CashFlowRE
Sign in Sign up
948 Avenue H
C Composite 57.89
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 +18.8/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.9/10.0
  • 1% rule +4.7/10.0
  • Livability +4.2/5.0
  • Schools +3.5/10.0
  • Rent growth +3.4/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$170,000

948 Avenue H · Norfolk, VA 23513
3 bd · 1.0 ba · 1,084 sqft · SingleFamily public records · 7 Days on market
Built 1948 7,514 sqft lot Est $266k · 36% under

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

Listing remarks

Calling all investors or someone looking for a renovation project. A solid home with great potential featuring a detached studio with a kitchenette and bathroom is waiting for your renovations. Located in the sought-after Oakwood Park area, this solid home features three spacious bedrooms, one full bathroom, a functional kitchen, and an additional bonus studio living space separate from the main house. This property has a large, fenced-in backyard great for entertaining, as well as driveway space for parking. Don't miss your opportunity to customize this home in a well-established area. This property is being sold "as is, where is, " and the seller will not make any repairs, inclu

Key facts

  • Kitchenette
  • Driveway space
  • Detached studio

Tags

DETACHED STUDIOKITCHENETTELARGE FENCED BACKYARDDRIVEWAY SPACEBONUS STUDIO LIVING SPACE

Property features AI

Finance

  • HOA & community: No HOA (fees listed as 0)

Exterior

  • Parking: Off-street parking including driveway spaces and street parking (2 spaces noted)
  • Utilities: City/County water; City/County sewer; Gas water heater; Electric service (standard)
  • Home design: Detached bungalow/ranch style; Single-story
  • Construction: Crawl-space foundation; Asphalt shingle roof
  • Exterior features: Aluminum siding; Partially chain-link fenced backyard; Porch; Guest house; Property listed as a fixer-upper

Interior

  • Kitchen: Gas range; Refrigerator
  • Bedrooms: First-floor master bedroom; Additional bedroom on first floor; Total rooms include living room, master bedroom, bedroom, in-law suite
  • Flooring: Carpet; Ceramic; Wood
  • Bathrooms: One full bathroom (first floor)
  • Heating & cooling: Natural gas heating; Central air conditioning
  • Interior features: Decorative fireplace; Attic with permanent stairs; Window treatments; Cable hookup
  • Laundry & utility: Washer hookup; Utility room on first floor

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 $170k.

Deal economics

  • At list price, monthly cash flow is $170 ($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 $165k (2.9% below list).
  • Recommended offer: $165k (2.9% below list) — sets the bar for 1% rule.
  • Cap rate 7.5% 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: Norview High (math 33% / reading 85%, grade C+, #256 of 319 statewide, top 81%, 1,915 students, 97% FRL) — zoned schools average 97% FRL vs 59% district-wide (38 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 59% at this address vs 42% district-wide (+18 pts) — the actual schools serving this property are materially stronger than the Norfolk City Public School District average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents rising (+3.4%/yr); 132 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 438 units permitted in Norfolk city in 2024 (273 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1948 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 80% 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 $165,049 (2.9% below list)

Questions for the listing agent

  1. Built in 1948 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.97%
Cap rate
7.49%
Cash-on-cash
4.28%
DSCR
1.19
GRM
8.6

CMA / ARV

ARV (on-the-fly)
$265,580
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
940 Avenue H 0.02mi 2/1.0 (-1) 1,088 (+0%) 3mo $170,000 $156 91
7948 Merritt St 0.35mi 3/1.0 1,002 (-8%) 4mo $122,000 $122 68
840 Workwood Rd 0.49mi 3/1.0 1,040 (-4%) 5mo $255,000 $245 66
909 Workwood Rd 0.44mi 3/1.0 1,005 (-7%) 2mo $270,000 $269 65
805 Tifton St 0.60mi 3/1.0 1,114 (+3%) 2mo $263,000 $236 65
7012 Selma Ave 0.43mi 3/1.0 1,000 (-8%) 4mo $259,750 $260 64
7431 Tyndale Ct 0.48mi 4/1.0 (+1) 1,156 (+7%) 1mo $260,000 $225 60
1033 Tifton St 0.49mi 3/1.0 972 (-10%) 4mo $260,000 $267 57
840 Brentwood Dr 0.48mi 3/2.0 1,200 (+11%) 0mo $309,900 $258 56
1112 Newell Ave 0.71mi 3/1.0 1,026 (-5%) 5mo $195,000 $190 54
936 Widgeon Rd 0.66mi 3/1.0 960 (-11%) 3mo $180,000 $188 48
8216 Old Ocean View Rd 0.64mi 3/2.0 1,228 (+13%) 2mo $333,000 $271 42

