CashFlowRE
Sign in Sign up
8239 Redwood Cir
C Composite 56.65
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 +18.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.6/10.0
  • 1% rule +4.6/10.0
  • Livability +4.2/5.0
  • Schools +3.5/10.0
  • Rent growth +3.3/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$259,900

8239 Redwood Cir · Norfolk, VA 23518
4 bd · 1.0 ba · 1,563 sqft · SingleFamily public records · 46 Days on market
Built 1953 7,501 sqft lot $166/sqft · 23% below area Est $336k · 23% under

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

Listing remarks

Bankruptcy Court Approval Required. Charming Cape Cod-style fixer upper. Has original solid hardwood floors downstairs and new carpet upstairs. Updated granite counters in the kitchen and the bathroom. Gas heat and AC in working condition. Refrigerator, Washer and Dryer convey in As-IS condition.

Key facts

  • Refrigerator conveys
  • Gas heat
  • 7,501 sq ft lot

Tags

ORIGINAL SOLID HARDWOOD FLOORSUPDATED GRANITE COUNTERSGAS HEATAC IN WORKING CONDITIONREFRIGERATOR CONVEYSWASHER AND DRYER CONVEY

Property features AI

Finance

  • HOA & community: No HOA

Exterior

  • Parking: Driveway spaces and street parking
  • Utilities: City/County water; City/County sewer; Gas water heater; Natural gas available
  • Home design: Detached Cape Cod; 2 stories; Crawl foundation
  • Construction: Vinyl exterior; Asphalt shingle roof; Crawlspace foundation
  • Exterior features: Vinyl siding; Asphalt shingle roof; Approximately 0.172 acre lot

Interior

  • Kitchen: Electric range; Dishwasher; Refrigerator
  • Bedrooms: First-floor bedroom with full bath
  • Flooring: Carpet; Vinyl; Wood
  • Bathrooms: One full bathroom
  • Heating & cooling: Forced hot air heating (natural gas); Central air conditioning
  • Interior features: Carpet, vinyl, and wood flooring; Bedroom with full bathroom on the first floor; 6 total rooms
  • Laundry & utility: Washer and dryer with hookups; 220 V 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 4-bed/1.0-bath single-family listed at $260k.

Deal economics

  • At list price, monthly cash flow is $223 ($3k/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 $249k (4.0% below list).
  • Recommended offer: $249k (4.0% below list) — sets the bar for 1% rule.
  • Cap rate 7.3% vs local median 4.0% in Norfolk — 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 (#43 in VA, #1,026 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, health & safety A+; Watch: employment C-, crime F.
  • Norfolk City Public School District (urban): math 27% / reading 56% proficiency, ranked #118 of 131 in VA (top 90%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Norview High (math 33% / reading 85%, grade C+, #256 of 319 statewide, top 81%, 1,915 students, 97% FRL) — zoned schools average 97% FRL vs 59% district-wide (38 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 59% at this address vs 42% district-wide (+18 pts) — the actual schools serving this property are materially stronger than the Norfolk City Public School District average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents rising (+3.1%/yr); 210 active listings in the ZIP; 34 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 438 units permitted in Norfolk city in 2024 (273 in 5+ unit buildings).
  • This rent runs 39% of the median local income ($78k/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 $8k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 46 days — a 3% lower offer ($252k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 9y ago 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 $137k; list at $260k implies a 90% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1953 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 80% 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 $249,423 (4.0% below list)

Questions for the listing agent

  1. It's been on market 46 days. Have you received any prior offers? Is the seller open to a 4% concession, seller financing, or rate buy-down credit?
  2. Built in 1953 — 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 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?
  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
0.96%
Cap rate
7.32%
Cash-on-cash
3.68%
DSCR
1.16
GRM
8.7

CMA / ARV

ARV (median comp)
$335,727
List price
$259,900
Delta
-22.59%
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
1221 Winston St 0.06mi 3/2.5 (-1) 1,676 (+7%) 2mo $387,000 $231 73
8256 Chesapeake Blvd 0.23mi 3/2.0 (-1) 1,500 (-4%) 2mo $358,000 $239 72
1116 Newell Ave 0.21mi 4/2.0 1,700 (+9%) 1mo $355,000 $209 71
1122 Noble St 0.32mi 3/2.0 (-1) 1,600 (+2%) 2mo $400,000 $250 71
7816 Caribou Ave 0.54mi 4/2.0 1,575 (+1%) 1mo $280,000 $178 69
1351 Sunset Dr 0.43mi 3/1.0 (-1) 1,656 (+6%) 2mo $330,000 $199 63
1332 Carlton Ct 0.70mi 4/2.0 1,561 (-0%) 1mo $324,000 $208 62
8483 Old Ocean View Rd 0.60mi 3/2.0 (-1) 1,600 (+2%) 2mo $346,500 $217 57
8431 Old Ocean View Rd 0.53mi 3/2.0 (-1) 1,443 (-8%) 0mo $334,950 $232 53
8113 Colin Dr 0.72mi 3/3.0 (-1) 1,559 (-0%) 2mo $350,000 $225 51
1622 Wapiti Ave 0.46mi 3/2.0 (-1) 1,737 (+11%) 1mo $353,000 $203 50
8455 Capeview Ave 0.74mi 3/1.5 (-1) 1,328 (-15%) 1mo $365,000 $275 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 · 3.07% rent growth · sell at horizon

