101 Lyde Ave

Louisa, VA 23093

$309,900D-

3 bd · 1.0 ba · 1,428 sqft · Built 1948 · SingleFamily · Active · 102 DOM

Cashflow @ list (25.0% down · 7.5%)

• Estimated rent: $1,750/mo
• Mortgage (P&I): −$1,625
• Tax + insurance: −$217
• HOA: −$0
• Vac / Maint / Mgmt: −$368
• Net cashflow: $-459/mo
• Annual: $-5,510/yr
• Cap rate: 4.51%
• Cash-on-cash: -6.35%
• DSCR: 0.72
• 1% rule: 0.56%
• Cash to close: $86,772

Investor read

• This is a 3-bed/1.0-bath single-family listed at $310k.
• At list price, monthly cash flow is $-459 ($-6k/yr) — negative.
• To cash-flow at today's rent, offer at most $229k (26.2% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $175k (43.5% below list).
• It's been on market 102 days — a 9% lower offer ($282k) is reasonable based on typical stale-listing flexibility.
• Recommended offer: $175k (43.5% below list) — sets the bar for 1% rule.
• Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.
• Location reads 72/100 on livability (#199 in VA) — a middle-class / working-renter tenant base. Strengths: health & safety A+, cost of living A, crime A-; Watch: housing D+, 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.
• Zoned schools: Thomas Jefferson Elementary (math 59% / reading 72%, grade B+, #410 of 1,108 statewide, top 37%, 632 students, 84% FRL); Louisa County Middle (math 59% / reading 76%, grade A-, #98 of 342 statewide, top 30%, 1,152 students, 64% FRL); Louisa County High (math 86% / reading 92%, grade A+, #10 of 319 statewide, top 3%, 1,653 students, 63% FRL) — zoned schools average 70% FRL vs 38% district-wide (32 pts higher); higher-poverty schools than district average — tighter screening recommended.
• Watch-outs: built in 1948 — expect roof / HVAC / electrical / plumbing capex.
• Market conditions: 184 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 408 units permitted in Louisa County in 2024 (0 in 5+ unit buildings).
• Louisa County population projected at +4% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
• 2 sale attempts; this cycle's ask has dropped $20k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
• 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.
• Cap rate 4.5% vs local median 2.8% in Louisa — 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.

Questions for listing agent

• 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?
• It's been on market 102 days. Have you received any prior offers? Is the seller open to a 44% concession, seller financing, or rate buy-down credit?
• Built in 1948 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
• Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
• Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
• 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?
• 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?
• 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.