CashFlowRE
Sign in Sign up
908 Poplar Ave Duplex
B Composite 72.43
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
  • ARV discount +8.4/15.0
  • 1% rule +8.2/10.0
  • Schools +5.8/10.0
  • Rent growth +4.0/5.0
  • Livability +3.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$249,900

908 Poplar Ave · Chesapeake, VA 23323
4 bd · 2.0 ba · 1,566 sqft · MultiFamily public records · 6 Days on market
Built 1971 Est $255k · at est.

🖨 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

Brick duplex with stable cash flow and long-term tenants in place! Each unit offers ~ 783 SF with 2 bedrooms and 1 bath (1566 SF total). Both units are leased at $950/month through 3/31/2027, providing immediate income and reduced vacancy risk. Tenants pay their own utilities; water is on one meter and reimbursed to landlord. Unit A features an updated bathroom. Property includes a large side yard, ample off-street parking, and two storage sheds. Solid brick construction supports long-term durability and lower maintenance. Sold strictly as-is; seller to make no repairs. Ideal for investors seeking a steady returns with minimal turnover.

Key facts

  • Two storage sheds
  • Large side yard
  • Lower maintenance

Tags

UPDATED BATHROOMLARGE SIDE YARDAMPLE OFF STREET PARKINGTWO STORAGE SHEDSSOLID BRICK CONSTRUCTIONLOWER MAINTENANCE

Property features AI

Finance

  • Financial info: Unit A rent: $950 (lease expires 3/31/2027, annual lease); Unit B rent: $950 (lease expires 3/31/2027, annual lease)

Exterior

  • Parking: Driveway and off-street parking; Each unit with 2 parking spaces
  • Utilities: City/County water; City/County sewer; Separate electric meters; Separate gas meters
  • Home design: Duplex; Side-by-side style; Simple ownership; Slab foundation
  • Construction: Asphalt shingle roof
  • Exterior features: Brick and wood siding; Shed on property; Lot dimensions approximately 100' x 188' x 100' x 187'

Interior

  • Kitchen: Microwave; Electric range; Gas range; Refrigerator
  • Bedrooms: Unit A: 2 bedrooms (1st floor master bedroom); Unit B: 2 bedrooms (1st floor master bedroom)
  • Flooring: Carpet; Vinyl; Wood
  • Bathrooms: Unit A: 1 bathroom; Unit B: 1 bathroom
  • Heating & cooling: Baseboard heating (electric); Central air conditioning
  • Interior features: Window treatments; Cable TV hookup; Ceiling fans; Level flooring; Low pile carpet
  • Laundry & utility: Separate electric and gas meters; Gas 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 × 2-bed/1.0-bath units multifamily listed at $250k.

Deal economics

  • At list price, monthly cash flow is $949 ($11k/yr) — positive. Per door: $475/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $250k).
  • Cap rate 10.9% vs local median 3.7% in Chesapeake — 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 70/100 on livability (#236 in VA) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+; Watch: crime C-, cost of living C-, amenities F.
  • Chesapeake City Public School District (suburban): math 58% / reading 74% proficiency, ranked #31 of 131 in VA (top 24%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: G.A. Treakle Elementary (math 47% / reading 56%, grade C-, #728 of 1,108 statewide, top 66%, 421 students, 93% FRL); Deep Creek High (math 70% / reading 82%, grade A-, #102 of 319 statewide, top 32%, 1,597 students, 49% FRL) — zoned schools average 71% FRL vs 28% district-wide (43 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+6.1%/yr); 177 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 597 units permitted in Chesapeake city in 2024 (0 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($109k/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 $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Chesapeake County population projected at +21% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 6.1% rent growth), your $70k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 10y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $62k; list at $250k implies a 300% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • 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 $249,900

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1971 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 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
1.32%
Cap rate
10.85%
Cash-on-cash
16.28%
DSCR
1.72
GRM
6.3

CMA / ARV

ARV (on-the-fly)
$255,258
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
908 Poplar Ave 0.00mi 4/2.0 1,566 (0%) 0mo $255,000 $163 100

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 · 6.13% rent growth · sell at horizon

5-year hold
IRR
10.7%
Equity multiple
1.44×
Total profit
$30,662
Equity at exit
$37,261
10-year hold
IRR
22.1%
Equity multiple
3.16×
Total profit
$151,357
Equity at exit
$21,607

Cash invested: $69,972 (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 23323

Home prices YoY
-21.8%
Rents YoY
6.1%
Active inventory
177
Price-to-rent
12.7×

Monthly cashflow live

Estimated rent
$3,292 medium interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$237 /mo · $2,841/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$691
Net cashflow
$949

