CashFlowRE
Sign in Sign up
824 Clearview Dr
C Composite 55.32
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 +26.9/30.0
  • DSCR +9.3/10.0
  • 1% rule +6.0/10.0
  • Schools +4.7/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$99,900

824 Clearview Dr · Martinsville, VA 24112
3 bd · 1.0 ba · 952 sqft · SingleFamily public records · 120 Days on market
Built 1960 10,542 sqft lot $105/sqft · 38% above area Est $72k · 38% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Calling all INVESTORS!! Take advantage of a single home rental opportunity! Located in Henry County just outside of the Martinsville City limits, this home is still close to the amenities that the area has to offer. Minutes from the Dick and Willy Trail, and conveniently located close to SOVAH Hospital. Situated on a nice lot this home features an attached single carport. Nice level backyard and main level living! The home has been recently painted, with updated flooring, and fresh touches on the bathroom and kitchen. PROPERTY IS BEING SOLD AS-IS. Seller will make no repairs. All information taken/provided by GIS/Tax Card/Seller. Purchaser/Purchaser's Agent to verify all information. Property can be purchased separately or as part of a large investment portfolio package. Property is tenant occupied and requires 72 hour notice for all showings. Showings to be held on Thursdays, Fridays, and Saturdays.

Key facts

  • Main level living
  • Level backyard
  • Updated flooring

Tags

ATTACHED SINGLE CARPORTLEVEL BACKYARDMAIN LEVEL LIVINGRECENTLY PAINTEDUPDATED FLOORINGFRESH TOUCHES ON BATHROOM

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/1.0-bath single-family listed at $100k.

Deal economics

  • At list price, monthly cash flow is $276 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Recommended offer: $91k (9.0% below list) — sets the bar for market timing.
  • Cap rate 9.6% vs local median 5.9% in Martinsville — 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 70/100 on livability (#231 in VA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, schools B; Watch: amenities F, commute F, employment D-.
  • Henry County Public School District (rural): math 45% / reading 69% proficiency, ranked #78 of 131 in VA (top 60%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; 62% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 256 active listings in the ZIP; 33 units permitted in Henry County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $691 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Henry County population projected at -28% 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 $28k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 120 days — a 9% lower offer ($91k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts; this cycle's ask is 9414% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Risks & watch-outs

  • 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.
Recommended offer $90,909 (9.0% below list)

Questions for the listing agent

  1. It's been on market 120 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1960 — 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 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?
  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
1.10%
Cap rate
9.61%
Cash-on-cash
11.84%
DSCR
1.53
GRM
7.6

CMA / ARV

ARV (median comp)
$72,195
List price
$99,900
Delta
38.37%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
810 Clearview Dr 0.01mi 3/1.0 950 (-0%) 19mo $150,000 $158 83
214 Harris St 0.31mi 2/1.0 (-1) 960 (+1%) 1mo $46,500 $48 79
518 Glendale St 0.24mi 3/1.0 888 (-7%) 7mo $113,000 $127 72
526 Glendale St 0.21mi 3/1.0 864 (-9%) 8mo $128,000 $148 68
520 Glendale St 0.23mi 3/1.0 864 (-9%) 9mo $40,000 $46 67
710 Mica St 0.28mi 3/1.0 1,040 (+9%) 12mo $130,000 $125 61
712 Mica St 0.28mi 3/1.0 1,040 (+9%) 13mo $125,000 $120 61
309 Clearview Dr 0.75mi 3/1.0 1,014 (+6%) 12mo $139,405 $137 44
900 Banks Rd 0.74mi 3/1.0 876 (-8%) 15mo $109,900 $125 40
1230 Chatham Heights Rd 0.71mi 3/1.0 1,042 (+10%) 15mo $127,500 $122 39
902 Banks Rd 0.74mi 3/1.0 1,085 (+14%) 17mo $115,000 $106 28
306 Wren Ct 0.74mi 3/1.0 1,092 (+15%) 22mo $124,700 $114 22

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
1.3%
Equity multiple
1.05×
Total profit
$1,346
Equity at exit
$14,895
10-year hold
IRR
10.8%
Equity multiple
1.84×
Total profit
$23,624
Equity at exit
$8,638

Cash invested: $27,972 (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 24112

Active inventory
256
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$1,096 medium interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$24 /mo · $292/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$230
Net cashflow
$276

Break-even live

Break-even rent $747
Max offer price $99,900
Occupancy floor 70%

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
$24,975
Closing costs
$2,997
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 31 events

