CashFlowRE
Sign in Sign up
6224 Geneva Way Duplex
B- Composite 68.07
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 +25.1/30.0
  • ARV discount +14.9/15.0
  • DSCR +8.2/10.0
  • 1% rule +6.3/10.0
  • Livability +4.2/5.0
  • Schools +3.5/10.0
  • Rent growth +3.4/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$249,999

6224 Geneva Way · Norfolk, VA 23513
4 bd · 3.0 ba · 1,904 sqft · MultiFamily public records · 11 Days on market
Built 1988 $131/sqft · 17% below area Est $299k · 17% under ↓ 16% since listing

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks

This exceptional duplex is situated on a spacious lot. This side-by-side two-unit home presents limitless potential for a rehab or rental income. With solid bones, it’s time to bring your contractor and unleash your imagination—the rewards are substantial! The after-repair value (ARV) ranges from $350K to $390K. This unique "INVESTOR SPECIAL" opportunity is strictly sold AS-IS, where is, everything inside the property conveys. This place needs a major overhaul and TLC! The seller will not make any repairs, and no loan will be accepted due to the current condition. CASH OFFERS ONLY! Submit all offers with a proof-of-funds letter from your bank. BEST AND HIGHEST by Sunda

Key facts

  • Solid bones
  • Rehab potential
  • Spacious lot

Tags

SPACIOUS LOTREHAB POTENTIALRENTAL INCOMESOLID BONESINVESTOR SPECIALMAJOR OVERHAUL

Property features AI

Finance

  • Other: Listed as a fixer upper
  • Financial info:
  • HOA & community:

Exterior

  • Parking: Driveway parking; Off-street parking
  • Security:
  • Utilities: Separate meters for all units; City/County water and sewer; Electric power
  • Home design: Duplex (side-by-side layout); Simple ownership; Slab foundation
  • Construction: Asphalt shingle roof
  • Exterior features: Brick and vinyl siding; Wood fence; Shed on lot; Property on a cul-de-sac

Interior

  • Kitchen: Refrigerator in each unit; Electric range in Unit B
  • Bedrooms: Unit A: 2 bedrooms; Unit B: 2 bedrooms
  • Flooring: Carpet; Vinyl
  • Bathrooms: Unit A: 1.5 bathrooms; Unit B: 1.5 bathrooms
  • Heating & cooling: Electric heating in both units; Central air conditioning in both units
  • Interior features: Ceiling fan in each unit; Carpet and vinyl flooring throughout units
  • Laundry & utility: Washer hookup in each unit; Dryer hookup and 220 V electric outlet in each unit; 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 × 2-bed/1.5-bath units multifamily listed at $250k.

Deal economics

  • At list price, monthly cash flow is $551 ($7k/yr) — positive. Per door: $276/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $250k).
  • Cap rate 8.9% 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: Tanners Creek Elementary (math 15% / reading 38%, grade F, #1,041 of 1,108 statewide, top 94%, 530 students, 98% FRL); 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 (39 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+3.4%/yr); 134 active listings in the ZIP; 20 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; 438 units permitted in Norfolk city in 2024 (273 in 5+ unit buildings).
  • At $2,835/mo this rent would consume 50% of the median local household income ($68k/yr) (locally 1342% 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 $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.

Negotiation context

  • Only 11 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $98k; list at $250k implies a 156% gain — meaningful room to come down on a strong offer.

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 $249,999

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.13%
Cap rate
8.94%
Cash-on-cash
9.45%
DSCR
1.42
GRM
7.3

CMA / ARV

ARV (median comp)
$299,429
List price
$249,999
Delta
-16.51%
Verdict
UNDERPRICED
Comps
5 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6262 Alexander St 0.27mi 4/2.0 1,715 (-10%) 7mo $190,000 $111 61
4860 Elmhurst Ave 0.71mi 4/2.0 1,750 (-8%) 3mo $390,000 $223 47

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 · 3.42% rent growth · sell at horizon

5-year hold
IRR
-1.6%
Equity multiple
0.94×
Total profit
$-4,189
Equity at exit
$37,276
10-year hold
IRR
8.6%
Equity multiple
1.67×
Total profit
$46,603
Equity at exit
$21,615

Cash invested: $70,000 (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 23513

Home prices YoY
-9.3%
Rents YoY
3.4%
Active inventory
134
Price-to-rent
14.7×

Monthly cashflow live

Estimated rent
$2,835 high interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$273 /mo · $3,280/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$595
Net cashflow
$551

Break-even live

Break-even rent $2,137
Max offer price $249,999
Occupancy floor 76%

Sensitivity live

Price -10% $693 -5% $622 +0% $551 +5% $480 +10% $410
Rent -10% $327 -5% $439 +0% $551 +5% $663 +10% $775
Rate -1.0pp $677 -0.5pp $615 base $551 +0.5pp $486 +1.0pp $420

