CashFlowRE
Sign in Sign up
711 Virginia Ave
B+ Composite 77.11
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
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.0/10.0
  • Schools +6.0/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$85,000

711 Virginia Ave · Bluefield, VA 24605
3 bd · 1.5 ba · 1,962 sqft · SingleFamily public records · 8 Days on market
Built 1900 8,712 sqft lot Est $116k · 27% under

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

Listing remarks MLS

Two houses for the price of one! Also includes 711 Virginia Ave house is next door on the right. Built with charm and character with large rooms, high ceilings and wood floors. Opportunity to restore both houses to their former grandeur! Both houses need work. Heating and plumbing are not in working condition. Electric is turned off in both houses but is working per seller. The two houses must be sold together. 713 has been vacant for about 10 yrs and 711 vacant for about 30 yrs. SOLD AS IS WHERE IS WITH NO WARRANTIES.

Key facts

  • New plumbing
  • Gas boiler
  • Fenced in front yard

Tags

FENCED IN FRONT YARDNEW GUTTER AND GUARDSNEW PLUMBINGNATURAL GAS HEATERSPELLET STOVEGAS BOILER

Property features AI

Exterior

  • Utilities: Public water; Public sewer; Natural gas available
  • Home design: Single family residence; Two levels; Brick construction
  • Construction: Shingle roof
  • Exterior features: Balcony; Creek on the property

Interior

  • Kitchen: Refrigerator
  • Flooring: Wood flooring
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Natural gas heating; Ceiling fan(s) for cooling
  • Interior features: Gas log fireplace; Unfinished basement

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 $85k.

Deal economics

  • At list price, monthly cash flow is $286 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $85k).
  • Cap rate 11.3% vs local median 4.1% in Bluefield — 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 62/100 on livability (#408 in VA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B; Watch: employment C-, amenities F, commute F.
  • Tazewell County Public School District (town): math 67% / reading 78% proficiency, ranked #21 of 131 in VA (top 16%) — strong family-tenant draw, lease renewals of 3-5y typical.
  • Zoned schools: Dudley Primary (357 students, 82% FRL); Graham Middle (math 65% / reading 78%, grade A, #72 of 342 statewide, top 22%, 372 students, 82% FRL); Graham High (math 92% / reading 98%, grade A+, #1 of 319 statewide, top 0%, 529 students, 83% FRL) — zoned schools average 83% FRL vs 47% district-wide (36 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 46 active listings in the ZIP; 4 units permitted in Tazewell County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $588 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Tazewell County population projected at -30% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $24k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 5y 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 $40k; list at $85k implies a 112% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo; built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $85,000

Questions for the listing agent

  1. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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
1.30%
Cap rate
11.27%
Cash-on-cash
17.78%
DSCR
1.79
GRM
6.4

CMA / ARV

ARV (on-the-fly)
$115,758
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
109 Blake St 0.32mi 3/1.5 1,829 (-7%) 14mo $107,000 $59 62
1006 Virginia Ave 0.58mi 4/1.5 (+1) 1,922 (-2%) 7mo $134,000 $70 59
734 Tazewell Ave 0.72mi 4/1.5 (+1) 1,962 (0%) 12mo $50,000 $25 51

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
4.8%
Equity multiple
1.19×
Total profit
$4,471
Equity at exit
$12,674
10-year hold
IRR
14.3%
Equity multiple
2.15×
Total profit
$27,432
Equity at exit
$7,349

Cash invested: $23,800 (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 24605

Home prices YoY
-27.8%
Active inventory
46
Price-to-rent
6.4×

Monthly cashflow live

Estimated rent
$1,105 medium interval (Pro) →
Mortgage (P&I)
$446
Tax from tax record
$39 /mo · $467/yr
Insurance
$35
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$232
Net cashflow
$286

Break-even live

Break-even rent $743
Max offer price $85,000
Occupancy floor 69%

Sensitivity live

Price -10% $334 -5% $310 +0% $286 +5% $262 +10% $238
Rent -10% $199 -5% $243 +0% $286 +5% $330 +10% $373
Rate -1.0pp $329 -0.5pp $308 base $286 +0.5pp $264 +1.0pp $242

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
$21,250
Closing costs
$2,550
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 8 events

  1. 2026-06-22
    days on market $85,000 Active 8 DOM
  2. 2026-06-21
    days on market $85,000 Active 7 DOM
  3. 2026-06-19
    days on market $85,000 Active 5 DOM
  4. 2026-06-18
    days on market $85,000 Active 4 DOM
  5. 2026-06-17
    days on market $85,000 Active 3 DOM
  6. 2026-06-16
    days on market $85,000 Active 2 DOM
  7. 2026-06-15
    remarks 321-char remark
  8. 2026-06-15
    listed $85,000 Active 1 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
$467 · $39/mo
Projected year-2 tax
$697 · $58/mo
Expected delta
+$230/yr (+$19/mo · 49.1%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 10/10 Extreme FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 3/10 Moderate 9 d/yr ≥90°F today · 26 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% 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
$13,258
− Mortgage interest
−$4,761
− Property taxes
−$467
− Insurance
−$1,222
− Repairs & maintenance
−$1,061
− Management
−$1,061
− Depreciation
−$2,473
Taxable income
$2,212
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$531
After-tax cash flow
$2,904/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
Tazewell County Public School District
NCES district ID
5103810
Math proficiency
67% ▼ -23.00%
Reading proficiency
78% ▼ -6.00%
Median HH income
$37,003
Composite
60.16/100
National rank
#865
State rank
#21 of 131 in VA

Livability — Bluefield

Score
62/100
State rank
#408
US rank
#17014

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bluefield, VA
Population (ZIP)
8,839

Population outlook (Tazewell County) Hauer SSP2

Today (2025)
38,275 people
By 2030
35,719 · -6.7%
By 2040
30,875 · -19.3%
By 2050
26,798 · -30.0%
By 2075
19,286 · -49.6%
By 2100
13,631 · -64.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (87%)
Race & ethnicity
White 87% Black 7% Hispanic / Latino 3% Two or more races 2%
Common ancestry
Hispanic 3% Iranian 2% Slovak 1%
Foreign-born
3% · Canada
Languages at home
97% English-only · Spanish 1% Other Indo-European 1%

Political lean MEDSL · Tazewell

2024 margin
Solid R (+68.9) · D 15.3% · R 84.2%
2008→2024 swing
-36.0pp toward R · 2008: -32.9pp · 2024: -68.9pp
All cycles
2024: R+68.9 2020: R+67.2 2016: R+66.3 2012: R+57.5 2008: R+32.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -53.91%
Current HPI
140.337
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

+88.9% since first listed
6 events — show timeline
  • 2026-06-14 Listed $85,000 SWVAR
  • 2021-10-18 Sold (Public Records) $40,000 Public Records
  • 2021-10-18 Sold (MLS) $40,000 MTCBOR
  • 2021-10-18 Sold (MLS) $40,000 SWVAR
  • 2021-08-15 Listed $45,000 MTCBOR
  • 2021-08-15 Listed $45,000 SWVAR

Property tax history

+8.9%/yr

Latest (2025): $467 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…