CashFlowRE
Sign in Sign up
1236 Curie Ct
C- Composite 51.74
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).

  • Cash flow +19.0/30.0
  • ARV discount +8.5/15.0
  • DSCR +6.0/10.0
  • 1% rule +4.7/10.0
  • Livability +4.2/5.0
  • Schools +3.5/10.0
  • Rent growth +3.4/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$225,000

1236 Curie Ct · Norfolk, VA 23513
4 bd · 2.0 ba · 1,587 sqft · Townhouse public records · 13 Days on market
Built 1974 Est $230k · at est. $33/mo HOA · 2% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Freshly painted end-unit townhouse tucked away on a cul-de-sac, offering 4 bedrooms and 2 full baths. Recent updates include HVAC and roof (2019) and a brand-new water heater (2025). Stylish laminate/LVP flooring flows throughout, adding both durability and modern appeal. This home features generous closet space, a private driveway for off-street parking, and a backyard patio great for relaxing or entertaining. Storage shed included! Conveniently located near military bases, interstates, and shopping, making everyday living and commuting a breeze.

Key facts

  • Recent updates
  • Backyard patio
  • Private driveway

Tags

END-UNIT TOWNHOUSECUL-DE-SACRECENT UPDATESPRIVATE DRIVEWAYBACKYARD PATIOSTORAGE SHED

Property features AI

Finance

  • HOA & community: Part of Wellington Oaks Homeowners Association; HOA fee $33 monthly; Trash pickup included

Exterior

  • Parking: Multiple off-street parking spaces; Driveway parking
  • Utilities: City/County water; City/County sewer; Gas water heater
  • Home design: Attached townhouse; End unit; 2 stories; Two living levels; Slab foundation
  • Construction: Vinyl siding
  • Exterior features: Corner lot; Cul-de-sac location; Patio; Back yard fenced with chain-link fence; Storage shed

Interior

  • Kitchen: Dishwasher; Microwave; Gas range; Refrigerator
  • Bedrooms: No bedroom with full bathroom on first floor
  • Flooring: Laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Natural gas heating; Central air conditioning
  • Interior features: Ceiling fan; Window treatments; Assigned storage; Breakfast area
  • Laundry & utility: Washer hookup; Dryer hookup

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/2.0-bath townhouse listed at $225k.

Deal economics

  • At list price, monthly cash flow is $235 ($3k/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 $219k (2.8% below list).
  • Recommended offer: $219k (2.8% below list) — sets the bar for 1% rule.
  • Cap rate 7.5% vs local median 4.0% in Norfolk — 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 83/100 on livability (#43 in VA, #1,026 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, health & safety A+; Watch: employment C-, crime F.
  • Norfolk City Public School District (urban): math 27% / reading 56% proficiency, ranked #118 of 131 in VA (top 90%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Tanners Creek Elementary (math 15% / reading 38%, grade F, #1,041 of 1,108 statewide, top 94%, 530 students, 98% FRL); Norview High (math 33% / reading 85%, grade C+, #256 of 319 statewide, top 81%, 1,915 students, 97% FRL) — zoned schools average 97% FRL vs 59% district-wide (39 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+3.4%/yr); 132 active listings in the ZIP; 22 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 45% of comp listings sitting > 30 days — soft ceiling on asking rent; 438 units permitted in Norfolk city in 2024 (273 in 5+ unit buildings).
  • This rent runs 38% of the median local income ($68k/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.

Negotiation context

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 7y 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 $38k; list at $225k implies a 492% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 80% 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 $218,734 (2.8% below list)

Questions for the listing agent

  1. Built in 1974 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. 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?
  6. 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.
  7. 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.
  8. 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
0.97%
Cap rate
7.55%
Cash-on-cash
4.48%
DSCR
1.20
GRM
8.6