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $2,835

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
$62,500
Closing costs
$7,500
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 20 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6451 Edward St Norfolk, VA 3.0 2.5 1400 $2,000 $1.43 8d 1 0.32mi
6261 Alexander St Norfolk, VA 5.0 2.0 2166 $2,495 $1.15 44d 1 0.32mi
6430 Faraday Ct Norfolk, VA 4.0 1.5 1319 $1,995 $1.51 44d 1 0.37mi
6450 Crescent Way Norfolk, VA 1.0–3.0 1.0–2.0 1128 $2,369 $2.10 3d 23 0.42mi
6419 Grimes Ave Norfolk, VA 3.0 2.0 1225 $2,150 $1.76 44d 1 0.72mi
6324 Grimes Ave Norfolk, VA 4.0 3.0 2300 $2,800 $1.22 22d 1 0.72mi
3819 Pamlico Cir Norfolk, VA 3.0 1.0 1250 $2,000 $1.60 13d 1 0.81mi
3461 Gamage Dr Norfolk, VA 3.0 2.0 1300 $2,300 $1.77 44d 1 0.84mi
3776 Wayne Cir Norfolk, VA 4.0 3.0 2301 $2,795 $1.21 44d 1 0.99mi
4563 Shoshone Ct Norfolk, VA 3.0 2.0 1600 $2,500 $1.56 44d 1 1.10mi
1831 Banning Rd Norfolk, VA 3.0 2.0 1853 $2,500 $1.35 5d 1 1.16mi
3541 Chesapeake Blvd Norfolk, VA 5.0 1.0 1476 $1,275 $0.86 8d 1 1.19mi
3477 E Bonner Dr Norfolk, VA 3.0 1.0 1304 $2,000 $1.53 24d 1 1.22mi
3504 Chesapeake Blvd Norfolk, VA 3.0 2.0 1624 $1,995 $1.23 44d 1 1.25mi
3504 Chesapeake Blvd Norfolk, VA 3.0 2.0 1624 $1,995 $1.23 24d 1 1.25mi
941 Avenue G Unit G Norfolk, VA 4.0 2.5 2029 $2,600 $1.28 4d 1 1.32mi
3653 Nottaway St Norfolk, VA 3.0 1.5 1564 $2,200 $1.41 18d 1 1.34mi
3640 Robin Hood Rd Norfolk, VA 4.0 2.5 1400 $2,999 $2.14 18d 1 1.42mi
1544 Kilmer Ln Norfolk, VA 4.0 2.0 1874 $2,495 $1.33 11d 1 1.46mi
946 Avenue H Norfolk, VA 4.0 2.0 1980 $750 $0.38 44d 1 1.47mi

Listing history 5 events

  1. 2026-05-18
    historical Active Under Contract 1025-char remark
  2. 2026-05-12
    listed $249,999 Active 1025-char remark
  3. 2014-10-03
    price $187,000
  4. 1988-08-02
    soldstatus $97,500
  5. 1987-11-05
    soldstatus $297,000

ⓘ 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
$3,280 · $273/mo
Projected year-2 tax
$3,280 · $273/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 3/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥105°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
$34,020
− Mortgage interest
−$14,004
− Property taxes
−$3,280
− Insurance
−$1,250
− Repairs & maintenance
−$2,722
− Management
−$2,722
− Depreciation
−$7,273
Taxable income
$2,770
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$665
After-tax cash flow
$5,948/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)
28,628
Household income
$68,380
Rent vs Own
43.9% rent · 56.1% own
Severe rent burden
1342.0

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 0.63)
Race & ethnicity
Black 55% White 23% Hispanic / Latino 11% Two or more races 7% Asian 5%
Hispanic origin (detail)
Mexican 4% Puerto Rican 3%
Common ancestry
Romanian 1% Slovak 1% Lithuanian 0%
Foreign-born
10% · Canada
Languages at home
87% English-only · Spanish 6% Tagalog/Filipino 4% French/Haitian/Cajun 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
▼ -33.67%
Current HPI
329.2241
Rent YoY
▲ 3.42%
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

-15.8% since first listed
6 events — show timeline
  • 2026-05-23 Pending REINMLS
  • 2026-05-18 Contingent REINMLS
  • 2026-05-12 Listed $249,999 REINMLS
  • 2014-10-03 Price Changed $187,000 REINMLS
  • 1988-08-02 Sold (Public Records) $97,500 Public Records
  • 1987-11-05 Sold (Public Records) $297,000 Public Records

Property tax history

+3.6%/yr

Latest (2025): $3,280 · +4.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…