  1. 2026-06-19
    days on market $99,900 Active 120 DOM
  2. 2026-06-18
    days on market $99,900 Active 119 DOM
  3. 2026-06-17
    days on market $99,900 Active 118 DOM
  4. 2026-06-16
    days on market $99,900 Active 117 DOM
  5. 2026-06-15
    days on market $99,900 Active 116 DOM
  6. 2026-06-14
    days on market $99,900 Active 114 DOM
  7. 2026-06-12
    days on market $99,900 Active 113 DOM
  8. 2026-06-09
    days on market $99,900 Active 110 DOM
  9. 2026-06-08
    days on market $99,900 Active 109 DOM
  10. 2026-06-07
    days on market $99,900 Active 108 DOM
  11. 2026-06-03
    days on market $99,900 Active 104 DOM
  12. 2026-06-02
    days on market $99,900 Active 103 DOM
  13. 2026-06-01
    days on market $99,900 Active 102 DOM
  14. 2026-05-31
    days on market $99,900 Active 101 DOM
  15. 2026-05-30
    days on market $99,900 Active 100 DOM
  16. 2026-05-07
    historical $1,050
  17. 2026-04-19
    price $99,900 913-char remark
    Show marketing remark (913 chars)

    Calling all INVESTORS!! Take advantage of a single home rental opportunity! Located in Henry County just outside of the Martinsville City limits, this home is still close to the amenities that the area has to offer. Minutes from the Dick and Willy Trail, and conveniently located close to SOVAH Hospital. Situated on a nice lot this home features an attached single carport. Nice level backyard and main level living! The home has been recently painted, with updated flooring, and fresh touches on the bathroom and kitchen. PROPERTY IS BEING SOLD AS-IS. Seller will make no repairs. All information taken/provided by GIS/Tax Card/Seller. Purchaser/Purchaser's Agent to verify all information. Property can be purchased separately or as part of a large investment portfolio package. Property is tenant occupied and requires 72 hour notice for all showings. Showings to be held on Thursdays, Fridays, and Saturdays.

  18. 2026-03-09
    price $132,400 913-char remark
    Show marketing remark (913 chars)

    Calling all INVESTORS!! Take advantage of a single home rental opportunity! Located in Henry County just outside of the Martinsville City limits, this home is still close to the amenities that the area has to offer. Minutes from the Dick and Willy Trail, and conveniently located close to SOVAH Hospital. Situated on a nice lot this home features an attached single carport. Nice level backyard and main level living! The home has been recently painted, with updated flooring, and fresh touches on the bathroom and kitchen. PROPERTY IS BEING SOLD AS-IS. Seller will make no repairs. All information taken/provided by GIS/Tax Card/Seller. Purchaser/Purchaser's Agent to verify all information. Property can be purchased separately or as part of a large investment portfolio package. Property is tenant occupied and requires 72 hour notice for all showings. Showings to be held on Thursdays, Fridays, and Saturdays.

  19. 2026-03-06
    listed $1,050
  20. 2026-03-06
    historical $1,050
  21. 2026-03-03
    listed $1,050
  22. 2026-02-19
    historical $1,125
    Show marketing remark (913 chars)

    Calling all INVESTORS!! Take advantage of a single home rental opportunity! Located in Henry County just outside of the Martinsville City limits, this home is still close to the amenities that the area has to offer. Minutes from the Dick and Willy Trail, and conveniently located close to SOVAH Hospital. Situated on a nice lot this home features an attached single carport. Nice level backyard and main level living! The home has been recently painted, with updated flooring, and fresh touches on the bathroom and kitchen. PROPERTY IS BEING SOLD AS-IS. Seller will make no repairs. All information taken/provided by GIS/Tax Card/Seller. Purchaser/Purchaser's Agent to verify all information. Property can be purchased separately or as part of a large investment portfolio package. Property is tenant occupied and requires 72 hour notice for all showings. Showings to be held on Thursdays, Fridays, and Saturdays.