5-year hold
IRR
-10.4%
Equity multiple
0.62×
Total profit
$-27,724
Equity at exit
$38,752
10-year hold
IRR
-1.0%
Equity multiple
0.93×
Total profit
$-5,094
Equity at exit
$22,471

Cash invested: $72,772 (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 23518

Home prices YoY
-16.9%
Rents YoY
3.1%
Active inventory
210
Price-to-rent
8.7×

Monthly cashflow live

Estimated rent
$2,494 high interval (Pro) →
Mortgage (P&I)
$1,363
Tax from tax record
$276 /mo · $3,314/yr
Insurance
$108
HOA
$0
Vacancy / Maint / Mgmt
$524
Net cashflow
$223

Break-even live

Break-even rent $2,212
Max offer price $259,900
Occupancy floor 86%

Sensitivity live

Price -10% $370 -5% $297 +0% $223 +5% $150 +10% $76
Rent -10% $26 -5% $125 +0% $223 +5% $322 +10% $420
Rate -1.0pp $354 -0.5pp $289 base $223 +0.5pp $156 +1.0pp $87

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
$64,975
Closing costs
$7,797
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 34 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1214 Frank St Norfolk, VA 3.0 2.0 1250 $2,300 $1.84 13d 1 0.37mi
1346 Tallwood St Norfolk, VA 3.0 2.0 1293 $2,200 $1.70 5d 1 0.40mi
1622 Bill St Norfolk, VA 4.0 2.0 1528 $2,350 $1.54 4d 1 0.41mi
8028 Glade Rd Norfolk, VA 4.0 2.5 2061 $2,900 $1.41 44d 1 0.46mi
845 Burksdale Rd Norfolk, VA 5.0 2.0 1680 $1,895 $1.13 24d 1 0.51mi
8504 Chesapeake Blvd Norfolk, VA 3.0 4.0 2053 $2,800 $1.36 44d 1 0.63mi
8455 Radnor Rd Norfolk, VA 3.0 2.0 1650 $2,195 $1.33 24d 1 0.65mi
8107 Old Ocean View Rd Norfolk, VA 4.0 1.0 1562 $2,095 $1.34 18d 1 0.67mi
756 Norman Ave Norfolk, VA 3.0 1.0 1500 $1,875 $1.25 22d 1 0.79mi
7922 Old Ocean View Rd Norfolk, VA 1.0–3.0 1.0–1.5 890 $1,300 $1.46 2d 3 0.82mi
946 Avenue H Norfolk, VA 4.0 2.0 1980 $750 $0.38 44d 1 0.83mi
1859 Branchwood St Unit 1492775P Norfolk, VA 3.0 2.0 1367 $3,800 $2.78 15d 1 0.87mi
8507 Chapin St Norfolk, VA 4.0 2.0 1550 $2,400 $1.55 44d 1 0.95mi
941 Avenue G Unit G Norfolk, VA 4.0 2.5 2029 $2,600 $1.28 4d 1 0.95mi
9322 Grove Ave Norfolk, VA 3.0 2.0 1365 $2,400 $1.76 8d 1 1.03mi
9322 Grove Ave Norfolk, VA 3.0 2.0 1365 $2,400 $1.76 24d 1 1.03mi
6975 Bonnot Dr Norfolk, VA 3.0 1.5 1188 $1,700 $1.43 44d 1 1.05mi
619 Earl St Norfolk, VA 4.0 2.0 1428 $2,395 $1.68 44d 1 1.05mi
1611 Modoc Ave Norfolk, VA 4.0 2.0 1917 $2,295 $1.20 24d 1 1.08mi
9408 Willow Ct Norfolk, VA 3.0 2.0 2000 $2,950 $1.48 44d 1 1.11mi
1831 Banning Rd Norfolk, VA 3.0 2.0 1853 $2,500 $1.35 5d 1 1.18mi
7120 Clarion Ln Norfolk, VA 4.0 2.0 1506 $2,300 $1.53 18d 1 1.21mi
1233 Oak Park Ave Norfolk, VA 3.0 2.0 1200 $2,050 $1.71 44d 1 1.26mi
408 E Little Creek Rd Norfolk, VA 3.0 2.0 1224 $2,200 $1.80 44d 1 1.29mi
1618 Kingston Ave Norfolk, VA 3.0 2.5 1640 $2,395 $1.46 18d 1 1.32mi
1635 E Ocean View Ave Norfolk, VA 3.0 2.0 1800 $2,300 $1.28 15d 1 1.35mi
8065 W Glen Rd Norfolk, VA 4.0 2.0 1519 $2,350 $1.55 3d 1 1.37mi
8212 Mona Ave Norfolk, VA 4.0 2.0 1600 $2,895 $1.81 21d 1 1.38mi
405 San Antonio Blvd Norfolk, VA 4.0 2.5 2200 $2,600 $1.18 13d 1 1.39mi
8516 Halprin Dr Norfolk, VA 3.0 1.0 1086 $2,395 $2.21 8d 1 1.42mi
837 Tifton St Norfolk, VA 3.0 2.0 1072 $2,300 $2.15 24d 1 1.43mi
1420 E Ocean View Ave Norfolk, VA 3.0 2.5 1465 $2,300 $1.57 24d 1 1.46mi
2221 Pretty Lake Ave Norfolk, VA 3.0 2.0 1800 $2,640 $1.47 2d 2 1.46mi
9518 3rd Bay St Norfolk, VA 3.0 3.5 2111 $3,000 $1.42 8d 1 1.50mi

