CashFlowRE
Sign in Sign up
911 6th St
C Composite 56.23
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 +17.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.4/10.0
  • Livability +4.5/5.0
  • 1% rule +4.0/10.0
  • Schools +4.0/10.0
  • Rent growth +3.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$190,000

911 6th St · Lynchburg, VA 24504
4 bd · 1.5 ba · 2,276 sqft · SingleFamily public records · 68 Days on market
Built 1817 6,212 sqft lot $83/sqft · 22% below area Est $236k · 19% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This historic home located in downtown Lynchburg has so many perks and is a blank canvas waiting for its next owners! It has two lots, a home, a carport, and a shed for the price of one! A serene lot, tucked back in the city, and in a prime location downtown. Enjoy original hardwood floors throughout the second and third floors. Every room has a fireplace! The kitchen on the ground floor has a large fireplace hearth that is the prominent feature. Enjoy a woodburning insert to heat the home throughout the winters.

Key facts

  • Two lots
  • Serene lot
  • Shed

Tags

HISTORIC HOMETWO LOTSCARPORTSHEDSERENE LOTPRIME LOCATION

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/1.5-bath single-family listed at $190k.

Deal economics

  • At list price, monthly cash flow is $135 ($2k/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 $171k (10.2% below list).
  • Recommended offer: $171k (10.2% below list) — sets the bar for 1% rule.
  • Cap rate 7.1% vs local median 4.0% in Lynchburg — 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 91/100 on livability (#1 in VA, #58 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: crime C-, employment D+.
  • Lynchburg City Public School District (urban): math 36% / reading 61% proficiency, ranked #104 of 131 in VA (top 79%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 61% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+4.6%/yr); 105 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; 472 units permitted in Lynchburg city in 2024 (240 in 5+ unit buildings).
  • This rent runs 39% of the median local income ($53k/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 $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Lynchburg County population projected at +37% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 68 days — a 6% lower offer ($179k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 15y ago; this cycle's ask has dropped $35k (16%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $71k; list at $190k implies a 167% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1817 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $170,694 (10.2% below list)

Questions for the listing agent

  1. It's been on market 68 days. Have you received any prior offers? Is the seller open to a 10% concession, seller financing, or rate buy-down credit?
  2. Built in 1817 — 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 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?
  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
0.90%
Cap rate
7.14%
Cash-on-cash
3.03%
DSCR
1.14
GRM
9.3

CMA / ARV

ARV (median comp)
$235,519
List price
$190,000
Delta
-19.33%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
611 8th St 0.24mi 4/2.0 2,308 (+1%) 8mo $29,900 $13 78
612 Harrison St 0.18mi 3/3.5 (-1) 2,258 (-1%) 4mo $195,000 $86 74
914 Fillmore St 0.41mi 4/2.5 2,326 (+2%) 2mo $25,000 $11 72
915 11th St 0.34mi 3/2.5 (-1) 2,207 (-3%) 7mo $220,000 $100 64
119 Harrison St 0.33mi 3/2.0 (-1) 2,495 (+10%) 1mo $120,000 $48 60
94 Jackson St 0.35mi 4/1.0 2,031 (-11%) 7mo $56,000 $28 58
1021 Harrison St 0.36mi 3/2.0 (-1) 1,942 (-15%) 2mo $250,000 $129 50
1015 Jackson St 0.33mi 3/2.5 (-1) 2,575 (+13%) 5mo $268,000 $104 50
1502 Pierce St St 0.74mi 4/2.5 2,133 (-6%) 2mo $269,000 $126 49
220 Chambers St 0.62mi 4/2.0 2,020 (-11%) 2mo $245,000 $121 49
1503 Jackson St 0.64mi 4/3.0 2,608 (+15%) 5mo $142,000 $54 36
1603 Taylor St 0.73mi 3/1.5 (-1) 1,948 (-14%) 6mo $90,500 $46 32

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 · 4.56% rent growth · sell at horizon

5-year hold
IRR
-9.9%
Equity multiple
0.63×
Total profit
$-19,533
Equity at exit
$28,330
10-year hold
IRR
1.4%
Equity multiple
1.10×
Total profit
$5,408
Equity at exit
$16,428

Cash invested: $53,200 (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 24504

Home prices YoY
-12.7%
Rents YoY
4.6%
Active inventory
105
Price-to-rent
9.3×

Monthly cashflow live

Estimated rent
$1,707 high interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$138 /mo · $1,661/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$358
Net cashflow
$135

