CashFlowRE
Sign in Sign up
1714 Floyd St
C- Composite 51.21
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 +17.4/30.0
  • ARV discount +10.6/15.0
  • DSCR +5.4/10.0
  • Livability +4.5/5.0
  • Schools +4.0/10.0
  • 1% rule +3.8/10.0
  • Rent growth +2.8/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$160,000

1714 Floyd St · Lynchburg, VA 24501
3 bd · 1.0 ba · 1,186 sqft · SingleFamily public records · 98 Days on market
Built 1907 9,853 sqft lot $135/sqft · 34% above area Est $172k · 7% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Attention investors! Add immediate, hassle-free cash flow to your portfolio with this perfectly updated, turn-key single-family rental at 1714 Floyd St. This property is already generating solid income with tenants in place paying $1,300 a month on a steady lease secured through November 2026. You can start collecting rent from day one with absolutely zero deferred maintenance to worry about, as the home has been recently refreshed from top to bottom. Recent capital improvements include plush new carpet, updated appliances, secure new exterior doors, and multiple replaced windows to ensure great energy efficiency. The bathrooms have also been tastefully modernized with brand-new vanities and toilets. Don't miss this rare opportunity to acquire a fully updated, income-producing asset where all the hard work and tenant placement has already been done for you. Add this reliable performer to your investment portfolio today!

Key facts

  • Updated appliances
  • Replaced windows
  • New toilets

Tags

UPDATED APPLIANCESNEW EXTERIOR DOORSREPLACED WINDOWSMODERNIZED BATHROOMSNEW VANITIESNEW TOILETS

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 $160k.

Deal economics

  • At list price, monthly cash flow is $121 ($1k/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 $141k (11.7% below list).
  • Recommended offer: $141k (11.7% below list) — sets the bar for 1% rule.
  • Cap rate 7.2% 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 (+1.1%/yr); 216 active listings in the ZIP; 38 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 472 units permitted in Lynchburg city in 2024 (240 in 5+ unit buildings).
  • This rent runs 40% of the median local income ($42k/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 $5k 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 98 days — a 9% lower offer ($146k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 7y 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 $95k; list at $160k implies a 68% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1907 — 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 $141,322 (11.7% below list)

Questions for the listing agent

  1. It's been on market 98 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1907 — 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
0.88%
Cap rate
7.20%
Cash-on-cash
3.24%
DSCR
1.14
GRM
9.4

CMA / ARV

ARV (median comp)
$171,921
List price
$160,000
Delta
-6.93%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1417 Floyd St 0.20mi 3/2.0 1,120 (-6%) 1mo $203,500 $182 76
1114 Knight St 0.19mi 3/2.0 1,085 (-8%) 0mo $43,600 $40 73
1113 18th St 0.14mi 3/2.0 1,283 (+8%) 4mo $54,500 $42 72
1310 9th St St 0.58mi 3/1.5 1,138 (-4%) 2mo $185,000 $163 63
1930 Vine Street St 0.42mi 3/2.0 1,110 (-6%) 5mo $112,000 $101 61
2228 High St 0.63mi 2/1.0 (-1) 1,233 (+4%) 2mo $21,500 $17 57
1900 Park Ave 0.67mi 3/1.5 1,244 (+5%) 3mo $172,000 $138 56
906 8th Street St 0.70mi 3/1.5 1,132 (-5%) 4mo $135,000 $119 54
2013 Poplar St 0.46mi 3/2.5 1,040 (-12%) 4mo $176,000 $169 49
1303 Tilden Ave 0.64mi 3/2.0 1,040 (-12%) 3mo $200,000 $192 43
2346 Aragon St 0.68mi 2/1.0 (-1) 1,048 (-12%) 3mo $139,000 $133 41
811 Polk St 0.67mi 4/1.0 (+1) 1,036 (-13%) 2mo $149,000 $144 41

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 · 1.15% rent growth · sell at horizon

5-year hold
IRR
-13.1%
Equity multiple
0.53×
Total profit
$-20,842
Equity at exit
$23,857
10-year hold
IRR
-7.1%
Equity multiple
0.58×
Total profit
$-18,618
Equity at exit
$13,834

Cash invested: $44,800 (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 24501

Rents YoY
1.1%
Active inventory
216
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$1,413 high interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$90 /mo · $1,075/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$297
Net cashflow
$121

