CashFlowRE
Sign in Sign up
1316 Oakmont Pl
D+ Composite 49.96
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 +15.0/15.0
  • Cash flow +13.9/30.0
  • DSCR +4.2/10.0
  • Livability +4.2/5.0
  • Schools +3.5/10.0
  • 1% rule +3.4/10.0
  • Rent growth +3.4/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$265,000

1316 Oakmont Pl · Norfolk, VA 23513
4 bd · 2.0 ba · 1,364 sqft · SingleFamily public records · 4 Days on market
Built 1967 Est $329k · 19% under

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

Listing remarks

Excellent opportunity to own this 4-bedroom, 2-bathroom ranch-style home featuring a bright and airy living room with lots of windows, open dining room, updated kitchen, SS appliances, a cozy primary bedroom with bath. HVAC 2023, water heater NOV 2025, new bedroom carpet Oct 2025, Luxury Vinyl approx 2 years old. Go out on to a large patio and lovely private backyard, great for summer entertaining. Washer and dryer included (all appliances convey as is) Conveniently located near shopping, highway access, airport, bases, beaches and restaurants.

Key facts

  • Private backyard
  • Large patio
  • Ss appliances

Tags

UPDATED KITCHENLARGE PATIOPRIVATE BACKYARDSS APPLIANCESHVAC 2023WATER HEATER NOV 2025

Property features AI

Finance

  • HOA & community: No HOA fees

Exterior

  • Parking: Driveway parking; Street parking
  • Utilities: City/County water; City/County sewer; Electric water heater; Electric power
  • Home design: Detached ranch; Single-story (1 living level)
  • Construction: Brick and vinyl siding; Asphalt shingle roof; Slab foundation
  • Exterior features: Located on a cul-de-sac; Patio; Back and front fenced yard (chain link); Storage shed

Interior

  • Kitchen: Dishwasher; Disposal; Microwave; Electric range; Refrigerator
  • Bedrooms: First-floor master bedroom with ensuite; Additional bedroom(s)
  • Flooring: Carpet; Ceramic; Laminate; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Heat pump (heating and cooling)
  • Interior features: Cathedral ceiling; Window treatments; Ceiling fan
  • Laundry & utility: Washer; Dryer; 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 4-bed/2.0-bath single-family listed at $265k.

Deal economics

  • At list price, monthly cash flow is $28 ($340/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 $222k (16.4% below list).
  • Recommended offer: $222k (16.4% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% 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: Larrymore Elementary (math 42% / reading 57%, grade D, #742 of 1,108 statewide, top 70%, 592 students, 96% FRL); Norview Middle (math 19% / reading 54%, grade F, #320 of 342 statewide, top 95%, 1,259 students, 89% FRL); Norview High (math 33% / reading 85%, grade C+, #256 of 319 statewide, top 81%, 1,915 students, 97% FRL) — zoned schools average 94% FRL vs 59% district-wide (35 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+3.4%/yr); 135 active listings in the ZIP; 22 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 438 units permitted in Norfolk city in 2024 (273 in 5+ unit buildings).
  • This rent runs 39% of the median local income ($68k/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

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $155k; list at $265k implies a 71% 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 $221,591 (16.4% below list)

Questions for the listing agent

  1. Built in 1967 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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?
  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
0.84%
Cap rate
6.42%
Cash-on-cash
0.46%
DSCR
1.02
GRM
10.0

CMA / ARV

ARV (on-the-fly)
$328,724
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7463 Oakmont Dr 0.06mi 3/2.5 (-1) 1,252 (-8%) 5mo $150,000 $120 73
8060 Chesapeake Blvd 0.52mi 4/2.0 1,500 (+10%) 3mo $305,000 $203 57
6841 Cedarwood Ct 0.57mi 3/2.0 (-1) 1,455 (+7%) 3mo $350,000 $241 55
7945 Merritt St 0.55mi 3/1.5 (-1) 1,290 (-5%) 7mo $315,000 $244 52
1331 Branch Rd 0.55mi 4/2.5 1,500 (+10%) 6mo $369,900 $247 51
1136 Templar Blvd 0.57mi 4/2.0 1,548 (+14%) 5mo $379,998 $245 47
1436 Arbor Ave 0.60mi 3/2.5 (-1) 1,532 (+12%) 1mo $365,000 $238 44
840 Brentwood Dr 0.70mi 3/2.0 (-1) 1,200 (-12%) 0mo $309,900 $258 42
1412 Arbor Ave 0.59mi 3/2.5 (-1) 1,566 (+15%) 0mo $295,000 $188 41
1119 Winston St 0.72mi 3/1.0 (-1) 1,252 (-8%) 5mo $190,000 $152 40
8205 Carlton St 0.60mi 4/1.0 1,559 (+14%) 6mo $315,000 $202 39
1614 Wapiti Ave 0.65mi 3/1.0 (-1) 1,200 (-12%) 3mo $330,000 $275 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 · 3.42% rent growth · sell at horizon