CMA / ARV

ARV (on-the-fly)
$230,115
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1236 Curie Ct 0.00mi 4/2.0 1,587 (0%) 1mo $230,000 $145 99
1203 Curie Ct 0.07mi 3/2.0 (-1) 1,572 (-1%) 4mo $218,000 $139 87
6510 Diesel Ct 0.12mi 4/1.5 1,400 (-12%) 3mo $214,000 $153 70
1436 E Tanners Creek Dr 0.34mi 3/2.5 (-1) 1,408 (-11%) 1mo $215,000 $153 58
6922 Bonnot Dr 0.58mi 4/1.5 1,656 (+4%) 12mo $232,000 $140 53
1485 Longdale Dr 0.42mi 3/2.5 (-1) 1,408 (-11%) 7mo $200,000 $142 49

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 · 3.42% rent growth · sell at horizon

5-year hold
IRR
-8.9%
Equity multiple
0.67×
Total profit
$-20,564
Equity at exit
$33,548
10-year hold
IRR
1.1%
Equity multiple
1.08×
Total profit
$5,193
Equity at exit
$19,454

Cash invested: $63,000 (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 23513

Home prices YoY
-9.3%
Rents YoY
3.4%
Active inventory
132
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$2,187 high interval (Pro) →
Mortgage (P&I)
$1,180
Tax from tax record
$186 /mo · $2,235/yr
Insurance
$94
HOA
$33
Vacancy / Maint / Mgmt
$459
Net cashflow
$235

Break-even live

Break-even rent $1,890
Max offer price $225,000
Occupancy floor 84%

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
$56,250
Closing costs
$6,750
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 22 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6430 Faraday Ct Norfolk, VA 4.0 1.5 1319 $1,995 $1.51 43d 1 0.06mi
6451 Edward St Norfolk, VA 3.0 2.5 1400 $2,000 $1.43 7d 1 0.22mi
6261 Alexander St Norfolk, VA 5.0 2.0 2166 $2,495 $1.15 43d 1 0.30mi
1232 Norview Ave Unit NOR1232R-EA Norfolk, VA 3.0 2.0 1106 $1,600 $1.45 43d 1 0.49mi
6450 Crescent Way Norfolk, VA 1.0–3.0 1.0–2.0 1128 $2,369 $2.10 2d 23 0.51mi
6975 Bonnot Dr Norfolk, VA 3.0 1.5 1188 $1,700 $1.43 43d 1 0.64mi
3819 Pamlico Cir Norfolk, VA 3.0 1.0 1250 $2,000 $1.60 12d 1 0.74mi
6419 Grimes Ave Norfolk, VA 3.0 2.0 1225 $2,150 $1.76 43d 1 0.90mi
941 Avenue G Unit G Norfolk, VA 4.0 2.5 2029 $2,600 $1.28 3d 1 0.91mi
837 Tifton St Norfolk, VA 3.0 2.0 1072 $2,300 $2.15 23d 1 0.98mi
946 Avenue H Norfolk, VA 4.0 2.0 1980 $750 $0.38 43d 1 1.07mi
7120 Clarion Ln Norfolk, VA 4.0 2.0 1506 $2,300 $1.53 17d 1 1.10mi
1831 Banning Rd Norfolk, VA 3.0 2.0 1853 $2,500 $1.35 4d 1 1.11mi
3541 Chesapeake Blvd Norfolk, VA 5.0 1.0 1476 $1,275 $0.86 7d 1 1.19mi
3461 Gamage Dr Norfolk, VA 3.0 2.0 1300 $2,300 $1.77 43d 1 1.24mi
3504 Chesapeake Blvd Norfolk, VA 3.0 2.0 1624 $1,995 $1.23 43d 1 1.28mi
3504 Chesapeake Blvd Norfolk, VA 3.0 2.0 1624 $1,995 $1.23 23d 1 1.28mi
4563 Shoshone Ct Norfolk, VA 3.0 2.0 1600 $2,500 $1.56 43d 1 1.31mi
3477 E Bonner Dr Norfolk, VA 3.0 1.0 1304 $2,000 $1.53 23d 1 1.36mi
3653 Nottaway St Norfolk, VA 3.0 1.5 1564 $2,200 $1.41 17d 1 1.41mi
8028 Glade Rd Norfolk, VA 4.0 2.5 2061 $2,900 $1.41 43d 1 1.42mi
3640 Robin Hood Rd Norfolk, VA 4.0 2.5 1400 $2,999 $2.14 17d 1 1.48mi

