CashFlowRE
Sign in Sign up
175 Lahue Dr
D+ Composite 48.3
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 +13.6/15.0
  • Cash flow +13.4/30.0
  • Schools +6.0/10.0
  • DSCR +4.0/10.0
  • Livability +3.8/5.0
  • 1% rule +2.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,900

175 Lahue Dr · Wytheville, VA 24382
2 bd · 1.0 ba · 884 sqft · SingleFamily public records · 76 Days on market
Built 1950 8,451 sqft lot Est $173k · 13% under

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

Listing remarks MLS

Tucked into a quiet setting in Wytheville, this charming 2-bedroom, 1-bath home offers comfortable living in a manageable footprint. With 884 square feet, the layout is efficient and easy to maintain, making it a great fit for a variety of lifestyles. A welcoming front porch sets the tone, offering a cozy spot to unwind, while the back deck extends your living space outdoors and is ideal for relaxing or gathering with friends and family. The backyard features a firepit for enjoying cooler evenings and an additional storage shed for added convenience. Conveniently located with close proximity to shopping, dining, and everyday essentials, this home blends accessibility with a more relaxed setting. Whether you're looking for a place to simplify or settle into something with character and outdoor appeal, this home offers a thoughtful balance of comfort and functionality that is ready for your personal touch!

Key facts

  • Firepit
  • Front porch
  • Storage shed

Tags

FRONT PORCHBACK DECKFIREPITSTORAGE SHEDCLOSE PROXIMITY TO SHOPPINGCLOSE PROXIMITY TO DINING

Property features AI

Finance

  • Other:
  • Financial info:
  • HOA & community:

Exterior

  • Parking:
  • Security:
  • Utilities: Public water; Public sewer
  • Home design: Single-family detached home; One level / single-story
  • Construction: Vinyl siding
  • Exterior features: Deck; Porch; Fenced yard; Shingle roof

Interior

  • Kitchen: Dishwasher; Electric range; Refrigerator
  • Bedrooms: Total of 5 rooms (bedrooms included)
  • Flooring: Carpet; Hardwood; Vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Floor furnace (oil); Window unit(s); Ceiling fan(s)
  • Interior features: Dishwasher; Electric range; Refrigerator; Electric water heater; Crawl space/partial basement; Window unit(s); Ceiling fan(s)
  • 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 2-bed/1.0-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $3 ($34/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 $112k (25.3% below list).
  • Recommended offer: $112k (25.3% below list) — sets the bar for 1% rule.
  • Cap rate 6.3% vs local median 4.3% in Wytheville — 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 76/100 on livability (#116 in VA, #3,571 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, crime B+; Watch: employment D, amenities F, commute F.
  • Wythe County Public School District (rural): math 67% / reading 77% proficiency, ranked #20 of 131 in VA (top 15%) — strong family-tenant draw, lease renewals of 3-5y typical.
  • Zoned schools: Spiller Elementary (math 62% / reading 73%, grade B+, #372 of 1,108 statewide, top 34%, 624 students, 73% FRL); Scott Memorial Middle (math 73% / reading 79%, grade A, #42 of 342 statewide, top 13%, 318 students, 73% FRL); George Wythe High (math 72% / reading 82%, grade A-, #90 of 319 statewide, top 30%, 462 students, 73% FRL) — zoned schools average 73% FRL vs 41% district-wide (32 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 156 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 63 units permitted in Wythe County in 2024 (12 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Wythe County population projected to shrink 7% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 76 days — a 6% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • 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.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $112,024 (25.3% below list)

Questions for the listing agent

  1. It's been on market 76 days. Have you received any prior offers? Is the seller open to a 25% concession, seller financing, or rate buy-down credit?
  2. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  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
0.75%
Cap rate
6.32%
Cash-on-cash
0.08%
DSCR
1.00
GRM
11.2

