CashFlowRE
Sign in Sign up
605 Mineral Ave
D Composite 41.97
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 +11.5/15.0
  • Cash flow +10.8/30.0
  • Schools +6.0/10.0
  • Livability +3.5/5.0
  • DSCR +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.1/10.0
  • Appreciation +0.0/10.0

$339,500

605 Mineral Ave · Mineral, VA 23117
4 bd · 1.5 ba · 2,450 sqft · SingleFamily public records · 38 Days on market
Built 1899 0.52 ac lot $139/sqft · 9% below area Est $373k · 9% under

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

Listing remarks MLS

Presenting the J. S. Harlow/ Talley House(1900-1920) in historic Mineral, Virginia. This Folk Victorian two-story, 3 bedroom/1.5 bath home is zoned both commercial and residential. The beautiful front porch invites folks to sit and visit for a while! Original hardwood floors and door trim add to the charm of this gem. The kitchen has an industrial sink and plenty of room to add an island. Home has been used as commercial space in the past but is currently a residence. Lots of possibilities for the buyer that appreciates historical homes!

Key facts

  • 0.52 acre lot
  • 8 parking spots
  • Built 1899

Property features AI

Finance

  • Other: Fee simple ownership; Not in a federal flood zone; Additional parcels total approximately 0.25 acres behind the house

Exterior

  • Parking: Private paved parking lot; Parking lot with 8 spaces (total 8 garage/parking spaces)
  • Security: Exterior flood lighting
  • Utilities: Public water; Public sewer; Electric service 200+ amp, 120/240V with circuit breakers; Electric hot water; Cable and phone available; Municipal trash service
  • Home design: Detached single-family home; Metal roof; Bay/bow windows; Wood frame window construction; Estimated year built
  • Construction: Stick-built construction; Aluminum siding; Copper plumbing; Crawl space foundation with block; Storage barn/shed on property
  • Exterior features: Porch(es); Deck(s); Roofed outdoor living area; Outbuilding(s) including storage barn/shed; Sidewalks; Street lights; Flood lights; Gutter system; Picket and privacy fencing; Corner lot with rear yard and road frontage; Three parcels (house lot plus two vacant parcels behind the house)

Interior

  • Kitchen: Stainless steel appliances; Refrigerator; Stove
  • Bedrooms: Three bedrooms on the first upper level
  • Flooring: Hardwood floors
  • Bathrooms: One full bath (upper level); One half bath (main level)
  • Heating & cooling: Forced air heating; Heat pump with electric backup; Zoned heating/cooling; Programmable thermostat; Whole house fan; Window air conditioning units
  • Interior features: Built-in shelving; Chair railings; Crown moldings; Formal separate dining room; Country-style kitchen; Plaster and drywall walls
  • Laundry & utility: Washer and dryer included; Main-floor laundry

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/1.5-bath single-family listed at $340k.

Deal economics

  • At list price, monthly cash flow is $-156 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $312k (8.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $240k (29.2% below list).
  • Recommended offer: $240k (29.2% below list) — sets the bar for 1% rule.
  • Cap rate 5.7% vs local median 2.2% in Mineral — 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 69/100 on livability (#246 in VA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A-; Watch: amenities F, commute F.
  • Louisa County Public School District (rural): math 64% / reading 77% proficiency, ranked #19 of 131 in VA (top 14%) — strong family-tenant draw, lease renewals of 3-5y typical.
  • Market conditions: 292 active listings in the ZIP; 408 units permitted in Louisa County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k of value loss. Plan a longer hold.
  • Louisa County population projected at +4% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 38 days — a 3% lower offer ($329k) is reasonable based on typical stale-listing flexibility.
  • 13 sale attempts since 20y 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 $200k; list at $340k implies a 70% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1899 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $240,469 (29.2% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 38 days. Have you received any prior offers? Is the seller open to a 29% concession, seller financing, or rate buy-down credit?
  3. Built in 1899 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are B-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
0.71%
Cap rate
5.74%
Cash-on-cash
-1.97%
DSCR
0.91
GRM
11.8

CMA / ARV

ARV (median comp)
$372,603
List price
$339,500
Delta
-8.88%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
405 Richmond Ave 0.26mi 4/2.5 2,251 (-8%) 8mo $409,990 $182 64
535 St Marys Ave 0.07mi 5/3.0 (+1) 2,750 (+12%) 6mo $373,500 $136 61
529 St Marys Ave 0.09mi 5/3.0 (+1) 2,750 (+12%) 10mo $403,000 $147 56
403 Richmond Ave 0.27mi 5/3.0 (+1) 2,192 (-10%) 12mo $424,990 $194 49
701 W 9th St 0.54mi 5/2.5 (+1) 2,700 (+10%) 1mo $460,000 $170 48
804 Chestnut Ave 0.48mi 3/3.0 (-1) 2,800 (+14%) 1mo $360,000 $129 42

