CashFlowRE
Sign in Sign up
7914 High Oak Rd
B- Composite 67.49
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 +19.9/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.3/10.0
  • Appreciation +6.3/10.0
  • Schools +6.3/10.0
  • 1% rule +5.3/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$115,000

7914 High Oak Rd · Pound, VA 24279
3 bd · 2.0 ba · 1,530 sqft · SingleFamily · 423 Days on market
Built 2005 7.59 ac lot $75/sqft · 33% below area Est $172k · 33% under

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

Listing remarks MLS

Attention Investors!!! 2 for the price of 1!!! You can live in one and rent the other or rent both! 2005 DW mobile home has 3 bedrooms and 2 bathrooms, open floor plan living room and kitchen, vaulted ceilings, fireplace, master bath has garden tub and shower. The additional house is a 1 1/2 story with 2 loft bedrooms, living room, kitchen, bedroom and bath on the main level. 7.5 acres. Buyers and Buyer's Agents to verify all information in this listing. Subject to Errors and Omissions.

Key facts

  • 7.59 acre lot
  • Built 2005
  • Listed 423 days

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/2.0-bath single-family listed at $115k.

Deal economics

  • At list price, monthly cash flow is $138 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $115k).
  • Recommended offer: $101k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 69/100 on livability (#242 in VA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, health & safety A+; Watch: amenities F, commute F, employment F.
  • Wise County Public School District (town): math 74% / reading 79% proficiency, ranked #11 of 131 in VA (top 8%) — strong family-tenant draw, lease renewals of 3-5y typical.
  • Market conditions: 17 active listings in the ZIP; 17 units permitted in Wise County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($795 loan paydown + $3k appreciation (2.5% local appreciation)).
  • Wise County population projected at -26% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (2.5% appreciation + 3.0% rent growth), your $32k cash investment doubles in ~6 years — after that, you're playing with house money.
  • By year 9, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 423 days — a 12% lower offer ($101k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 2y 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.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $101,200 (12.0% below list)

Questions for the listing agent

  1. It's been on market 423 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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
1.03%
Cap rate
7.73%
Cash-on-cash
5.15%
DSCR
1.23
GRM
8.1

CMA / ARV

ARV (median comp)
$172,238
List price
$115,000
Delta
-33.23%
Verdict
UNDERPRICED
Comps
7 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8006 Pansy St 0.19mi 3/2.0 1,612 (+5%) 7mo $170,000 $105 76

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

2.55% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
11.1%
Equity multiple
1.62×
Total profit
$19,969
Equity at exit
$48,833
10-year hold
IRR
13.6%
Equity multiple
2.93×
Total profit
$62,220
Equity at exit
$73,093

Cash invested: $32,200 (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 24279

Home prices YoY
1.8%
Active inventory
17
Price-to-rent
8.1×

Monthly cashflow live

Estimated rent
$1,181 medium interval (Pro) →
Mortgage (P&I)
$603
Tax est. 1.5%
$144 /mo · $1,725/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$248
Net cashflow
$138

Break-even live

Break-even rent $1,006
Max offer price $115,000
Occupancy floor 83%

Sensitivity live

Price -10% $218 -5% $178 +0% $138 +5% $98 +10% $59
Rent -10% $45 -5% $92 +0% $138 +5% $185 +10% $231
Rate -1.0pp $196 -0.5pp $167 base $138 +0.5pp $108 +1.0pp $78

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
$28,750
Closing costs
$3,450
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 23 events

  1. 2026-06-21
    days on market $115,000 Active 423 DOM
  2. 2026-06-18
    days on market $115,000 Active 421 DOM
  3. 2026-06-17
    days on market $115,000 Active 420 DOM
  4. 2026-06-16
    days on market $115,000 Active 419 DOM
  5. 2026-06-15
    days on market $115,000 Active 418 DOM
  6. 2026-06-15
    days on market $115,000 Active 417 DOM
  7. 2026-06-13
    days on market $115,000 Active 416 DOM
  8. 2026-06-12
    days on market $115,000 Active 415 DOM
  9. 2026-06-09
    days on market $115,000 Active 412 DOM
  10. 2026-06-08
    days on market $115,000 Active 411 DOM
  11. 2026-06-08
    days on market $115,000 Active 410 DOM
  12. 2026-06-07
    days on market $115,000 Active 409 DOM
  13. 2026-06-03
    days on market $115,000 Active 406 DOM
  14. 2026-06-02
    days on market $115,000 Active 405 DOM
  15. 2026-06-01
    days on market $115,000 Active 404 DOM
  16. 2026-05-31
    days on market $115,000 Active 403 DOM
  17. 2025-09-02
    status Active 494-char remark
    Show marketing remark (494 chars)

    Attention Investors!!! 2 for the price of 1!!! You can live in one and rent the other or rent both! 2005 DW mobile home has 3 bedrooms and 2 bathrooms, open floor plan living room and kitchen, vaulted ceilings, fireplace, master bath has garden tub and shower. The additional house is a 1 1/2 story with 2 loft bedrooms, living room, kitchen, bedroom and bath on the main level. 7.5 acres. Buyers and Buyer's Agents to verify all information in this listing. Subject to Errors and Omissions.