CMA / ARV

ARV (on-the-fly)
$173,264
Comps found
9
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
390 S 11th St 0.27mi 2/1.0 904 (+2%) 7mo $187,500 $207 77
125 Railroad Ave E 0.61mi 3/1.0 (+1) 864 (-2%) 4mo $190,000 $220 60
445 E Lexington St 0.31mi 2/1.0 816 (-8%) 22mo $134,500 $165 55
495 E Jefferson St 0.27mi 2/1.5 996 (+13%) 13mo $209,000 $210 53
135 Faye St 0.25mi 2/1.0 768 (-13%) 20mo $152,000 $198 50
605 E Spring St 0.42mi 3/2.0 (+1) 1,000 (+13%) 17mo $179,000 $179 35
605 E Spring St 0.42mi 3/2.0 (+1) 1,000 (+13%) 17mo $179,000 $179 35
580 E Spring St 0.46mi 3/2.0 (+1) 780 (-12%) 21mo $153,000 $196 32
580 E Spring St 0.46mi 3/2.0 (+1) 780 (-12%) 21mo $153,000 $196 32

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
-16.2%
Equity multiple
0.42×
Total profit
$-24,188
Equity at exit
$22,351
10-year hold
IRR
-8.0%
Equity multiple
0.50×
Total profit
$-21,146
Equity at exit
$12,961

Cash invested: $41,972 (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 24382

Home prices YoY
-25.7%
Active inventory
156
Price-to-rent
11.2×

Monthly cashflow live

Estimated rent
$1,120 medium interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$34 /mo · $403/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$235
Net cashflow
$3

Break-even live

Break-even rent $1,117
Max offer price $149,900
Occupancy floor 95%

Sensitivity live

Price -10% $88 -5% $45 +0% $3 +5% $-40 +10% $-82
Rent -10% $-86 -5% $-41 +0% $3 +5% $47 +10% $91
Rate -1.0pp $78 -0.5pp $41 base $3 +0.5pp $-36 +1.0pp $-76

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
$37,475
Closing costs
$4,497
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
150 Birch Dr Wytheville, VA 1.0–2.0 1.0–2.0 825 $950 $1.15 45d 1 0.36mi
210 E Withers Rd #206 Wytheville, VA 1.0 1.0 600 $1,100 $1.83 45d 1 0.44mi
860 Church St Wytheville, VA 2.0 1.0 600 $1,300 $2.17 45d 1 0.51mi
120 W Marshall St Unit 2 Wytheville, VA 2.0 1.0 900 $1,250 $1.39 45d 1 0.54mi

Listing history 18 events

  1. 2026-06-21
    days on market $149,900 Active 76 DOM
  2. 2026-06-21
    days on market $149,900 Active 75 DOM
  3. 2026-06-18
    days on market $149,900 Active 73 DOM
  4. 2026-06-17
    days on market $149,900 Active 72 DOM
  5. 2026-06-16
    days on market $149,900 Active 71 DOM
  6. 2026-06-15
    days on market $149,900 Active 70 DOM
  7. 2026-06-15
    days on market $149,900 Active 69 DOM
  8. 2026-06-13
    days on market $149,900 Active 68 DOM
  9. 2026-06-12
    days on market $149,900 Active 67 DOM
  10. 2026-06-09
    days on market $149,900 Active 64 DOM
  11. 2026-06-08
    days on market $149,900 Active 63 DOM
  12. 2026-06-08
    days on market $149,900 Active 62 DOM
  13. 2026-06-07
    days on market $149,900 Active 61 DOM
  14. 2026-06-04
    status $149,900 Active 58 DOM
  15. 2026-05-01
    status Pending
    Show marketing remark (917 chars)

    Tucked into a quiet setting in Wytheville, this charming 2-bedroom, 1-bath home offers comfortable living in a manageable footprint. With 884 square feet, the layout is efficient and easy to maintain, making it a great fit for a variety of lifestyles. A welcoming front porch sets the tone, offering a cozy spot to unwind, while the back deck extends your living space outdoors and is ideal for relaxing or gathering with friends and family. The backyard features a firepit for enjoying cooler evenings and an additional storage shed for added convenience. Conveniently located with close proximity to shopping, dining, and everyday essentials, this home blends accessibility with a more relaxed setting. Whether you're looking for a place to simplify or settle into something with character and outdoor appeal, this home offers a thoughtful balance of comfort and functionality that is ready for your personal touch!

