CashFlowRE
Sign in Sign up
1706 Battlefield Blvd S
B Composite 72.04
Why this score? — see what drove the B 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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +9.4/10.0
  • ARV discount +7.5/15.0
  • Schools +5.8/10.0
  • Rent growth +3.6/5.0
  • Livability +3.5/5.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$150,000

1706 Battlefield Blvd S · Chesapeake, VA 23322
2 bd · 1.0 ba · 1,056 sqft · SingleFamily · 1 Days on market
Built 1967 Fair condition ↓ 19% since listing

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

Listing remarks

Investor special!! Tons of potential. High ARV. Property is sold as-is where is. Seller will make no repairs. Prime location near Edinburgh in Chesapeake. Large private lot off of the main street. 1 minute from Edinburgh shopping center. Less than a mile from Hickory High school.

Key facts

  • Large private lot
  • 3 parking spots
  • Built 1967

Tags

LARGE PRIVATE LOT1 MINUTE FROM SHOPPING CENTERLESS THAN A MILE FROM SCHOOL

Property features AI

Finance

  • HOA & community: No HOA fees

Exterior

  • Parking: Off-street parking for 3 vehicles
  • Utilities: City/County water; City/County sewer; Electric water heater
  • Home design: Detached ranch; Single-story; Crawl space foundation; Simple ownership
  • Construction: Vinyl exterior; Asphalt shingle roof; Crawl space foundation
  • Exterior features: Vinyl siding; Asphalt shingle roof

Interior

  • Kitchen: Kitchen
  • Bedrooms: Master bedroom; Additional bedroom; Bedroom and full bathroom on first floor
  • Flooring: Wood
  • Bathrooms: 1 full bathroom
  • Interior features: Wood flooring; Living room; Great room; Dining room; Family room; Utility room
  • Laundry & utility: Utility room

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. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $669 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Cap rate 11.6% vs local median 3.8% in Chesapeake — 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 70/100 on livability (#236 in VA) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+; Watch: crime C-, cost of living C-, amenities F.
  • Chesapeake City Public School District (suburban): math 58% / reading 74% proficiency, ranked #31 of 131 in VA (top 24%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Southeastern Elementary (math 80% / reading 83%, grade A+, #120 of 1,108 statewide, top 11%, 837 students, 17% FRL); Hickory High (math 74% / reading 89%, grade A, #50 of 319 statewide, top 16%, 1,581 students, 11% FRL).
  • Zoned-school proficiency averages 82% at this address vs 66% district-wide (+16 pts) — the actual schools serving this property are materially stronger than the Chesapeake City Public School District average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents rising fast (+4.5%/yr); 598 active listings in the ZIP; 1 comparable units currently listed for rent nearby; high-income renter base; 597 units permitted in Chesapeake city in 2024 (0 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.
  • Chesapeake County population projected at +21% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 4.5% rent growth), your $42k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 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

  • 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 $150,000

Questions for the listing agent

  1. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  2. Built in 1967 — 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. 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
1.44%
Cap rate
11.65%
Cash-on-cash
19.12%
DSCR
1.85
GRM
5.8

CMA / ARV

ARV (on-the-fly)
$369,600
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1706 Battlefield Blvd S 0.00mi 2/1.0 1,056 (0%) 1mo $190,000 $180 99
1624 Battlefield Blvd S 0.12mi 3/2.0 (+1) 1,000 (-5%) 4mo $349,900 $350 74

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 · 4.46% rent growth · sell at horizon

5-year hold
IRR
12.7%
Equity multiple
1.51×
Total profit
$21,570
Equity at exit
$22,365
10-year hold
IRR
22.7%
Equity multiple
3.08×
Total profit
$87,408
Equity at exit
$12,969

Cash invested: $42,000 (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 23322

Rents YoY
4.5%
Active inventory
598
Price-to-rent
5.8×

Monthly cashflow live

Estimated rent
$2,159 medium interval (Pro) →
Mortgage (P&I)
$787
Tax est. 1.5%
$188 /mo · $2,250/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$453
Net cashflow
$669

