CashFlowRE
Sign in Sign up
1733 E Ocean View Ave Duplex
B- Composite 67.92
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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +9.8/10.0
  • ARV discount +4.2/15.0
  • Livability +4.2/5.0
  • Rent growth +3.7/5.0
  • Schools +3.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$274,340

1733 E Ocean View Ave · Norfolk, VA 23503
4 bd · 2.0 ba · 2,610 sqft · MultiFamily public records · 38 Days on market
Built 1950 Est $256k · 7% over

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks

DUPLEX! Investor/Builder alert - MERE STEPS, directly across the street to the CHESAPEAKE BAY and City Beach access! Home is a "tear down" due to recent fire and not safe to enter! Seller selling "AS-IS, WHERE IS" Sellers will make no repairs-Buyers due diligence. Location, Location, Location! Build your dream home, twin home on this prime Ocean View location! Property also features an AWESOME 3 CAR DETACHED GARAGE TOO!

Key facts

  • City beach access
  • Garage
  • Built 1950

Tags

CHESAPEAKE BAY ACCESSCITY BEACH ACCESSPRIME OCEAN VIEW 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 2 × 2-bed/1.0-bath units multifamily listed at $274k.

Deal economics

  • At list price, monthly cash flow is $1k ($15k/yr) — positive. Per door: $605/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $274k).
  • Recommended offer: $266k (3.0% below list) — sets the bar for market timing.
  • Cap rate 11.6% 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: Bay View Elementary (math 43% / reading 68%, grade C, #640 of 1,108 statewide, top 58%, 548 students, 98% FRL); Azalea Gardens Middle (math 21% / reading 54%, grade F, #315 of 342 statewide, top 93%, 848 students, 84% FRL); Norview High (math 33% / reading 85%, grade C+, #256 of 319 statewide, top 81%, 1,915 students, 97% FRL) — zoned schools average 93% FRL vs 59% district-wide (34 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+4.8%/yr); 198 active listings in the ZIP; 15 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 47% of comp listings sitting > 30 days — soft ceiling on asking rent; 438 units permitted in Norfolk city in 2024 (273 in 5+ unit buildings).
  • At $4,070/mo this rent would consume 72% of the median local household income ($68k/yr) (locally 1948% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 4.8% rent growth), your $77k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 38 days — a 3% lower offer ($266k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $25k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $85k; list at $274k implies a 224% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $266,109 (3.0% below list)

Questions for the listing agent

  1. It's been on market 38 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.48%
Cap rate
11.59%
Cash-on-cash
18.90%
DSCR
1.84
GRM
5.6

CMA / ARV

ARV (on-the-fly)
$255,780
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1733 E Ocean View Ave 0.00mi 4/2.0 2,600 (-0%) 1mo $255,000 $98 99

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 · 4.76% rent growth · sell at horizon

5-year hold
IRR
12.8%
Equity multiple
1.52×
Total profit
$40,079
Equity at exit
$40,905
10-year hold
IRR
23.1%
Equity multiple
3.16×
Total profit
$165,859
Equity at exit
$23,720

Cash invested: $76,815 (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 23503

Home prices YoY
-19.9%
Rents YoY
4.8%
Active inventory
198
Price-to-rent
11.2×

Monthly cashflow live

Estimated rent
$4,070 high interval (Pro) →
Mortgage (P&I)
$1,439
Tax from tax record
$452 /mo · $5,427/yr
Insurance
$114
HOA
$0
Vacancy / Maint / Mgmt
$855
Net cashflow
$1,210

Break-even live

Break-even rent $2,538
Max offer price $274,340
Occupancy floor 65%

Sensitivity live

Price -10% $1,365 -5% $1,288 +0% $1,210 +5% $1,132 +10% $1,055
Rent -10% $889 -5% $1,049 +0% $1,210 +5% $1,371 +10% $1,532
Rate -1.0pp $1,348 -0.5pp $1,280 base $1,210 +0.5pp $1,139 +1.0pp $1,067

