CashFlowRE
Sign in Sign up
1026 6th St
D- Composite 36.82
Why this score? — see what drove the D- 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 +12.4/30.0
  • Appreciation +5.7/10.0
  • Rent growth +4.0/5.0
  • DSCR +3.7/10.0
  • Livability +3.1/5.0
  • Schools +2.9/10.0
  • 1% rule +2.5/10.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0

$169,000

1026 6th St · Petersburg, VA 23803
2 bd · 1.0 ba · 722 sqft · SingleFamily public records · 2 Days on market
Built 1957 2,748 sqft lot Est $140k · 21% over

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

Listing remarks

Affordable, updated and move in ready! Tucked away on a quiet street in Petersburg, this updated 2 bedroom, 1 bath is ready a new owner. Whether you’re a first-time homebuyer looking for an affordable place to call home or an investor searching for a turnkey opportunity, this property checks all the boxes. Step inside to find vinyl wood flooring, a bright and inviting layout, and an updated kitchen featuring granite countertops, all new appliances, and plenty of cabinet space. Outside, you’ll love the privacy-fenced backyard , new gravel driveway and rear porch area, perfect for relaxing, entertaining, or enjoying your morning coffee. Major improvements provide peace of mind for

Key facts

  • New furnace
  • Rear porch area
  • New gravel driveway

Tags

UPDATED KITCHENGRANITE COUNTERTOPSPRIVACY FENCED BACKYARDNEW GRAVEL DRIVEWAYREAR PORCH AREANEW FURNACE

Property features AI

Exterior

  • Parking: Unpaved driveway
  • Utilities: Public water; Public sewer
  • Home design: Single-story home; Resale property; R-2 zoning
  • Construction: Frame construction with vinyl siding and drywall; Shingle roof; Built as actual year (year built details available)
  • Exterior features: Rear porch; Back yard fencing (fenced); Unpaved driveway

Interior

  • Kitchen: Dishwasher; Electric range; Microwave; Electric water heater
  • Bedrooms: Second bedroom located on the first floor
  • Flooring: Laminate flooring
  • Bathrooms: One full bathroom with tub and shower
  • Heating & cooling: Heat pump heating; Heat pump cooling; Electric heating; Electric cooling
  • Interior features: Bedroom on main level; Crawl space basement
  • Laundry & utility: Electric water heater

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 2-bed/1.0-bath single-family listed at $169k.

Deal economics

  • At list price, monthly cash flow is $-93 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $153k (9.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $127k (24.6% below list).
  • Recommended offer: $127k (24.6% below list) — sets the bar for 1% rule.
  • Cap rate 6.1% vs local median 4.5% in Petersburg — 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 61/100 on livability (#413 in VA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A; Watch: schools D+, crime F, amenities F.
  • Petersburg City Public School District (suburban): math 26% / reading 44% proficiency, ranked #131 of 131 in VA (top 100%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 79% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+5.9%/yr); 290 active listings in the ZIP; 31 comparable units currently listed for rent nearby; rentals at typical pace (median 18d on market — plan ~3-4 weeks tenant-placement turnaround); 118 units permitted in Petersburg city in 2024 (84 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($1k loan paydown + $2k appreciation (1.4% local appreciation)).
  • Petersburg County population projected at -10% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • 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

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $12k; list at $169k implies a 1252% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo; built in 1957 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk; major wind risk, 42% 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 $127,439 (24.6% below list)

Questions for the listing agent

  1. 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?
  2. Built in 1957 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.75%
Cap rate
6.11%
Cash-on-cash
-0.67%
DSCR
0.97
GRM
11.1

CMA / ARV

ARV (on-the-fly)
$140,068
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1047 Sussex St 0.14mi 2/1.0 672 (-7%) 3mo $100,000 $149 79
1029 7th St 0.03mi 2/1.0 768 (+6%) 11mo $150,000 $195 78
25 Cherry St 0.40mi 2/1.0 720 (-0%) 4mo $140,000 $194 78
21 Cherry St 0.39mi 2/1.0 720 (-0%) 6mo $118,500 $165 76
923 Wills Rd 0.15mi 2/1.0 741 (+3%) 16mo $119,000 $161 75
63 Culpeper Ave 0.57mi 2/1.0 720 (-0%) 1mo $110,000 $153 72
80 Slagle Ave 0.60mi 2/1.0 720 (-0%) 1mo $169,000 $235 71
101 Slagle Ave 0.63mi 2/1.0 720 (-0%) 2mo $160,000 $222 69
59 Monument Ave 0.67mi 2/1.0 720 (-0%) 3mo $174,950 $243 66
42 N Old Church St 0.40mi 2/1.0 673 (-7%) 9mo $95,000 $141 62
1060 Amelia St 0.24mi 3/1.0 (+1) 769 (+6%) 14mo $178,000 $231 62
235 S Crater 0.35mi 1/1.0 (-1) 644 (-11%) 1mo $110,000 $171 60