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 · 3.42% rent growth · sell at horizon

5-year hold
IRR
-9.2%
Equity multiple
0.66×
Total profit
$-16,028
Equity at exit
$25,348
10-year hold
IRR
0.8%
Equity multiple
1.06×
Total profit
$2,872
Equity at exit
$14,698

Cash invested: $47,600 (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 23513

Home prices YoY
-9.3%
Rents YoY
3.4%
Active inventory
132
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$1,650 high interval (Pro) →
Mortgage (P&I)
$891
Tax from tax record
$172 /mo · $2,060/yr
Insurance
$71
HOA
$0
Vacancy / Maint / Mgmt
$347
Net cashflow
$170

Break-even live

Break-even rent $1,435
Max offer price $170,000
Occupancy floor 85%

Sensitivity live

Price -10% $266 -5% $218 +0% $170 +5% $122 +10% $74
Rent -10% $39 -5% $105 +0% $170 +5% $235 +10% $300
Rate -1.0pp $255 -0.5pp $213 base $170 +0.5pp $126 +1.0pp $81

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
$42,500
Closing costs
$5,100
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7128 Gregory Dr Norfolk, VA 2.0 1.0 720 $1,800 $2.50 44d 1 0.28mi
7108 Gregory Dr Norfolk, VA 2.0 1.0 720 $1,400 $1.94 44d 1 0.33mi
869 Bancker Rd Norfolk, VA 2.0 1.0–1.5 910 $1,142 $1.26 44d 1 0.34mi
7922 Old Ocean View Rd Norfolk, VA 1.0–3.0 1.0–1.5 890 $1,300 $1.46 2d 3 0.43mi
7465 Fenner St Unit 7468-2-A8 Norfolk, VA 2.0 1.0 900 $1,399 $1.55 20d 1 0.46mi
7427 Tyndale Ct Unit 1 Norfolk, VA 2.0 1.0 786 $995 $1.27 44d 1 0.50mi
7433 Fenner St Norfolk, VA 1.0–2.0 1.0 715 $1,399 $1.96 15d 7 0.53mi
715 Easy St Unit 2 Norfolk, VA 2.0 1.0 750 $1,200 $1.60 15d 1 0.56mi
7996 Diggs Rd Unit D Norfolk, VA 3.0 2.0 950 $1,375 $1.45 44d 1 0.60mi
837 Tifton St Norfolk, VA 3.0 2.0 1072 $2,300 $2.15 24d 1 0.61mi
7474 Pennington Rd Unit 7474 Norfolk, VA 2.0 1.0 1000 $1,525 $1.52 2d 1 0.62mi
6975 Bonnot Dr Norfolk, VA 3.0 1.5 1188 $1,700 $1.43 44d 1 0.73mi
507 Ashlawn Dr Norfolk, VA 2.0 1.0 750 $1,395 $1.86 44d 1 0.80mi
508 Ashlawn Dr Unit 2 Norfolk, VA 2.0 1.0 725 $1,250 $1.72 21d 1 0.80mi
504 Ashlawn Dr Norfolk, VA 2.0 1.0 725 $1,250 $1.72 21d 1 0.82mi
504 Ashlawn Dr Unit 2 Norfolk, VA 2.0 1.0 725 $1,250 $1.72 24d 1 0.82mi
440 San Antonio Blvd Norfolk, VA 2.0 1.0 800 $1,535 $1.92 24d 1 0.84mi
417 E Little Creek Rd Apt 4 Norfolk, VA 2.0 1.0 700 $1,050 $1.50 8d 1 0.86mi
408 E Little Creek Rd Norfolk, VA 3.0 2.0 1224 $2,200 $1.80 44d 1 0.92mi
8231 Andrew Ln Norfolk, VA 3.0 1.0 720 $1,800 $2.50 24d 1 1.02mi
310 Naval Base Rd Norfolk, VA 3.0 1.0 1000 $1,850 $1.85 24d 1 1.08mi
1214 Frank St Norfolk, VA 3.0 2.0 1250 $2,300 $1.84 13d 1 1.08mi
845 Norman Ave Norfolk, VA 2.0 1.0 862 $2,000 $2.32 24d 1 1.08mi
311 Ashlawn Dr Unit 3 Norfolk, VA 2.0 1.0 800 $1,195 $1.49 45d 1 1.11mi
756 Norman Ave Norfolk, VA 3.0 1.0 1500 $1,875 $1.25 21d 1 1.12mi
6430 Faraday Ct Norfolk, VA 4.0 1.5 1319 $1,995 $1.51 44d 1 1.13mi
312 Ashlawn Dr Norfolk, VA 2.0 1.0 720 $1,200 $1.67 44d 1 1.14mi
6340 Sewells Point Rd Apt communities Norfolk, VA 2.0 1.0 750 $1,099 $1.47 21d 1 1.18mi
6451 Edward St Norfolk, VA 3.0 2.5 1400 $2,000 $1.43 8d 1 1.18mi
6343 Chesapeake Blvd Apt communities Norfolk, VA 2.0 1.0 750 $1,099 $1.47 21d 1 1.20mi
1346 Tallwood St Norfolk, VA 3.0 2.0 1293 $2,200 $1.70 4d 1 1.20mi
609 Summers Dr Norfolk, VA 3.0 1.0 998 $1,995 $2.00 4d 1 1.22mi
6450 Crescent Way Norfolk, VA 1.0–3.0 1.0–2.0 1128 $2,369 $2.10 3d 23 1.32mi
739 Waukesha Ave Norfolk, VA 2.0 1.0 860 $1,800 $2.09 24d 1 1.37mi
6234 Chesapeake Blvd Norfolk, VA 2.0 1.0 986 $925 $0.94 17d 1 1.37mi
218 Granby Park Dr Unit B Norfolk, VA 3.0 1.0 1330 $1,745 $1.31 13d 1 1.37mi
218 Granby Park Dr Unit B Norfolk, VA 3.0 1.0 1330 $1,795 $1.35 4d 1 1.37mi
218 Granby Park Dr Unit B Norfolk, VA 3.0 1.0 1330 $1,695 $1.27 3d 1 1.37mi
6228 Chesapeake Blvd Unit G Norfolk, VA 2.0 1.0 885 $925 $1.05 44d 1 1.39mi
6249 Alexander St Unit C Norfolk, VA 2.0 1.0 817 $1,195 $1.46 24d 1 1.40mi

