4 bd · 2.0 ba ·
2,610 sqft ·
Built 1950
· MultiFamily
· Under Contract
· 38 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$4,070/mo
Mortgage (P&I)
−$1,439
Tax + insurance
−$567
HOA
−$0
Vac / Maint / Mgmt
−$855
Net cashflow
$1,210/mo
Annual
$14,521/yr
Cap rate
11.59%
Cash-on-cash
18.90%
DSCR
1.84
1% rule
1.48%
Cash to close
$76,815
Investor read
This is a 2 × 2-bed/1.0-bath units multifamily listed at $274k.
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).
It's been on market 38 days — a 3% lower offer ($266k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $266k (3.0% below list) — sets the bar for market timing.
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.
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.
Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
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).
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.
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.
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.
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.
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.
Questions for listing agent
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?
Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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?
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.
CashFlowRE · CFR-KT057Z3G44Y8GQ
· Data 4 weeks agocashflowre.app · 2026-05-29