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

Projected returns pro-forma

1.45% appreciation · 5.89% rent growth · sell at horizon

5-year hold
IRR
1.9%
Equity multiple
1.10×
Total profit
$4,784
Equity at exit
$61,675
10-year hold
IRR
7.7%
Equity multiple
2.05×
Total profit
$49,498
Equity at exit
$85,132

Cash invested: $47,320 (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 23803

Home prices YoY
0.3%
Rents YoY
5.9%
Active inventory
290
Price-to-rent
11.1×

Monthly cashflow live

Estimated rent
$1,274 high interval (Pro) →
Mortgage (P&I)
$886
Tax from tax record
$76 /mo · $917/yr
Insurance
$70
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$268
Net cashflow
$-93

Break-even live

Break-even rent $1,392
Max offer price $152,611
Occupancy floor

Sensitivity live

Price -10% $3 -5% $-45 +0% $-93 +5% $-141 +10% $-188
Rent -10% $-193 -5% $-143 +0% $-93 +5% $-42 +10% $8
Rate -1.0pp $-8 -0.5pp $-50 base $-93 +0.5pp $-137 +1.0pp $-181

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
$42,250
Closing costs
$5,070
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 31 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
129 S Old Church St Petersburg, VA 3.0 1.0 640 $1,250 $1.95 24d 1 0.25mi
120 S Little Church St Petersburg, VA 2.0 2.5 600 $1,475 $2.46 24d 1 0.42mi
445 Roundtop Ave Petersburg, VA 2.0 1.0 750 $1,050 $1.40 2d 3 0.49mi
250 E Bank St Petersburg, VA 2.0 1.0–2.0 862 $1,509 $1.75 2d 19 0.78mi
219 E Bank St Apt 121 Petersburg, VA 1.0 1.0 569 $1,180 $2.07 44d 1 0.85mi
219 E Bank St Apt 136 Petersburg, VA 1.0 1.0 569 $1,150 $2.02 44d 1 0.85mi
219 E Bank St Apt 126 Petersburg, VA 1.0 1.0 671 $1,275 $1.90 24d 1 0.85mi
219 E Bank St Apt 227 Petersburg, VA 1.0 1.0 615 $1,075 $1.75 24d 1 0.85mi
219 E Bank St Apt 134 Petersburg, VA 1.0 1.0 569 $1,175 $2.07 15d 1 0.85mi
219 E Bank St Apt 105 Petersburg, VA 1.0 1.0 465 $1,085 $2.33 3d 1 0.85mi
219 E Bank St Apt 217 Petersburg, VA 1.0 1.0 615 $1,295 $2.11 44d 1 0.85mi
219 E Bank St Apt 125 Petersburg, VA 1.0 1.0 671 $1,195 $1.78 3d 1 0.85mi
219 E Bank St Apt 103 Petersburg, VA 1.0 1.0 465 $1,295 $2.78 20d 1 0.85mi
219 E Bank St Unit 215 Petersburg, VA 1.0 1.0 615 $1,195 $1.94 11d 1 0.86mi
30 Franklin St Petersburg, VA 1.0 1.0 609 $1,022 $1.68 2d 2 0.96mi
30 Franklin St Petersburg, VA 2.0 1.0–2.0 755 $1,550 $2.05 19d 1 0.96mi
15 N Union St Petersburg, VA 1.0 1.0 633 $999 $1.58 22d 2 1.09mi
15 N Union St Petersburg, VA 1.0 1.0 660 $1,072 $1.62 17d 9 1.09mi
230 N Sycamore St Petersburg, VA 1.0 1.0 622 $1,150 $1.85 2d 7 1.10mi
25 W Bank St Petersburg, VA 1.0 1.0 538 $1,050 $1.95 19d 1 1.13mi
25 W Bank St Petersburg, VA 1.0 1.0 765 $995 $1.30 2d 7 1.13mi
9 S Market St Petersburg, VA 1.0–2.0 1.0–2.0 721 $1,350 $1.87 17d 6 1.21mi
9 N Market St Petersburg, VA 1.0 1.0 667 $1,199 $1.80 22d 1 1.21mi
2310 Richmond Ave Petersburg, VA 2.0 1.0 728 $1,250 $1.72 24d 1 1.21mi
456 Harrison St Unit B Petersburg, VA 1.0 1.0 456 $1,350 $2.96 44d 1 1.24mi
16 S Market St Petersburg, VA 1.0–2.0 1.0–2.0 769 $2,312 $3.01 2d 17 1.27mi
232 High St Unit B Petersburg, VA 1.0 1.0 750 $1,400 $1.87 2d 1 1.28mi
1025 S Crater Rd Petersburg, VA 1.0–3.0 1.0–2.0 795 $1,212 $1.52 2d 10 1.30mi
109 Perry St Petersburg, VA 1.0–2.0 1.0–2.0 787 $1,577 $2.00 2d 15 1.36mi
325 Brown St Petersburg, VA 1.0–2.0 1.0–2.0 775 $1,310 $1.69 22d 2 1.37mi
325 Brown St Petersburg, VA 1.0–2.0 1.0–2.0 797 $1,395 $1.75 15d 9 1.37mi