Break-even live

Break-even rent $1,537
Max offer price $190,000
Occupancy floor 87%

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
$47,500
Closing costs
$5,700
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
812 Taylor St Lynchburg, VA 3.0 2.0 1872 $1,950 $1.04 13d 1 0.20mi
1110 11th St Lynchburg, VA 3.0 1.5 2000 $1,450 $0.72 13d 1 0.34mi
800 Pierce St Lynchburg, VA 4.0 1.0 1714 $1,295 $0.76 44d 1 0.40mi
1701 Grace St Lynchburg, VA 4.0 2.0 2173 $1,495 $0.69 13d 1 0.69mi
320 Kenyon St Lynchburg, VA 3.0 2.0 1736 $1,595 $0.92 44d 1 1.26mi
520 Elmwood Ave Lynchburg, VA 5.0 3.0 1800 $2,250 $1.25 44d 1 1.36mi

Listing history 23 events

  1. 2026-06-19
    days on market $190,000 Active 68 DOM
  2. 2026-06-18
    days on market $190,000 Active 67 DOM
  3. 2026-06-17
    days on market $190,000 Active 66 DOM
  4. 2026-06-17
    remarks 522-char remark
  5. 2026-06-17
    price $190,000 Active 65 DOM
  6. 2026-06-16
    days on market $199,000 Active 65 DOM
  7. 2026-06-15
    days on market $199,000 Active 64 DOM
  8. 2026-06-14
    days on market $199,000 Active 62 DOM
  9. 2026-06-13
    days on market $199,000 Active 61 DOM
  10. 2026-06-10
    statusdays on market $199,000 Active 59 DOM
  11. 2026-05-11
    status Pending 518-char remark
    Show marketing remark (518 chars)

    This historic home located in downtown Lynchburg has so many perks and is a blank canvas waiting for its next owners! It has two lots, a home, a carport, and a shed for the price of one! A serene lot, tucked back in the city, and in a prime location downtown. Enjoy original hardwood floors throughout the second and third floors. Every room has a fireplace! The kitchen on the ground floor has a large fireplace hearth that is the prominent feature. Enjoy a woodburning insert to heat the home throughout the winters.

  12. 2026-05-05
    price $199,000 518-char remark
    Show marketing remark (518 chars)

    This historic home located in downtown Lynchburg has so many perks and is a blank canvas waiting for its next owners! It has two lots, a home, a carport, and a shed for the price of one! A serene lot, tucked back in the city, and in a prime location downtown. Enjoy original hardwood floors throughout the second and third floors. Every room has a fireplace! The kitchen on the ground floor has a large fireplace hearth that is the prominent feature. Enjoy a woodburning insert to heat the home throughout the winters.

  13. 2026-05-05
    price $211,750 518-char remark
    Show marketing remark (518 chars)

    This historic home located in downtown Lynchburg has so many perks and is a blank canvas waiting for its next owners! It has two lots, a home, a carport, and a shed for the price of one! A serene lot, tucked back in the city, and in a prime location downtown. Enjoy original hardwood floors throughout the second and third floors. Every room has a fireplace! The kitchen on the ground floor has a large fireplace hearth that is the prominent feature. Enjoy a woodburning insert to heat the home throughout the winters.

  14. 2026-03-30
    price $218,250 518-char remark
    Show marketing remark (518 chars)

    This historic home located in downtown Lynchburg has so many perks and is a blank canvas waiting for its next owners! It has two lots, a home, a carport, and a shed for the price of one! A serene lot, tucked back in the city, and in a prime location downtown. Enjoy original hardwood floors throughout the second and third floors. Every room has a fireplace! The kitchen on the ground floor has a large fireplace hearth that is the prominent feature. Enjoy a woodburning insert to heat the home throughout the winters.

  15. 2026-03-14
    listed $225,000 Active 518-char remark
    Show marketing remark (518 chars)

    This historic home located in downtown Lynchburg has so many perks and is a blank canvas waiting for its next owners! It has two lots, a home, a carport, and a shed for the price of one! A serene lot, tucked back in the city, and in a prime location downtown. Enjoy original hardwood floors throughout the second and third floors. Every room has a fireplace! The kitchen on the ground floor has a large fireplace hearth that is the prominent feature. Enjoy a woodburning insert to heat the home throughout the winters.