Break-even live

Break-even rent $2,090
Max offer price $249,900
Occupancy floor 66%

Sensitivity live

Price -10% $1,091 -5% $1,020 +0% $949 +5% $879 +10% $808
Rent -10% $689 -5% $819 +0% $949 +5% $1,079 +10% $1,209
Rate -1.0pp $1,075 -0.5pp $1,013 base $949 +0.5pp $885 +1.0pp $819

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

UnitsBedsBathsEst. rent
Total (2 units) $3,292

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
$62,475
Closing costs
$7,497
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
1061 Saint Julian Dr Chesapeake, VA 4.0 2.0 1611 $2,550 $1.58 24d 1 0.46mi
940 Willis St Chesapeake, VA 3.0 2.0 1150 $1,795 $1.56 17d 1 0.49mi
2509 Meiggs Rd Chesapeake, VA 3.0 2.0 1664 $2,500 $1.50 11d 1 0.90mi
2604 Townhouse Ln Chesapeake, VA 1.0–3.0 1.5 1050 $1,885 $1.80 2d 1 1.02mi
1114 Woodland Terrace Dr Chesapeake, VA 3.0 1.0 1223 $2,000 $1.64 24d 1 1.08mi
622 Wooddale Ct Chesapeake, VA 4.0 2.0 1475 $2,450 $1.66 24d 1 1.19mi

Listing history 9 events

  1. 2026-05-05
    status Under Contract
  2. 2026-04-29
    listed $249,900 Active
  3. 2016-12-07
    historical
  4. 2016-08-13
    price $178,000
  5. 2016-08-13
    status Active
  6. 2016-08-05
    historical
  7. 2016-06-06
    listed $169,000 Active
  8. 2000-06-13
    soldstatus $62,500
  9. 1981-09-08
    soldstatus $41,000

ⓘ 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
$2,841 · $237/mo
Projected year-2 tax
$2,841 · $237/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 4/10 Moderate FEMA zone X (shaded) · 22% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥107°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
  • 🫁 Air quality 5/10 Major 6 unhealthy d/yr today · 7 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
$39,504
− Mortgage interest
−$13,998
− Property taxes
−$2,841
− Insurance
−$1,250
− Repairs & maintenance
−$3,160
− Management
−$3,160
− Depreciation
−$7,270
Taxable income
$7,825
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,878
After-tax cash flow
$9,514/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
Chesapeake City Public School District
NCES district ID
5100810
Math proficiency
58% ▼ -29.00%
Reading proficiency
74% ▼ -7.00%
Median HH income
$69,356
Composite
57.84/100
National rank
#1047
State rank
#31 of 131 in VA

Livability — Chesapeake

Score
70/100
State rank
#236
US rank
#7942

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Chesapeake, VA
County
Chesapeake City · 253,091 people
City population
253,091
Metro
Virginia Beach-Norfolk-Newport News, VA-NC
Population (ZIP)
43,043
Household income
$108,730
Rent vs Own
16.3% rent · 83.7% own
Severe rent burden
699.0

Population outlook (Chesapeake County) Hauer SSP2

Today (2025)
263,804 people
By 2030
276,798 · +4.9%
By 2040
299,906 · +13.7%
By 2050
318,284 · +20.7%
By 2075
362,137 · +37.3%
By 2100
372,225 · +41.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.62)
Race & ethnicity
White 54% Black 27% Two or more races 11% Hispanic / Latino 8% Asian 3%
Hispanic origin (detail)
Mexican 2% Puerto Rican 4%
Common ancestry
Italian 3% Romanian 2% Slovak 2%
Foreign-born
5% · Canada, South Korea, Jamaica
Languages at home
93% English-only · Spanish 4% Tagalog/Filipino 1% Other Indo-European 1%

Political lean MEDSL · Chesapeake

2024 margin
Toss-up / Even · D 51.3% · R 47.5% · Other 1.2%
2008→2024 swing
+2.5pp toward D · 2008: 1.3pp · 2024: 3.8pp
All cycles
2024: D+3.8 2020: D+6.5 2016: R+1.3 2012: D+1.1 2008: D+1.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -86.09%
Current HPI
309.6925
Rent YoY
▲ 6.13%
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

+509.5% since first listed
9 events — show timeline
  • 2026-05-05 Pending REINMLS
  • 2026-04-29 Listed $249,900 REINMLS
  • 2016-12-07 Listing Removed REINMLS
  • 2016-08-13 Price Changed $178,000 REINMLS
  • 2016-08-13 Relisted REINMLS
  • 2016-08-05 Listing Removed REINMLS
  • 2016-06-06 Listed $169,000 REINMLS
  • 2000-06-13 Sold (Public Records) $62,500 Public Records
  • 1981-09-08 Sold (Public Records) $41,000 Public Records

Property tax history

+3.6%/yr

Latest (2025): $2,841 · +6.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…