Break-even live

Break-even rent $1,312
Max offer price $150,000
Occupancy floor 64%

Sensitivity live

Price -10% $773 -5% $721 +0% $669 +5% $617 +10% $566
Rent -10% $499 -5% $584 +0% $669 +5% $755 +10% $840
Rate -1.0pp $745 -0.5pp $707 base $669 +0.5pp $630 +1.0pp $591

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
$37,500
Closing costs
$4,500
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
236 Red Knot Way Chesapeake, VA 1.0–3.0 1.0–2.0 1065 $2,399 $2.25 2d 14 0.77mi

Listing history 4 events

  1. 2026-05-13
    status Under Contract
  2. 2026-05-08
    listed $150,000 Active
  3. 2025-02-16
    historical
  4. 2025-01-07
    listed $185,000 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥107°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
  • 🫁 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
$25,912
− Mortgage interest
−$8,402
− Property taxes
−$2,250
− Insurance
−$750
− Repairs & maintenance
−$2,073
− Management
−$2,073
− Depreciation
−$4,364
Taxable income
$6,000
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,440
After-tax cash flow
$6,591/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.

Condition & rehab AI · 2 photos

Fair 45/100 Moderate rehab

This single-family home requires moderate repairs and maintenance to improve its condition and value. The roof and siding are in poor condition and need immediate attention.

Repairs flagged

  • Major roof — Signs of significant damage
  • Major siding — Weathered and peeling
  • Minor landscaping — Overgrown and needs trimming

Value-add opportunities

  • Both paint exterior — Fresh paint enhances curb appeal and value
  • Both repair roof — Fixing the roof addresses a major issue and improves safety
  • Both landscaping — A well-maintained yard enhances curb appeal and rental value

Renovation cost estimate screening

Repair itemSeverityEst. cost
roof · Signs of significant damage Major $15,000–50,000
siding · Weathered and peeling Major $15,000–50,000
landscaping · Overgrown and needs trimming Minor $500–3,000
Total estimated repair cost · 3 items $30,500–103,000

Value-add ROI direction

  • Both paint exterior — Fresh paint enhances curb appeal and value
  • Both repair roof — Fixing the roof addresses a major issue and improves safety
  • Both landscaping — A well-maintained yard enhances curb appeal and rental value

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Chesapeake City Public School District
NCES district ID
5100810
Math proficiency
58% ▼ -29.00%
Reading proficiency
74% ▼ -7.00%
Median HH income
$69,356
Composite
57.84/100
National rank
#1047
State rank
#31 of 131 in VA

Livability — Chesapeake

Score
70/100
State rank
#236
US rank
#7942

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Chesapeake, VA
County
Chesapeake City · 253,091 people
City population
253,091
Metro
Virginia Beach-Norfolk-Newport News, VA-NC
Population (ZIP)
66,956
Household income
$134,880
Rent vs Own
9.9% rent · 90.1% own
Severe rent burden
507.0

Population outlook (Chesapeake County) Hauer SSP2

Today (2025)
263,804 people
By 2030
276,798 · +4.9%
By 2040
299,906 · +13.7%
By 2050
318,284 · +20.7%
By 2075
362,137 · +37.3%
By 2100
372,225 · +41.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (77%)
Race & ethnicity
White 77% Black 9% Two or more races 7% Hispanic / Latino 6% Asian 4%
Hispanic origin (detail)
Mexican 2% Puerto Rican 1%
Common ancestry
Slovak 2% Italian 2% Lithuanian 2%
Foreign-born
5% · Canada, South Korea
Languages at home
93% English-only · Spanish 2% Tagalog/Filipino 1% Other Indo-European 1%

Political lean MEDSL · Chesapeake

2024 margin
Toss-up / Even · D 51.3% · R 47.5% · Other 1.2%
2008→2024 swing
+2.5pp toward D · 2008: 1.3pp · 2024: 3.8pp
All cycles
2024: D+3.8 2020: D+6.5 2016: R+1.3 2012: D+1.1 2008: D+1.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -357.58%
Current HPI
312.495
Rent YoY
▲ 4.46%
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

-18.9% since first listed
4 events — show timeline
  • 2026-05-13 Pending REINMLS
  • 2026-05-08 Listed $150,000 REINMLS
  • 2025-02-16 Listing Removed REINMLS
  • 2025-01-07 Listed $185,000 REINMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…