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
-19.6%
Equity multiple
0.32×
Total profit
$-65,071
Equity at exit
$50,621
10-year hold
IRR
-12.5%
Equity multiple
0.26×
Total profit
$-70,009
Equity at exit
$29,354

Cash invested: $95,060 (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 23117

Home prices YoY
-9.3%
Active inventory
292
Price-to-rent
11.8×

Monthly cashflow live

Estimated rent
$2,405 medium interval (Pro) →
Mortgage (P&I)
$1,780
Tax from tax record
$134 /mo · $1,603/yr
Insurance
$141
HOA
$0
Vacancy / Maint / Mgmt
$505
Net cashflow
$-156

Break-even live

Break-even rent $2,602
Max offer price $311,998
Occupancy floor

Sensitivity live

Price -10% $37 -5% $-60 +0% $-156 +5% $-252 +10% $-348
Rent -10% $-346 -5% $-251 +0% $-156 +5% $-61 +10% $34
Rate -1.0pp $15 -0.5pp $-69 base $-156 +0.5pp $-244 +1.0pp $-333

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
$84,875
Closing costs
$10,185
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.

Listing history 44 events

  1. 2026-06-21
    days on market $339,500 Active 38 DOM
  2. 2026-06-18
    days on market $339,500 Active 35 DOM
  3. 2026-06-17
    price $339,500 Active 34 DOM
  4. 2026-06-17
    days on market $349,500 Active 34 DOM
  5. 2026-06-16
    days on market $349,500 Active 33 DOM
  6. 2026-06-15
    days on market $349,500 Active 32 DOM
  7. 2026-06-13
    days on market $349,500 Active 30 DOM
  8. 2026-06-13
    days on market $349,500 Active 29 DOM
  9. 2026-06-09
    days on market $349,500 Active 26 DOM
  10. 2026-06-08
    days on market $349,500 Active 25 DOM
  11. 2026-06-07
    days on market $349,500 Active 24 DOM
  12. 2026-06-04
    days on market $349,500 Active 21 DOM
  13. 2026-06-03
    days on market $349,500 Active 20 DOM
  14. 2026-06-02
    days on market $349,500 Active 19 DOM
  15. 2026-06-01
    days on market $349,500 Active 18 DOM
  16. 2026-05-31
    days on market $349,500 Active 17 DOM
  17. 2026-05-15
    listed $349,500 Active 2347-char remark
  18. 2026-04-28
    historical $349,500 2347-char remark
  19. 2020-11-04
    soldstatus $200,001
  20. 2020-11-03
    soldstatus $200,001 543-char remark
    Show marketing remark (544 chars)

    Presenting the J. S. Harlow/ Talley House (1900-1920) in historic Mineral, Virginia. This Folk Victorian two-story, 3 bedroom/1.5 bath home is zoned both commercial and residential. The beautiful front porch invites folks to sit and visit for a while! Original hardwood floors and door trim add to the charm of this gem. The kitchen has an industrial sink and plenty of room to add an island. Home has been used as commercial space in the past but is currently a residence. Lots of possibilities for the buyer that appreciates historical homes!

  21. 2020-11-03
    soldstatus $200,000
    Show marketing remark (544 chars)

    Presenting the J. S. Harlow/ Talley House (1900-1920) in historic Mineral, Virginia. This Folk Victorian two-story, 3 bedroom/1.5 bath home is zoned both commercial and residential. The beautiful front porch invites folks to sit and visit for a while! Original hardwood floors and door trim add to the charm of this gem. The kitchen has an industrial sink and plenty of room to add an island. Home has been used as commercial space in the past but is currently a residence. Lots of possibilities for the buyer that appreciates historical homes!

  22. 2020-09-29
    listed $170,000
    Show marketing remark (544 chars)

    Presenting the J. S. Harlow/ Talley House (1900-1920) in historic Mineral, Virginia. This Folk Victorian two-story, 3 bedroom/1.5 bath home is zoned both commercial and residential. The beautiful front porch invites folks to sit and visit for a while! Original hardwood floors and door trim add to the charm of this gem. The kitchen has an industrial sink and plenty of room to add an island. Home has been used as commercial space in the past but is currently a residence. Lots of possibilities for the buyer that appreciates historical homes!

  23. 2020-09-11
    listed $170,000 543-char remark
    Show marketing remark (543 chars)

    Presenting the J. S. Harlow/ Talley House(1900-1920) in historic Mineral, Virginia. This Folk Victorian two-story, 3 bedroom/1.5 bath home is zoned both commercial and residential. The beautiful front porch invites folks to sit and visit for a while! Original hardwood floors and door trim add to the charm of this gem. The kitchen has an industrial sink and plenty of room to add an island. Home has been used as commercial space in the past but is currently a residence. Lots of possibilities for the buyer that appreciates historical homes!