Listing history 5 events

  1. 2026-06-16
    statusdays on market $170,000 Under Contract 7 DOM
  2. 2026-06-15
    days on market $170,000 Active 6 DOM
  3. 2026-06-13
    days on market $170,000 Active 4 DOM
  4. 2026-06-10
    remarks 689-char remark
  5. 2026-06-10
    listed $170,000 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
$2,060 · $172/mo
Projected year-2 tax
$2,060 · $172/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 3/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥104°F today · 16 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
$19,806
− Mortgage interest
−$9,523
− Property taxes
−$2,060
− Insurance
−$850
− Repairs & maintenance
−$1,584
− Management
−$1,584
− Depreciation
−$4,945
Taxable loss
−$741
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$178
After-tax cash flow
$2,216/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)
28,628
Household income
$68,380
Rent vs Own
43.9% rent · 56.1% own
Severe rent burden
1342.0

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
Black 55% White 23% Hispanic / Latino 11% Two or more races 7% Asian 5%
Hispanic origin (detail)
Mexican 4% Puerto Rican 3%
Common ancestry
Romanian 1% Slovak 1% Lithuanian 0%
Foreign-born
10% · Canada
Languages at home
87% English-only · Spanish 6% Tagalog/Filipino 4% French/Haitian/Cajun 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
▼ -33.67%
Current HPI
329.2241
Rent YoY
▲ 3.42%
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

1 event — show timeline
  • 2026-06-09 Listed $170,000 REINMLS

Property tax history

+6.2%/yr

Latest (2025): $2,060 · +13.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…