Break-even live

Break-even rent $1,260
Max offer price $160,000
Occupancy floor 86%

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
$40,000
Closing costs
$4,800
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 38 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1308 16th St Lynchburg, VA 3.0 2.0 1380 $1,800 $1.30 13d 1 0.08mi
1521 Taylor St Lynchburg, VA 3.0 1.0 1337 $1,195 $0.89 21d 1 0.14mi
1415 Floyd St Lynchburg, VA 3.0 2.0 1300 $1,800 $1.38 21d 1 0.20mi
1219 Pierce St Unit 1221 Lynchburg, VA 2.0 1.0 1168 $825 $0.71 13d 1 0.35mi
1810 Laurel St Lynchburg, VA 2.0 1.0 720 $995 $1.38 43d 1 0.35mi
1401 Kemper St Lynchburg, VA 2.0–3.0 2.0 1118 $1,167 $1.04 21d 6 0.40mi
1105 Fillmore St Unit B Lynchburg, VA 3.0 1.0 1300 $1,250 $0.96 43d 1 0.43mi
1106 Pierce St Lynchburg, VA 3.0 2.0 1018 $875 $0.86 21d 1 0.43mi
900 Polk St Unit A Lynchburg, VA 3.0 1.0 1100 $895 $0.81 13d 1 0.62mi
2269 Aragon St Lynchburg, VA 3.0 2.0 1200 $1,695 $1.41 43d 1 0.65mi
1008 8th St Lynchburg, VA 3.0 2.0 1316 $1,795 $1.36 21d 1 0.67mi
2336 Aragon St Lynchburg, VA 2.0 1.0 1042 $995 $0.95 13d 1 0.67mi
1500 Main St Lynchburg, VA 1.0–2.0 1.0 1182 $1,600 $1.35 13d 6 0.74mi
2518 Carter St Lynchburg, VA 3.0 2.0 1091 $1,500 $1.37 43d 1 0.80mi
1625 Shaffer St Lynchburg, VA 2.0 1.0 895 $850 $0.95 43d 1 0.81mi
601 Jackson St Lynchburg, VA 3.0 2.0 1138 $1,595 $1.40 43d 1 0.82mi
2107 Park Ave Unit 4 Lynchburg, VA 2.0 1.0 800 $785 $0.98 13d 1 0.84mi
2205 Easley Ave Lynchburg, VA 2.0 2.0 870 $1,400 $1.61 43d 1 0.86mi
512 Polk St Lynchburg, VA 3.0 1.0 1340 $1,295 $0.97 21d 1 0.86mi
403 Grove St Lynchburg, VA 3.0 2.0 1400 $1,600 $1.14 43d 1 0.88mi
2021 Rose Ln Lynchburg, VA 2.0 1.0 836 $1,095 $1.31 21d 1 0.91mi
801 Church St Unit 8 Lynchburg, VA 2.0 2.0 875 $1,850 $2.11 13d 1 0.91mi
317 Grove St Unit A Lynchburg, VA 2.0 1.0 900 $895 $0.99 43d 1 0.91mi
2734 Fort Ave Lynchburg, VA 1.0–2.0 1.0–2.0 875 $1,450 $1.66 43d 1 0.92mi
318 Wadsworth St Lynchburg, VA 3.0 1.0 943 $995 $1.06 21d 1 0.93mi
905 Centerdale St Lynchburg, VA 2.0 1.0 780 $895 $1.15 13d 1 0.97mi
317 Polk St Lynchburg, VA 3.0 2.0 925 $1,650 $1.78 43d 1 0.97mi
630 Park Ln Lynchburg, VA 4.0 1.5 1434 $1,895 $1.32 13d 1 0.99mi
612 Commerce St Lynchburg, VA 1.0–2.0 1.0–2.0 716 $1,250 $1.74 13d 2 1.09mi
216 Kenyon St Lynchburg, VA 2.0 1.0 1114 $995 $0.89 43d 1 1.10mi
209 Munford St Lynchburg, VA 3.0 2.5 1420 $1,497 $1.05 44d 1 1.10mi
1705 1st St Unit A Lynchburg, VA 2.0 1.0 1100 $1,395 $1.27 21d 1 1.15mi
2210 Haden St Lynchburg, VA 2.0 1.0 784 $1,050 $1.34 43d 1 1.28mi
803 Mansfield Ave Lynchburg, VA 2.0 1.0 900 $1,300 $1.44 21d 1 1.32mi
2205 Mayflower Dr Lynchburg, VA 3.0 1.0 1500 $1,450 $0.97 21d 1 1.40mi
106 Yeardley Ave Unit B Lynchburg, VA 3.0 1.0 1060 $895 $0.84 21d 1 1.41mi
2920 Richmond St Lynchburg, VA 4.0 1.0 1472 $1,695 $1.15 21d 1 1.45mi
507 Victoria Ave Unit 507 Lynchburg, VA 4.0 2.0 1480 $1,700 $1.15 21d 1 1.48mi