  16. 2016-07-08
    soldstatus $71,100
  17. 2016-07-07
    soldstatus $71,000 704-char remark
    Show marketing remark (704 chars)

    Two hundred year old home with the conveniences of modern living but yet the charm and character of its time period. Updates include central heating and air conditioning, replacement windows, Stainless kitchen appliances, updated bathrooms, updated electrical and plumbing. Nice size city lot with no immediate neighbors. Off street parking available on either side of the home. Located just minutes from all colleges, downtown shopping, restaurants, parks and bus lines. If you are in the market to own a piece of Lynchburg history this home my surprise you. Parcel ID 01001007 also goes with this property. This property is being sold in As Is condition. Inspections for buyers information are welcome.

  18. 2016-06-09
    listed $68,900 704-char remark
    Show marketing remark (704 chars)

    Two hundred year old home with the conveniences of modern living but yet the charm and character of its time period. Updates include central heating and air conditioning, replacement windows, Stainless kitchen appliances, updated bathrooms, updated electrical and plumbing. Nice size city lot with no immediate neighbors. Off street parking available on either side of the home. Located just minutes from all colleges, downtown shopping, restaurants, parks and bus lines. If you are in the market to own a piece of Lynchburg history this home my surprise you. Parcel ID 01001007 also goes with this property. This property is being sold in As Is condition. Inspections for buyers information are welcome.

  19. 2014-08-08
    soldstatus $42,000
  20. 2011-12-09
    listed $40,000
  21. 2008-04-18
    soldstatus $97,500
  22. 2003-05-30
    soldstatus $5,900
  23. 1998-12-15
    soldstatus $9,850

ⓘ 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
$1,661 · $138/mo
Projected year-2 tax
$1,661 · $138/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 2/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥102°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% 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
$20,483
− Mortgage interest
−$10,643
− Property taxes
−$1,661
− Insurance
−$950
− Repairs & maintenance
−$1,639
− Management
−$1,639
− Depreciation
−$5,527
Taxable loss
−$1,575
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$378
After-tax cash flow
$1,993/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
Lynchburg City Public School District
NCES district ID
5102340
Math proficiency
36% ▼ -38.00%
Reading proficiency
61% ▼ -8.00%
Median HH income
$39,097
Composite
40.4/100
National rank
#3730
State rank
#104 of 131 in VA

Livability — Lynchburg

Score
91/100
State rank
#1
US rank
#58

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lynchburg, VA
County
Lynchburg City · 97,036 people
City population
97,036
Metro
Lynchburg, VA
Population (ZIP)
9,632
Household income
$52,571
Rent vs Own
46.4% rent · 53.6% own
Severe rent burden
552.0

Population outlook (Lynchburg County) Hauer SSP2

Today (2025)
87,977 people
By 2030
93,626 · +6.4%
By 2040
106,145 · +20.7%
By 2050
120,783 · +37.3%
By 2075
162,249 · +84.4%
By 2100
191,358 · +117.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 51% Black 40% Two or more races 6% Hispanic / Latino 4%
Common ancestry
Italian 3% Lithuanian 1% Serbian 1%
Foreign-born
4% · Canada, China
Languages at home
95% English-only · Spanish 3% Chinese 1%

Political lean MEDSL · Lynchburg

2024 margin
Lean R (+7.9) · D 45.4% · R 53.3% · Other 1.3%
2008→2024 swing
-3.9pp toward R · 2008: -4.0pp · 2024: -7.9pp
All cycles
2024: R+7.9 2020: D+2.6 2016: R+9.0 2012: R+10.6 2008: R+4.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -33.39%
Current HPI
229.4423
Rent YoY
▲ 4.56%
Metro
Lynchburg, VA
State GDP YoY
▲ 2.40%
F500 in state
50

Industry mix (Fortune 500 HQ in VA)

Industry F500 HQs Revenue

Price history

+1920.3% since first listed
13 events — show timeline
  • 2026-05-11 Pending LMLS
  • 2026-05-05 Price Changed $199,000 LMLS
  • 2026-05-05 Price Changed $211,750 LMLS
  • 2026-03-30 Price Changed $218,250 LMLS
  • 2026-03-14 Listed $225,000 LMLS
  • 2016-07-08 Sold (Public Records) $71,100 Public Records
  • 2016-07-07 Sold (MLS) $71,000 LMLS
  • 2016-06-09 Listed $68,900 LMLS
  • 2014-08-08 Sold (MLS) $42,000 LMLS
  • 2011-12-09 Listed $40,000 LMLS
  • 2008-04-18 Sold (Public Records) $97,500 Public Records
  • 2003-05-30 Sold (Public Records) $5,900 Public Records
  • 1998-12-15 Sold (Public Records) $9,850 Public Records

Property tax history

+9.5%/yr

Latest (2025): $1,661 · +63.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…