Listing history 22 events

  1. 2026-06-21
    days on market $259,900 Active 46 DOM
  2. 2026-06-18
    days on market $259,900 Active 43 DOM
  3. 2026-06-17
    days on market $259,900 Active 42 DOM
  4. 2026-06-16
    days on market $259,900 Active 41 DOM
  5. 2026-06-15
    days on market $259,900 Active 40 DOM
  6. 2026-06-13
    days on market $259,900 Active 38 DOM
  7. 2026-06-09
    days on market $259,900 Active 34 DOM
  8. 2026-06-08
    days on market $259,900 Active 33 DOM
  9. 2026-06-07
    days on market $259,900 Active 32 DOM
  10. 2026-06-03
    days on market $259,900 Active 28 DOM
  11. 2026-06-02
    days on market $259,900 Active 27 DOM
  12. 2026-06-01
    days on market $259,900 Active 26 DOM
  13. 2026-05-31
    days on market $259,900 Active 25 DOM
  14. 2026-05-06
    listed $259,900 Active 300-char remark
  15. 2017-07-27
    soldstatus $137,050
  16. 2017-06-26
    status Under Contract
  17. 2017-06-20
    listed $134,900 Active
  18. 2014-07-07
    price $174,900 Active
  19. 2014-05-21
    price $179,900 Active
  20. 2014-04-25
    price $184,900 Active
  21. 2005-07-20
    soldstatus $200,000
  22. 1977-09-01
    soldstatus $29,800

ⓘ 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
$3,314 · $276/mo
Projected year-2 tax
$3,314 · $276/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 4/10 Moderate FEMA zone X (unshaded) · 13% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥104°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$29,931
− Mortgage interest
−$14,558
− Property taxes
−$3,314
− Insurance
−$1,300
− Repairs & maintenance
−$2,394
− Management
−$2,394
− Depreciation
−$7,561
Taxable loss
−$1,590
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$382
After-tax cash flow
$3,059/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
Norfolk City Public School District
NCES district ID
5102670
Math proficiency
27% ▼ -44.00%
Reading proficiency
56% ▼ -10.00%
Median HH income
$44,358
Composite
35.08/100
National rank
#5026
State rank
#118 of 131 in VA

Livability — Norfolk

Score
83/100
State rank
#43
US rank
#1026

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Norfolk, VA
County
Norfolk City · 214,042 people
City population
214,042
Metro
Virginia Beach-Norfolk-Newport News, VA-NC
Population (ZIP)
29,746
Household income
$77,594
Rent vs Own
41.0% rent · 59.0% own
Severe rent burden
1143.0

Population outlook (Norfolk County) Hauer SSP2

Today (2025)
249,032 people
By 2030
252,347 · +1.3%
By 2040
253,644 · +1.9%
By 2050
251,913 · +1.2%
By 2075
245,281 · -1.5%
By 2100
219,548 · -11.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
White 60% Black 21% Hispanic / Latino 9% Two or more races 9% Asian 5%
Hispanic origin (detail)
Mexican 3% Puerto Rican 1%
Common ancestry
Italian 3% Romanian 3% Slovak 2%
Foreign-born
9% · Canada, South Korea, Vietnam
Languages at home
88% English-only · Spanish 6% Tagalog/Filipino 2% Other Indo-European 1%

Political lean MEDSL · Norfolk

2024 margin
Solid D (+41.5) · D 70.0% · R 28.5% · Other 1.6%
2008→2024 swing
-1.4pp toward R · 2008: 43.0pp · 2024: 41.5pp
All cycles
2024: D+41.5 2020: D+45.6 2016: D+42.0 2012: D+44.0 2008: D+43.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -60.26%
Current HPI
296.2161
Rent YoY
▲ 3.07%
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

+772.1% since first listed
9 events — show timeline
  • 2026-05-06 Listed $259,900 REINMLS
  • 2017-07-27 Sold (Public Records) $137,050 Public Records
  • 2017-06-26 Pending REINMLS
  • 2017-06-20 Listed $134,900 REINMLS
  • 2014-07-07 Price Changed $174,900 REINMLS
  • 2014-05-21 Price Changed $179,900 REINMLS
  • 2014-04-25 Price Changed $184,900 REINMLS
  • 2005-07-20 Sold (Public Records) $200,000 Public Records
  • 1977-09-01 Sold (Public Records) $29,800 Public Records

Property tax history

+4.5%/yr

Latest (2025): $3,314 · +8.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…