5-year hold
IRR
-15.1%
Equity multiple
0.46×
Total profit
$-40,229
Equity at exit
$39,512
10-year hold
IRR
-5.9%
Equity multiple
0.61×
Total profit
$-28,951
Equity at exit
$22,912

Cash invested: $74,200 (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
135
Price-to-rent
10.0×

Monthly cashflow live

Estimated rent
$2,216 high interval (Pro) →
Mortgage (P&I)
$1,390
Tax from tax record
$222 /mo · $2,665/yr
Insurance
$110
HOA
$0
Vacancy / Maint / Mgmt
$465
Net cashflow
$28

Break-even live

Break-even rent $2,180
Max offer price $265,000
Occupancy floor 94%

Sensitivity live

Price -10% $178 -5% $103 +0% $28 +5% $-47 +10% $-122
Rent -10% $-147 -5% $-59 +0% $28 +5% $116 +10% $203
Rate -1.0pp $162 -0.5pp $96 base $28 +0.5pp $-40 +1.0pp $-110

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
$66,250
Closing costs
$7,950
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 22 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6975 Bonnot Dr Norfolk, VA 3.0 1.5 1188 $1,700 $1.43 45d 1 0.40mi
845 Burksdale Rd Norfolk, VA 5.0 2.0 1680 $1,895 $1.13 25d 1 0.73mi
7922 Old Ocean View Rd Norfolk, VA 1.0–3.0 1.0–1.5 890 $1,300 $1.46 3d 3 0.79mi
7120 Clarion Ln Norfolk, VA 4.0 2.0 1506 $2,300 $1.53 19d 1 0.81mi
8107 Old Ocean View Rd Norfolk, VA 4.0 1.0 1562 $2,095 $1.34 19d 1 0.83mi
1831 Banning Rd Norfolk, VA 3.0 2.0 1853 $2,500 $1.35 5d 1 0.83mi
837 Tifton St Norfolk, VA 3.0 2.0 1072 $2,300 $2.15 25d 1 0.95mi
7996 Diggs Rd Unit D Norfolk, VA 3.0 2.0 950 $1,375 $1.45 45d 1 0.98mi
6451 Edward St Norfolk, VA 3.0 2.5 1400 $2,000 $1.43 9d 1 0.98mi
6430 Faraday Ct Norfolk, VA 4.0 1.5 1319 $1,995 $1.51 45d 1 1.00mi
1859 Branchwood St Unit 1492775P Norfolk, VA 3.0 2.0 1367 $3,800 $2.78 16d 1 1.00mi
6450 Crescent Way Norfolk, VA 1.0–3.0 1.0–2.0 1128 $2,369 $2.10 4d 23 1.02mi
1214 Frank St Norfolk, VA 3.0 2.0 1250 $2,300 $1.84 14d 1 1.04mi
1622 Bill St Norfolk, VA 4.0 2.0 1528 $2,350 $1.54 4d 1 1.04mi
1346 Tallwood St Norfolk, VA 3.0 2.0 1293 $2,200 $1.70 5d 1 1.09mi
6419 Grimes Ave Norfolk, VA 3.0 2.0 1225 $2,150 $1.76 45d 1 1.22mi
756 Norman Ave Norfolk, VA 3.0 1.0 1500 $1,875 $1.25 23d 1 1.29mi
8455 Radnor Rd Norfolk, VA 3.0 2.0 1650 $2,195 $1.33 25d 1 1.33mi
408 E Little Creek Rd Norfolk, VA 3.0 2.0 1224 $2,200 $1.80 45d 1 1.33mi
1232 Norview Ave Unit NOR1232R-EA Norfolk, VA 3.0 2.0 1106 $1,600 $1.45 45d 1 1.46mi
8212 Mona Ave Norfolk, VA 4.0 2.0 1600 $2,895 $1.81 22d 1 1.47mi
8507 Chapin St Norfolk, VA 4.0 2.0 1550 $2,400 $1.55 45d 1 1.49mi

Listing history 3 events

  1. 2026-06-02
    statusdays on market $265,000 Under Contract 4 DOM
  2. 2026-06-01
    days on market $265,000 Active 3 DOM
  3. 2026-05-31
    days on market $265,000 Active 2 DOM

ⓘ 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
$2,665 · $222/mo
Projected year-2 tax
$2,665 · $222/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 ≥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
$26,591
− Mortgage interest
−$14,844
− Property taxes
−$2,665
− Insurance
−$1,325
− Repairs & maintenance
−$2,127
− Management
−$2,127
− Depreciation
−$7,709
Taxable loss
−$4,207
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,010
After-tax cash flow
$1,350/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

+640.2% since first listed
3 events — show timeline
  • 2026-05-29 Listed $265,000 REINMLS
  • 2007-04-25 Sold (Public Records) $155,000 Public Records
  • 1978-11-03 Sold (Public Records) $35,800 Public Records

Property tax history

+4.1%/yr

Latest (2025): $2,665 · +9.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…