burgesses Ln 0.20mi 4/2.5 (-1) 1,650 (+1%) 2mo $438,000 $265 78
725 Burgesses Ln 0.21mi 4/3.0 (-1) 1,650 (+1%) 4mo $365,000 $221 74
816 Lamplight Ln 0.42mi 6/1.5 (+1) 1,632 (0%) 2mo $345,000 $211 74
3141 Ashlawn Ter 0.36mi 4/2.5 (-1) 1,668 (+2%) 1mo $430,000 $258 70
3133 Ashlawn Ter 0.35mi 4/2.0 (-1) 1,600 (-2%) 5mo $395,000 $247 70
2904 Augusta Cir 0.64mi 4/2.0 (-1) 1,647 (+1%) 1mo $408,000 $248 61
301 Bethune Dr 0.62mi 4/2.0 (-1) 1,549 (-5%) 2mo $415,000 $268 53
452 Bethune Dr 0.67mi 4/2.0 (-1) 1,549 (-5%) 2mo $395,000 $255 52
917 Boughton Way 0.72mi 4/2.0 (-1) 1,544 (-5%) 0mo $370,000 $240 50
752 Fox Run Rd 0.60mi 4/2.5 (-1) 1,764 (+8%) 1mo $389,900 $221 49
720 Fox Run Rd 0.68mi 4/2.5 (-1) 1,800 (+10%) 4mo $390,000 $217 38

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 · 4.92% rent growth · sell at horizon

5-year hold
IRR
-17.2%
Equity multiple
0.38×
Total profit
$-61,304
Equity at exit
$52,917
10-year hold
IRR
-6.3%
Equity multiple
0.57×
Total profit
$-42,984
Equity at exit
$30,685

Cash invested: $99,372 (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 23452

Rents YoY
4.9%
Active inventory
226
Price-to-rent
11.2×

Monthly cashflow live

Estimated rent
$2,650 medium interval (Pro) →
Mortgage (P&I)
$1,861
Tax from tax record
$225 /mo · $2,695/yr
Insurance
$148
HOA
$0
Vacancy / Maint / Mgmt
$557
Net cashflow
$-140

Break-even live

Break-even rent $2,827
Max offer price $330,165
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
$88,725
Closing costs
$10,647
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2908 Peppercorn Ct Virginia Beach, VA 4.0 1.5 1381 $2,295 $1.66 23d 1 0.46mi
408 Lineberry Rd Virginia Beach, VA 4.0 2.0 1561 $2,700 $1.73 23d 1 0.96mi
3564 Faraday Ln Virginia Beach, VA 4.0 2.5 1700 $2,600 $1.53 23d 1 1.24mi
701 Arthur Ave Virginia Beach, VA 4.0 1.5 1404 $2,500 $1.78 17d 1 1.39mi

Listing history 19 events

  1. 2026-06-18
    days on market $354,900 Active 86 DOM
  2. 2026-06-17
    days on market $354,900 Active 85 DOM
  3. 2026-06-16
    days on market $354,900 Active 84 DOM
  4. 2026-06-15
    days on market $354,900 Active 83 DOM
  5. 2026-06-13
    days on market $354,900 Active 81 DOM
  6. 2026-06-09
    days on market $354,900 Active 77 DOM
  7. 2026-06-08
    days on market $354,900 Active 76 DOM
  8. 2026-06-07
    days on market $354,900 Active 75 DOM
  9. 2026-06-03
    days on market $354,900 Active 71 DOM
  10. 2026-06-02
    days on market $354,900 Active 70 DOM
  11. 2026-06-01
    days on market $354,900 Active 69 DOM
  12. 2026-05-31
    days on market $354,900 Active 68 DOM
  13. 2026-03-23
    listed $354,900 Active
  14. 2026-02-19
    historical
  15. 2025-12-17
    status Active
  16. 2025-10-22
    status Under Contract
  17. 2025-09-25
    price $354,900
  18. 2025-09-20
    listed $369,900 Active
  19. 2004-01-21
    soldstatus $125,000

ⓘ 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
$2,695 · $225/mo
Projected year-2 tax
$2,910 · $243/mo
Expected delta
+$216/yr (+$18/mo · 8.0%)

ⓘ 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 9/10 Extreme 7 d/yr ≥105°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 4 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
$31,801
− Mortgage interest
−$19,880
− Property taxes
−$2,695
− Insurance
−$1,774
− Repairs & maintenance
−$2,544
− Management
−$2,544
− Depreciation
−$10,324
Taxable loss
−$7,961
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,911
After-tax cash flow
$230/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
Va Beach City Public School District
NCES district ID
5103840
Math proficiency
69% ▼ -19.00%
Reading proficiency
78% ▼ -7.00%
Median HH income
$66,452
Composite
63.81/100
National rank
#594
State rank
#10 of 131 in VA

Livability — Virginia Beach

Score
83/100
State rank
#38
US rank
#880

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Virginia Beach, VA
County
Virginia Beach City · 448,227 people
City population
448,227
Metro
Virginia Beach-Norfolk-Newport News, VA-NC
Population (ZIP)
58,455
Household income
$79,085
Rent vs Own
37.3% rent · 62.7% own
Severe rent burden
2293.0

Population outlook (Virginia Beach County) Hauer SSP2

Today (2025)
480,401 people
By 2030
491,221 · +2.3%
By 2040
504,882 · +5.1%
By 2050
508,847 · +5.9%
By 2075
504,831 · +5.1%
By 2100
465,867 · -3.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
White 60% Black 20% Two or more races 10% Hispanic / Latino 9% Asian 5%
Hispanic origin (detail)
Mexican 2% Puerto Rican 3%
Common ancestry
Romanian 2% Italian 2% Lithuanian 2%
Foreign-born
8% · Canada, Jamaica
Languages at home
88% English-only · Spanish 6% Tagalog/Filipino 2% Other Asian/Pacific 1%

Political lean MEDSL · Virginia Beach

2024 margin
Toss-up / Even · D 50.7% · R 48.0% · Other 1.3%
2008→2024 swing
+3.4pp toward D · 2008: -0.7pp · 2024: 2.6pp
All cycles
2024: D+2.6 2020: D+5.4 2016: R+4.5 2012: R+2.5 2008: R+0.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -363.80%
Current HPI
328.5435
Rent YoY
▲ 4.92%
Metro
Virginia Beach-Norfolk-Newport News, VA-NC
State GDP YoY
▲ 2.40%
F500 in state
50

Industry mix (Fortune 500 HQ in VA)

Industry F500 HQs Revenue

Price history

+183.9% since first listed
7 events — show timeline
  • 2026-03-23 Listed $354,900 REINMLS
  • 2026-02-19 Listing Removed REINMLS
  • 2025-12-17 Relisted REINMLS
  • 2025-10-22 Pending REINMLS
  • 2025-09-25 Price Changed $354,900 REINMLS
  • 2025-09-20 Listed $369,900 REINMLS
  • 2004-01-21 Sold (Public Records) $125,000 Public Records

Property tax history

+3.2%/yr

Latest (2025): $2,695 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…