CashFlowRE
Sign in Sign up
1310 Birdsong Rd
C- Composite 50.45
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).

  • ARV discount +15.0/15.0
  • Cash flow +13.9/30.0
  • Schools +6.1/10.0
  • DSCR +4.2/10.0
  • 1% rule +3.2/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$229,950

1310 Birdsong Rd · Petersburg, VA 23805
3 bd · 1.5 ba · 1,677 sqft · SingleFamily public records · 92 Days on market
Built 1952 1.08 ac lot $137/sqft · 32% below area Est $337k · 32% under ↓ 4% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Bring your vision to this unique property offering 3 bedrooms and 1.5 baths with a spacious layout including a living room, dining area, kitchen, great room, laundry room, and two enclosed porches. Hardwood floors are in place and ready to be refreshed. Situated on 1.08 acres directly across from a scenic pond, the setting offers peaceful views and a rare backdrop. Above the detached garage, you’ll find additional space with two rooms, a bathroom, and a kitchenette area that is ideal for guests or flexible use (buyer to verify). A large brick storage building adds even more versatility. With acreage, multiple structures, and a beautiful setting, this property is a great opportunity to update and make your own.

Key facts

  • 2 bedroom apartment
  • Water views
  • 1.08 acres

Tags

HARDWOOD FLOORSDETACHED GARAGE2 BEDROOM APARTMENTWATER VIEWSLARGE BRICK STORAGE BUILDING1.08 ACRES

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 3-bed/1.5-bath single-family listed at $230k.

Deal economics

  • At list price, monthly cash flow is $23 ($279/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 $189k (17.9% below list).
  • Recommended offer: $189k (17.9% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% vs local median 4.5% in Petersburg — 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 61/100 on livability (#413 in VA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A; Watch: schools D+, crime F, amenities F.
  • Prince George County Public School District (rural): math 67% / reading 75% proficiency, ranked #16 of 131 in VA (top 12%) — strong family-tenant draw, lease renewals of 3-5y typical.
  • Market conditions: 115 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); 72 units permitted in Prince George County in 2024 (0 in 5+ unit buildings).
  • This rent runs 37% of the median local income ($61k/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 $7k of value loss. Plan a longer hold.
  • Prince George County population projected at +36% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 92 days — a 9% lower offer ($209k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1952 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 60% 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 $188,802 (17.9% below list)

Questions for the listing agent

  1. It's been on market 92 days. Have you received any prior offers? Is the seller open to a 18% concession, seller financing, or rate buy-down credit?
  2. Built in 1952 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. 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?
  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
0.82%
Cap rate
6.41%
Cash-on-cash
0.43%
DSCR
1.02
GRM
10.1

CMA / ARV

ARV (median comp)
$337,373
List price
$229,950
Delta
-31.84%
Verdict
UNDERPRICED
Comps
2 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-15.6%
Equity multiple
0.44×
Total profit
$-35,827
Equity at exit
$34,286
10-year hold
IRR
-7.2%
Equity multiple
0.54×
Total profit
$-29,477
Equity at exit
$19,882

Cash invested: $64,386 (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 23805

Home prices YoY
-10.6%
Active inventory
115
Price-to-rent
10.1×

Monthly cashflow live

Estimated rent
$1,888 medium interval (Pro) →
Mortgage (P&I)
$1,206
Tax from tax record
$167 /mo · $1,999/yr
Insurance
$96
HOA
$0
Vacancy / Maint / Mgmt
$396
Net cashflow
$23

Break-even live

Break-even rent $1,859
Max offer price $229,950
Occupancy floor 94%

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
$57,488
Closing costs
$6,898
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1711 Birdsong Rd Unit S Petersburg, VA 3.0 1.5 1536 $1,895 $1.23 14d 1 0.46mi
200 Addison Way Petersburg, VA 1.0–3.0 1.0–2.0 993 $1,873 $1.89 1d 73 1.04mi
709B Fort Hayes Ct Petersburg, VA 2.0 2.0 1628 $1,795 $1.10 14d 1 1.12mi

Listing history 3 events

  1. 2026-05-15
    status Pending 725-char remark
    Show marketing remark (725 chars)

    Bring your vision to this unique property offering 3 bedrooms and 1.5 baths with a spacious layout including a living room, dining area, kitchen, great room, laundry room, and two enclosed porches. Hardwood floors are in place and ready to be refreshed. Situated on 1.08 acres directly across from a scenic pond, the setting offers peaceful views and a rare backdrop. Above the detached garage, you’ll find additional space with two rooms, a bathroom, and a kitchenette area that is ideal for guests or flexible use (buyer to verify). A large brick storage building adds even more versatility. With acreage, multiple structures, and a beautiful setting, this property is a great opportunity to update and make your own.