  16. 2026-05-01
    status Pending 917-char remark
    Show marketing remark (917 chars)

    Tucked into a quiet setting in Wytheville, this charming 2-bedroom, 1-bath home offers comfortable living in a manageable footprint. With 884 square feet, the layout is efficient and easy to maintain, making it a great fit for a variety of lifestyles. A welcoming front porch sets the tone, offering a cozy spot to unwind, while the back deck extends your living space outdoors and is ideal for relaxing or gathering with friends and family. The backyard features a firepit for enjoying cooler evenings and an additional storage shed for added convenience. Conveniently located with close proximity to shopping, dining, and everyday essentials, this home blends accessibility with a more relaxed setting. Whether you're looking for a place to simplify or settle into something with character and outdoor appeal, this home offers a thoughtful balance of comfort and functionality that is ready for your personal touch!

  17. 2026-03-04
    listed $149,900 Active
    Show marketing remark (917 chars)

    Tucked into a quiet setting in Wytheville, this charming 2-bedroom, 1-bath home offers comfortable living in a manageable footprint. With 884 square feet, the layout is efficient and easy to maintain, making it a great fit for a variety of lifestyles. A welcoming front porch sets the tone, offering a cozy spot to unwind, while the back deck extends your living space outdoors and is ideal for relaxing or gathering with friends and family. The backyard features a firepit for enjoying cooler evenings and an additional storage shed for added convenience. Conveniently located with close proximity to shopping, dining, and everyday essentials, this home blends accessibility with a more relaxed setting. Whether you're looking for a place to simplify or settle into something with character and outdoor appeal, this home offers a thoughtful balance of comfort and functionality that is ready for your personal touch!

  18. 2026-03-04
    listed $149,900 Active 917-char remark
    Show marketing remark (917 chars)

    Tucked into a quiet setting in Wytheville, this charming 2-bedroom, 1-bath home offers comfortable living in a manageable footprint. With 884 square feet, the layout is efficient and easy to maintain, making it a great fit for a variety of lifestyles. A welcoming front porch sets the tone, offering a cozy spot to unwind, while the back deck extends your living space outdoors and is ideal for relaxing or gathering with friends and family. The backyard features a firepit for enjoying cooler evenings and an additional storage shed for added convenience. Conveniently located with close proximity to shopping, dining, and everyday essentials, this home blends accessibility with a more relaxed setting. Whether you're looking for a place to simplify or settle into something with character and outdoor appeal, this home offers a thoughtful balance of comfort and functionality that is ready for your personal touch!

ⓘ 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
$403 · $34/mo
Projected year-2 tax
$1,229 · $102/mo
Expected delta
+$826/yr (+$69/mo · 204.7%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥94°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 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
$13,443
− Mortgage interest
−$8,397
− Property taxes
−$403
− Insurance
−$750
− Repairs & maintenance
−$1,075
− Management
−$1,075
− Depreciation
−$4,361
Taxable loss
−$2,618
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$628
After-tax cash flow
$662/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
Wythe County Public School District
NCES district ID
5104110
Math proficiency
67% ▼ -23.00%
Reading proficiency
77% ▼ -9.00%
Median HH income
$41,665
Composite
60.19/100
National rank
#863
State rank
#20 of 131 in VA

Livability — Wytheville

Score
76/100
State rank
#116
US rank
#3571

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Wytheville, VA
City population
14,751
Population (ZIP)
14,751

Population outlook (Wythe County) Hauer SSP2

Today (2025)
29,176 people
By 2030
28,993 · -0.6%
By 2040
28,273 · -3.1%
By 2050
27,055 · -7.3%
By 2075
23,668 · -18.9%
By 2100
18,904 · -35.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Black 4% Two or more races 2% Hispanic / Latino 2% Asian 1%
Common ancestry
Serbian 2% Slovak 1% Italian 1%
Foreign-born
2%
Languages at home
98% English-only · Spanish 1% Other Indo-European 1%

Political lean MEDSL · Wythe

2024 margin
Solid R (+59.5) · D 19.9% · R 79.5%
2008→2024 swing
-26.7pp toward R · 2008: -32.8pp · 2024: -59.5pp
All cycles
2024: R+59.5 2020: R+57.0 2016: R+54.9 2012: R+36.8 2008: R+32.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -66.18%
Current HPI
191.6387
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

+0.0% since first listed
4 events — show timeline
  • 2026-05-01 Pending NRVMLS
  • 2026-05-01 Pending SWVAR
  • 2026-03-04 Listed $149,900 SWVAR
  • 2026-03-04 Listed $149,900 NRVMLS

Property tax history

+5.5%/yr

Latest (2025): $403 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…