  18. 2025-05-29
    status Pending 494-char remark
    Show marketing remark (494 chars)

    Attention Investors!!! 2 for the price of 1!!! You can live in one and rent the other or rent both! 2005 DW mobile home has 3 bedrooms and 2 bathrooms, open floor plan living room and kitchen, vaulted ceilings, fireplace, master bath has garden tub and shower. The additional house is a 1 1/2 story with 2 loft bedrooms, living room, kitchen, bedroom and bath on the main level. 7.5 acres. Buyers and Buyer's Agents to verify all information in this listing. Subject to Errors and Omissions.

  19. 2025-03-12
    status Active 494-char remark
    Show marketing remark (494 chars)

    Attention Investors!!! 2 for the price of 1!!! You can live in one and rent the other or rent both! 2005 DW mobile home has 3 bedrooms and 2 bathrooms, open floor plan living room and kitchen, vaulted ceilings, fireplace, master bath has garden tub and shower. The additional house is a 1 1/2 story with 2 loft bedrooms, living room, kitchen, bedroom and bath on the main level. 7.5 acres. Buyers and Buyer's Agents to verify all information in this listing. Subject to Errors and Omissions.

  20. 2025-03-08
    historical 494-char remark
    Show marketing remark (494 chars)

    Attention Investors!!! 2 for the price of 1!!! You can live in one and rent the other or rent both! 2005 DW mobile home has 3 bedrooms and 2 bathrooms, open floor plan living room and kitchen, vaulted ceilings, fireplace, master bath has garden tub and shower. The additional house is a 1 1/2 story with 2 loft bedrooms, living room, kitchen, bedroom and bath on the main level. 7.5 acres. Buyers and Buyer's Agents to verify all information in this listing. Subject to Errors and Omissions.

  21. 2025-02-25
    status Active 494-char remark
    Show marketing remark (494 chars)

    Attention Investors!!! 2 for the price of 1!!! You can live in one and rent the other or rent both! 2005 DW mobile home has 3 bedrooms and 2 bathrooms, open floor plan living room and kitchen, vaulted ceilings, fireplace, master bath has garden tub and shower. The additional house is a 1 1/2 story with 2 loft bedrooms, living room, kitchen, bedroom and bath on the main level. 7.5 acres. Buyers and Buyer's Agents to verify all information in this listing. Subject to Errors and Omissions.

  22. 2024-10-22
    status Pending 494-char remark
    Show marketing remark (494 chars)

    Attention Investors!!! 2 for the price of 1!!! You can live in one and rent the other or rent both! 2005 DW mobile home has 3 bedrooms and 2 bathrooms, open floor plan living room and kitchen, vaulted ceilings, fireplace, master bath has garden tub and shower. The additional house is a 1 1/2 story with 2 loft bedrooms, living room, kitchen, bedroom and bath on the main level. 7.5 acres. Buyers and Buyer's Agents to verify all information in this listing. Subject to Errors and Omissions.

  23. 2024-09-07
    listed $115,000 Active 494-char remark
    Show marketing remark (494 chars)

    Attention Investors!!! 2 for the price of 1!!! You can live in one and rent the other or rent both! 2005 DW mobile home has 3 bedrooms and 2 bathrooms, open floor plan living room and kitchen, vaulted ceilings, fireplace, master bath has garden tub and shower. The additional house is a 1 1/2 story with 2 loft bedrooms, living room, kitchen, bedroom and bath on the main level. 7.5 acres. Buyers and Buyer's Agents to verify all information in this listing. Subject to Errors and Omissions.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 2/10 Low 7 d/yr ≥95°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% 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
$14,171
− Mortgage interest
−$6,442
− Property taxes
−$1,725
− Insurance
−$575
− Repairs & maintenance
−$1,134
− Management
−$1,134
− Depreciation
−$3,345
Taxable loss
−$183
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$44
After-tax cash flow
$1,702/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
Wise County Public School District
NCES district ID
5104080
Math proficiency
74% ▼ -20.00%
Reading proficiency
79% ▼ -7.00%
Median HH income
$35,624
Composite
63.37/100
National rank
#625
State rank
#11 of 131 in VA

Livability — Pound

Score
69/100
State rank
#242
US rank
#8153

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Pound, VA
Population (ZIP)
4,679

Population outlook (Wise County) Hauer SSP2

Today (2025)
35,714 people
By 2030
33,742 · -5.5%
By 2040
29,870 · -16.4%
By 2050
26,233 · -26.5%
By 2075
18,296 · -48.8%
By 2100
12,147 · -66.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (88%)
Race & ethnicity
White 88% Black 10%
Common ancestry
Italian 3% Serbian 2% Slovak 1%
Foreign-born
0%
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · Wise

2024 margin
Solid R (+63.3) · D 18.1% · R 81.4%
2008→2024 swing
-35.6pp toward R · 2008: -27.7pp · 2024: -63.3pp
All cycles
2024: R+63.3 2020: R+61.7 2016: R+62.0 2012: R+48.8 2008: R+27.7

Not yet ingested

Civics

Market trends

HPI YoY
▲ 2.55%
Current HPI
147.686
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

7 events — show timeline
  • 2025-09-02 Relisted TVRMLS
  • 2025-05-29 Pending TVRMLS
  • 2025-03-12 Relisted TVRMLS
  • 2025-03-08 Delisted TVRMLS
  • 2025-02-25 Relisted TVRMLS
  • 2024-10-22 Pending TVRMLS
  • 2024-09-07 Listed $115,000 TVRMLS

Property tax history

+3.0%/yr

Latest (2025): $4 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…