  2. 2026-03-12
    price $229,950 725-char remark
    Show marketing remark (725 chars)

    Bring your vision to this unique property offering 3 bedrooms and 1.5 baths with a spacious layout including a living room, dining area, kitchen, great room, laundry room, and two enclosed porches. Hardwood floors are in place and ready to be refreshed. Situated on 1.08 acres directly across from a scenic pond, the setting offers peaceful views and a rare backdrop. Above the detached garage, you’ll find additional space with two rooms, a bathroom, and a kitchenette area that is ideal for guests or flexible use (buyer to verify). A large brick storage building adds even more versatility. With acreage, multiple structures, and a beautiful setting, this property is a great opportunity to update and make your own.

  3. 2026-02-11
    listed $240,000 Active 725-char remark
    Show marketing remark (725 chars)

    Bring your vision to this unique property offering 3 bedrooms and 1.5 baths with a spacious layout including a living room, dining area, kitchen, great room, laundry room, and two enclosed porches. Hardwood floors are in place and ready to be refreshed. Situated on 1.08 acres directly across from a scenic pond, the setting offers peaceful views and a rare backdrop. Above the detached garage, you’ll find additional space with two rooms, a bathroom, and a kitchenette area that is ideal for guests or flexible use (buyer to verify). A large brick storage building adds even more versatility. With acreage, multiple structures, and a beautiful setting, this property is a great opportunity to update and make your own.

ⓘ 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
$1,999 · $167/mo
Projected year-2 tax
$1,999 · $167/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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥109°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 60% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$22,656
− Mortgage interest
−$12,881
− Property taxes
−$1,999
− Insurance
−$1,150
− Repairs & maintenance
−$1,812
− Management
−$1,812
− Depreciation
−$6,689
Taxable loss
−$3,688
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$885
After-tax cash flow
$1,164/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
Prince George County Public School District
NCES district ID
5103090
Math proficiency
67% ▼ -17.00%
Reading proficiency
75% ▼ -8.00%
Median HH income
$63,354
Composite
61.44/100
National rank
#759
State rank
#16 of 131 in VA

Livability — Petersburg

Score
61/100
State rank
#413
US rank
#17309

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Petersburg City · 21,408 people
City population
63,420
Metro
Richmond, VA
Population (ZIP)
21,408
Household income
$60,807
Rent vs Own
41.1% rent · 58.9% own
Severe rent burden
719.0

Population outlook (Prince George County) Hauer SSP2

Today (2025)
44,946 people
By 2030
48,155 · +7.1%
By 2040
54,455 · +21.2%
By 2050
61,115 · +36.0%
By 2075
78,510 · +74.7%
By 2100
85,572 · +90.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
Black 58% White 32% Hispanic / Latino 5% Two or more races 4% Asian 2%
Common ancestry
Italian 2% Lithuanian 1% Hungarian 1%
Foreign-born
4% · Canada, Vietnam, South Korea
Languages at home
94% English-only · Spanish 3%

Political lean MEDSL · Prince George

2024 margin
Strong R (+21.3) · D 38.9% · R 60.2%
2008→2024 swing
-11.2pp toward R · 2008: -10.1pp · 2024: -21.3pp
All cycles
2024: R+21.3 2020: R+17.2 2016: R+17.0 2012: R+9.8 2008: R+10.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -50.37%
Current HPI
426.599
Rent YoY
Metro
Richmond, VA
State GDP YoY
▲ 2.40%
F500 in state
50

Industry mix (Fortune 500 HQ in VA)

Industry F500 HQs Revenue

Price history

-4.2% since first listed
3 events — show timeline
  • 2026-05-15 Pending CVRMLS
  • 2026-03-12 Price Changed $229,950 CVRMLS
  • 2026-02-11 Listed $240,000 CVRMLS

Property tax history

+3.8%/yr

Latest (2025): $1,999 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…