  23. 2026-02-19
    listed $134,900 Active 913-char remark
    Show marketing remark (913 chars)

    Calling all INVESTORS!! Take advantage of a single home rental opportunity! Located in Henry County just outside of the Martinsville City limits, this home is still close to the amenities that the area has to offer. Minutes from the Dick and Willy Trail, and conveniently located close to SOVAH Hospital. Situated on a nice lot this home features an attached single carport. Nice level backyard and main level living! The home has been recently painted, with updated flooring, and fresh touches on the bathroom and kitchen. PROPERTY IS BEING SOLD AS-IS. Seller will make no repairs. All information taken/provided by GIS/Tax Card/Seller. Purchaser/Purchaser's Agent to verify all information. Property can be purchased separately or as part of a large investment portfolio package. Property is tenant occupied and requires 72 hour notice for all showings. Showings to be held on Thursdays, Fridays, and Saturdays.

  24. 2026-02-17
    historical $1,125
  25. 2026-01-29
    price $1,125
  26. 2026-01-28
    price $1,125
  27. 2026-01-16
    price $1,238
  28. 2026-01-16
    price $1,238
  29. 2026-01-10
    listed $1,263
  30. 2026-01-10
    listed $1,263
  31. 2024-04-05
    soldstatus $260,000

ⓘ 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
$292 · $24/mo
Projected year-2 tax
$819 · $68/mo
Expected delta
+$527/yr (+$44/mo · 180.6%)

ⓘ 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 5/10 Major 7 d/yr ≥102°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 4% 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
$13,152
− Mortgage interest
−$5,596
− Property taxes
−$292
− Insurance
−$500
− Repairs & maintenance
−$1,052
− Management
−$1,052
− Depreciation
−$2,906
Taxable income
$1,754
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$421
After-tax cash flow
$2,891/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
Henry County Public School District
NCES district ID
5101920
Math proficiency
45% ▼ -37.00%
Reading proficiency
69% ▼ -6.00%
Median HH income
$34,579
Composite
47.02/100
National rank
#2345
State rank
#78 of 131 in VA

Livability — Martinsville

Score
70/100
State rank
#231
US rank
#7826

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Martinsville City · 31,028 people
City population
31,028
Metro
Martinsville, VA
Population (ZIP)
31,028
Household income
$48,770
Rent vs Own
33.0% rent · 67.0% own
Severe rent burden
888.0

Population outlook (Henry County) Hauer SSP2

Today (2025)
46,903 people
By 2030
44,141 · -5.9%
By 2040
38,687 · -17.5%
By 2050
33,742 · -28.1%
By 2075
25,720 · -45.2%
By 2100
19,868 · -57.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
White 50% Black 38% Hispanic / Latino 7% Two or more races 5% Asian 1%
Hispanic origin (detail)
Mexican 3% Puerto Rican 1%
Common ancestry
Slovak 1% Italian 1% Lithuanian 1%
Foreign-born
5% · Canada
Languages at home
92% English-only · Spanish 6% Other Indo-European 1%

Political lean MEDSL · Henry

2024 margin
Solid R (+32.8) · D 33.3% · R 66.1%
2008→2024 swing
-22.4pp toward R · 2008: -10.5pp · 2024: -32.8pp
All cycles
2024: R+32.8 2020: R+29.1 2016: R+29.2 2012: R+14.7 2008: R+10.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -95.37%
Current HPI
172.4393
Rent YoY
Metro
Martinsville, VA
State GDP YoY
▲ 2.40%
F500 in state
50

Industry mix (Fortune 500 HQ in VA)

Industry F500 HQs Revenue

Price history

-99.6% since first listed
16 events — show timeline
  • 2026-05-07 Rental Removed $1,050 MLSRV
  • 2026-04-19 Price Changed $99,900 MHPCAR
  • 2026-03-09 Price Changed $132,400 MHPCAR
  • 2026-03-06 Listed for Rent $1,050 MLSRV
  • 2026-03-06 Rental Removed $1,050 MLSRV
  • 2026-03-03 Listed for Rent $1,050 MLSRV
  • 2026-02-19 Rental Removed $1,125 SHOWMOJO
  • 2026-02-19 Listed $134,900 MHPCAR
  • 2026-02-17 Rental Removed $1,125 MLSRV
  • 2026-01-29 Price Changed $1,125 SHOWMOJO
  • 2026-01-28 Price Changed $1,125 MLSRV
  • 2026-01-16 Price Changed $1,238 MLSRV
  • 2026-01-16 Price Changed $1,238 SHOWMOJO
  • 2026-01-10 Listed for Rent $1,263 SHOWMOJO
  • 2026-01-10 Listed for Rent $1,263 MLSRV
  • 2024-04-05 Sold (Public Records) $260,000 Public Records

Property tax history

+0.9%/yr

Latest (2025): $292 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…