HOA detail

Monthly dues
$33 · $396/yr
Likely covers
water

Listing history 12 events

  1. 2026-05-04
    status Under Contract
  2. 2026-04-24
    historical Active Under Contract
  3. 2026-04-21
    listed $225,000 Active
  4. 2024-05-06
    historical
  5. 2024-04-22
    historical Active Under Contract
  6. 2024-04-12
    status Under Contract
  7. 2024-04-10
    listed $160,000 Active
  8. 2019-01-21
    historical
  9. 2019-01-10
    listed $80,000 Active
  10. 2015-11-16
    soldstatus $38,000
  11. 2005-11-22
    soldstatus $81,100
  12. 1987-11-30
    soldstatus $51,900

ⓘ 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
$2,235 · $186/mo
Projected year-2 tax
$2,235 · $186/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 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥105°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$26,248
− Mortgage interest
−$12,603
− Property taxes
−$2,235
− Insurance
−$1,125
− Repairs & maintenance
−$2,100
− Management
−$2,100
− HOA
−$396
− Depreciation
−$6,545
Taxable loss
−$856
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$206
After-tax cash flow
$3,027/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
Norfolk City Public School District
NCES district ID
5102670
Math proficiency
27% ▼ -44.00%
Reading proficiency
56% ▼ -10.00%
Median HH income
$44,358
Composite
35.08/100
National rank
#5026
State rank
#118 of 131 in VA

Livability — Norfolk

Score
83/100
State rank
#43
US rank
#1026

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Norfolk, VA
County
Norfolk City · 214,042 people
City population
214,042
Metro
Virginia Beach-Norfolk-Newport News, VA-NC
Population (ZIP)
28,628
Household income
$68,380
Rent vs Own
43.9% rent · 56.1% own
Severe rent burden
1342.0

Population outlook (Norfolk County) Hauer SSP2

Today (2025)
249,032 people
By 2030
252,347 · +1.3%
By 2040
253,644 · +1.9%
By 2050
251,913 · +1.2%
By 2075
245,281 · -1.5%
By 2100
219,548 · -11.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.63)
Race & ethnicity
Black 55% White 23% Hispanic / Latino 11% Two or more races 7% Asian 5%
Hispanic origin (detail)
Mexican 4% Puerto Rican 3%
Common ancestry
Romanian 1% Slovak 1% Lithuanian 0%
Foreign-born
10% · Canada
Languages at home
87% English-only · Spanish 6% Tagalog/Filipino 4% French/Haitian/Cajun 1%

Political lean MEDSL · Norfolk

2024 margin
Solid D (+41.5) · D 70.0% · R 28.5% · Other 1.6%
2008→2024 swing
-1.4pp toward R · 2008: 43.0pp · 2024: 41.5pp
All cycles
2024: D+41.5 2020: D+45.6 2016: D+42.0 2012: D+44.0 2008: D+43.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -33.67%
Current HPI
329.2241
Rent YoY
▲ 3.42%
Metro
Virginia Beach-Norfolk-Newport News, VA-NC
State GDP YoY
▲ 2.40%
F500 in state
50

Industry mix (Fortune 500 HQ in VA)

Industry F500 HQs Revenue

Price history

+333.5% since first listed
12 events — show timeline
  • 2026-05-04 Pending REINMLS
  • 2026-04-24 Contingent REINMLS
  • 2026-04-21 Listed $225,000 REINMLS
  • 2024-05-06 Listing Removed REINMLS
  • 2024-04-22 Contingent REINMLS
  • 2024-04-12 Pending REINMLS
  • 2024-04-10 Listed $160,000 REINMLS
  • 2019-01-21 Listing Removed REINMLS
  • 2019-01-10 Listed $80,000 REINMLS
  • 2015-11-16 Sold (Public Records) $38,000 Public Records
  • 2005-11-22 Sold (Public Records) $81,100 Public Records
  • 1987-11-30 Sold (Public Records) $51,900 Public Records

Property tax history

+4.1%/yr

Latest (2025): $2,235 · +6.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…