  24. 2017-05-25
    soldstatus $100,000
  25. 2017-05-25
    soldstatus $100,000
  26. 2017-01-09
    listed $124,950
  27. 2017-01-09
    historical
  28. 2016-07-11
    listed $164,950
  29. 2016-07-08
    historical
  30. 2016-06-12
    historical
  31. 2016-03-11
    listed $189,950
  32. 2016-01-11
    listed $189,950
  33. 2016-01-10
    historical
  34. 2016-01-08
    listed $199,900
  35. 2015-12-31
    historical
  36. 2014-04-02
    listed $199,900
  37. 2014-04-01
    historical
  38. 2014-03-31
    historical
  39. 2014-02-19
    listed $209,000
  40. 2012-12-05
    listed $209,000
  41. 2007-02-26
    soldstatus $222,500
  42. 2007-02-26
    soldstatus $222,500
  43. 2006-10-28
    listed $222,500
  44. 2006-10-28
    listed $222,500

ⓘ 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
$1,603 · $134/mo
Projected year-2 tax
$2,784 · $232/mo
Expected delta
+$1,181/yr (+$98/mo · 73.7%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥105°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 9% 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
$28,856
− Mortgage interest
−$19,017
− Property taxes
−$1,603
− Insurance
−$1,698
− Repairs & maintenance
−$2,309
− Management
−$2,309
− Depreciation
−$9,876
Taxable loss
−$7,954
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,909
After-tax cash flow
$41/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
Louisa County Public School District
NCES district ID
5102280
Math proficiency
64% ▼ -21.00%
Reading proficiency
77% ▬ 0.00%
Median HH income
$55,036
Composite
60.21/100
National rank
#862
State rank
#19 of 131 in VA

Livability — Mineral

Score
69/100
State rank
#246
US rank
#8257

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mineral, VA
Population (ZIP)
10,772

Population outlook (Louisa County) Hauer SSP2

Today (2025)
36,941 people
By 2030
37,752 · +2.2%
By 2040
38,605 · +4.5%
By 2050
38,480 · +4.2%
By 2075
38,011 · +2.9%
By 2100
34,748 · -5.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (74%)
Race & ethnicity
White 74% Black 16% Two or more races 6% Hispanic / Latino 3%
Common ancestry
Slovak 4% Romanian 2% Italian 2%
Foreign-born
4% · Canada
Languages at home
94% English-only · Spanish 3% Other Asian/Pacific 2%

Political lean MEDSL · Louisa

2024 margin
Strong R (+26.2) · D 36.5% · R 62.7%
2008→2024 swing
-18.4pp toward R · 2008: -7.8pp · 2024: -26.2pp
All cycles
2024: R+26.2 2020: R+22.9 2016: R+24.6 2012: R+13.8 2008: R+7.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -34.27%
Current HPI
335.147
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

+52.6% since first listed
29 events — show timeline
  • 2026-06-17 Price Changed $339,500 BRIGHT MLS
  • 2026-05-15 Listed $349,500 BRIGHT MLS
  • 2026-04-28 Coming Soon $349,500 BRIGHT MLS
  • 2020-11-04 Sold (Public Records) $200,001 Public Records
  • 2020-11-03 Sold (MLS) $200,000 BRIGHT MLS
  • 2020-11-03 Sold (MLS) $200,001 CVRMLS
  • 2020-09-29 Listed $170,000 BRIGHT MLS
  • 2020-09-11 Listed $170,000 CVRMLS
  • 2017-05-25 Sold (Public Records) $100,000 Public Records
  • 2017-05-25 Sold (MLS) $100,000 CVRMLS
  • 2017-01-09 Listing Removed CVRMLS
  • 2017-01-09 Listed $124,950 CVRMLS
  • 2016-07-11 Listed $164,950 CVRMLS
  • 2016-07-08 Listing Removed CVRMLS
  • 2016-06-12 Listing Removed CAAR
  • 2016-03-11 Listed $189,950 CAAR
  • 2016-01-11 Listed $189,950 CVRMLS
  • 2016-01-10 Listing Removed BRIGHT MLS
  • 2016-01-08 Listed $199,900 BRIGHT MLS
  • 2015-12-31 Listing Removed CVRMLS
  • 2014-04-02 Listed $199,900 CVRMLS
  • 2014-04-01 Listing Removed CAAR
  • 2014-03-31 Listing Removed CVRMLS
  • 2014-02-19 Listed $209,000 CAAR
  • 2012-12-05 Listed $209,000 CVRMLS
  • 2007-02-26 Sold (MLS) $222,500 CVRMLS
  • 2007-02-26 Sold (MLS) $222,500 CVRMLS
  • 2006-10-28 Listed $222,500 CVRMLS
  • 2006-10-28 Listed $222,500 CVRMLS

Property tax history

+0.4%/yr

Latest (2024): $1,603 · +6.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…