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $4,070

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
$68,585
Closing costs
$8,230
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 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1635 E Ocean View Ave Norfolk, VA 3.0 2.0 1800 $2,300 $1.28 16d 1 0.11mi
1623 Kingston Ave Norfolk, VA 4.0 3.5 2830 $3,700 $1.31 45d 1 0.15mi
1611 Modoc Ave Norfolk, VA 4.0 2.0 1917 $2,295 $1.20 25d 1 0.29mi
9408 Willow Ct Norfolk, VA 3.0 2.0 2000 $2,950 $1.48 45d 1 0.49mi
2100 E Ocean View Ave Norfolk, VA 3.0 3.0 1836 $2,295 $1.25 45d 1 0.65mi
2221 Pretty Lake Ave Norfolk, VA 3.0 2.0 1800 $2,640 $1.47 3d 2 0.70mi
9518 3rd Bay St Norfolk, VA 3.0 3.5 2111 $3,000 $1.42 9d 1 0.79mi
9414 Atlans St Norfolk, VA 4.0 2.5 2412 $3,300 $1.37 45d 1 0.95mi
937 E Ocean View Ave Norfolk, VA 4.0 2.5 2395 $3,500 $1.46 25d 1 1.00mi
8504 Chesapeake Blvd Norfolk, VA 3.0 4.0 2053 $2,800 $1.36 45d 1 1.16mi
3209 Pleasant Ave Norfolk, VA 3.0 2.5 2261 $2,900 $1.28 12d 1 1.38mi
9708 Ship Watch Rd Norfolk, VA 4.0 3.5 2112 $3,300 $1.56 25d 1 1.39mi
415 Fresh Meadow Rd Norfolk, VA 4.0 2.0 2273 $3,200 $1.41 45d 1 1.46mi
432 E Gilpin Ave Norfolk, VA 4.0 2.5 2202 $3,200 $1.45 12d 1 1.46mi
424 E Ocean Ave Norfolk, VA 4.0 2.0 1953 $2,650 $1.36 45d 1 1.49mi

Listing history 10 events

  1. 2026-04-21
    status Under Contract
  2. 2026-04-14
    price $274,340
  3. 2026-04-03
    status Active
  4. 2026-04-01
    status Under Contract
  5. 2026-03-31
    price $299,340
  6. 2026-03-20
    price $249,340
  7. 2026-03-11
    listed $299,340 Active
  8. 1997-12-23
    soldstatus $84,600
  9. 1987-11-04
    soldstatus $102,900
  10. 1987-02-23
    soldstatus $89,900

ⓘ 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
$5,427 · $452/mo
Projected year-2 tax
$5,427 · $452/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 ≥104°F today · 17 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
$48,840
− Mortgage interest
−$15,367
− Property taxes
−$5,427
− Insurance
−$1,372
− Repairs & maintenance
−$3,907
− Management
−$3,907
− Depreciation
−$7,981
Taxable income
$10,879
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,611
After-tax cash flow
$11,910/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)
30,216
Household income
$67,649
Rent vs Own
52.6% rent · 47.4% own
Severe rent burden
1948.0

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
White 56% Black 20% Hispanic / Latino 13% Two or more races 9% Asian 3% Native American 1%
Hispanic origin (detail)
Mexican 5% Puerto Rican 2%
Common ancestry
Lithuanian 2% Slovak 2% Romanian 2%
Foreign-born
9% · Canada, China
Languages at home
87% English-only · Spanish 8% Tagalog/Filipino 1% Other Asian/Pacific 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
▼ -78.48%
Current HPI
316.1563
Rent YoY
▲ 4.76%
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

+205.2% since first listed
10 events — show timeline
  • 2026-04-21 Pending REINMLS
  • 2026-04-14 Price Changed $274,340 REINMLS
  • 2026-04-03 Relisted REINMLS
  • 2026-04-01 Pending REINMLS
  • 2026-03-31 Price Changed $299,340 REINMLS
  • 2026-03-20 Price Changed $249,340 REINMLS
  • 2026-03-11 Listed $299,340 REINMLS
  • 1997-12-23 Sold (Public Records) $84,600 Public Records
  • 1987-11-04 Sold (Public Records) $102,900 Public Records
  • 1987-02-23 Sold (Public Records) $89,900 Public Records

Property tax history

+6.1%/yr

Latest (2025): $5,427 · +2.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…