Listing history 3 events

  1. 2026-06-18
    days on market $169,000 Active 2 DOM
  2. 2026-06-16
    remarks 687-char remark
  3. 2026-06-16
    listed $169,000 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
$917 · $76/mo
Projected year-2 tax
$1,386 · $115/mo
Expected delta
+$469/yr (+$39/mo · 51.1%)

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

Climate risk First Street

  • 🌊 Flood 7/10 Severe FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 42% 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
$15,293
− Mortgage interest
−$9,467
− Property taxes
−$917
− Insurance
−$1,642
− Repairs & maintenance
−$1,223
− Management
−$1,223
− Depreciation
−$4,916
Taxable loss
−$4,097
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$983
After-tax cash flow
$-130/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
Petersburg City Public School District
NCES district ID
5102910
Math proficiency
26% ▼ -27.00%
Reading proficiency
44% ▼ -8.00%
Median HH income
$34,362
Composite
28.78/100
National rank
#6670
State rank
#131 of 131 in VA

Livability — Petersburg

Score
61/100
State rank
#413
US rank
#17309

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Petersburg, VA
County
Chesterfield County · 406,988 people
City population
63,420
Metro
Richmond, VA
Population (ZIP)
42,012
Household income
$57,813
Rent vs Own
48.9% rent · 51.1% own
Severe rent burden
2485.0

Population outlook (Petersburg County) Hauer SSP2

Today (2025)
30,488 people
By 2030
29,771 · -2.4%
By 2040
28,401 · -6.8%
By 2050
27,279 · -10.5%
By 2075
25,877 · -15.1%
By 2100
24,288 · -20.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
Black 58% White 31% Hispanic / Latino 6% Two or more races 5%
Hispanic origin (detail)
Mexican 1% Puerto Rican 2%
Common ancestry
Italian 1% Romanian 1% Slovak 1%
Foreign-born
4% · Canada
Languages at home
93% English-only · Spanish 5%

Political lean MEDSL · Petersburg

2024 margin
Solid D (+72.8) · D 85.8% · R 13.0% · Other 1.2%
2008→2024 swing
-5.7pp toward R · 2008: 78.5pp · 2024: 72.8pp
All cycles
2024: D+72.8 2020: D+76.5 2016: D+77.0 2012: D+80.4 2008: D+78.5

Not yet ingested

Civics

Market trends

HPI YoY
▲ 1.45%
Current HPI
480.5365
Rent YoY
▲ 5.89%
Metro
Richmond, VA
State GDP YoY
▲ 2.40%
F500 in state
50

Industry mix (Fortune 500 HQ in VA)

Industry F500 HQs Revenue

Price history

+1252.0% since first listed
2 events — show timeline
  • 2026-06-16 Listed $169,000 CVRMLS
  • 2004-04-23 Sold (Public Records) $12,500 Public Records

Property tax history

+4.0%/yr

Latest (2025): $917 · +66.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…