Listing history 29 events

  1. 2026-06-19
    days on market $160,000 Active 98 DOM
  2. 2026-06-18
    days on market $160,000 Active 97 DOM
  3. 2026-06-17
    days on market $160,000 Active 96 DOM
  4. 2026-06-16
    days on market $160,000 Active 95 DOM
  5. 2026-06-15
    days on market $160,000 Active 94 DOM
  6. 2026-06-14
    days on market $160,000 Active 92 DOM
  7. 2026-06-13
    days on market $160,000 Active 91 DOM
  8. 2026-06-10
    days on market $160,000 Active 89 DOM
  9. 2026-06-09
    days on market $160,000 Active 88 DOM
  10. 2026-06-08
    days on market $160,000 Active 87 DOM
  11. 2026-06-07
    days on market $160,000 Active 86 DOM
  12. 2026-06-03
    days on market $160,000 Active 82 DOM
  13. 2026-06-02
    days on market $160,000 Active 81 DOM
  14. 2026-06-01
    days on market $160,000 Active 80 DOM
  15. 2026-05-31
    days on market $160,000 Active 79 DOM
  16. 2026-05-30
    days on market $160,000 Active 78 DOM
  17. 2026-03-12
    listed $160,000 Active 933-char remark
    Show marketing remark (933 chars)

    Attention investors! Add immediate, hassle-free cash flow to your portfolio with this perfectly updated, turn-key single-family rental at 1714 Floyd St. This property is already generating solid income with tenants in place paying $1,300 a month on a steady lease secured through November 2026. You can start collecting rent from day one with absolutely zero deferred maintenance to worry about, as the home has been recently refreshed from top to bottom. Recent capital improvements include plush new carpet, updated appliances, secure new exterior doors, and multiple replaced windows to ensure great energy efficiency. The bathrooms have also been tastefully modernized with brand-new vanities and toilets. Don't miss this rare opportunity to acquire a fully updated, income-producing asset where all the hard work and tenant placement has already been done for you. Add this reliable performer to your investment portfolio today!

  18. 2025-11-16
    historical $1,295
  19. 2025-09-16
    listed $1,295
  20. 2023-03-10
    soldstatus $95,000
  21. 2023-03-09
    soldstatus $95,000 Closed 260-char remark
    Show marketing remark (260 chars)

    Close to downtown at an affordable price! The primary suite is on the second story with two bedrooms and a full bath on the main floor. Plenty of storage space in the unfinished basement. The house's major systems have all been updated and it is move-in ready!

  22. 2023-02-08
    status Pending 260-char remark
    Show marketing remark (260 chars)

    Close to downtown at an affordable price! The primary suite is on the second story with two bedrooms and a full bath on the main floor. Plenty of storage space in the unfinished basement. The house's major systems have all been updated and it is move-in ready!

  23. 2023-01-24
    price $115,000 260-char remark
    Show marketing remark (260 chars)

    Close to downtown at an affordable price! The primary suite is on the second story with two bedrooms and a full bath on the main floor. Plenty of storage space in the unfinished basement. The house's major systems have all been updated and it is move-in ready!

  24. 2022-12-06
    price $119,900 260-char remark
    Show marketing remark (260 chars)

    Close to downtown at an affordable price! The primary suite is on the second story with two bedrooms and a full bath on the main floor. Plenty of storage space in the unfinished basement. The house's major systems have all been updated and it is move-in ready!

  25. 2022-10-31
    listed $121,500 Active 260-char remark
    Show marketing remark (260 chars)

    Close to downtown at an affordable price! The primary suite is on the second story with two bedrooms and a full bath on the main floor. Plenty of storage space in the unfinished basement. The house's major systems have all been updated and it is move-in ready!

  26. 2020-08-21
    soldstatus $86,900
  27. 2020-08-18
    soldstatus $86,900
  28. 2019-12-11
    listed $84,900
  29. 2019-04-26
    listed $99,900

ⓘ 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
$1,075 · $90/mo
Projected year-2 tax
$1,312 · $109/mo
Expected delta
+$237/yr (+$20/mo · 22.0%)

ⓘ 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 5/10 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
$16,959
− Mortgage interest
−$8,962
− Property taxes
−$1,075
− Insurance
−$800
− Repairs & maintenance
−$1,357
− Management
−$1,357
− Depreciation
−$4,655
Taxable loss
−$1,247
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$299
After-tax cash flow
$1,753/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)
25,006
Household income
$42,222
Rent vs Own
53.0% rent · 47.0% own
Severe rent burden
1717.0

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 0.55)
Race & ethnicity
White 58% Black 34% Two or more races 4% Hispanic / Latino 3%
Common ancestry
Slovak 1% Italian 1% Serbian 1%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 2%

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
▼ -131.06%
Current HPI
223.6839
Rent YoY
▲ 1.15%
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

+60.2% since first listed
13 events — show timeline
  • 2026-03-12 Listed $160,000 LMLS
  • 2025-11-16 Rental Removed $1,295 SHOWMOJO
  • 2025-09-16 Listed for Rent $1,295 SHOWMOJO
  • 2023-03-10 Sold (Public Records) $95,000 Public Records
  • 2023-03-09 Sold (MLS) $95,000 LMLS
  • 2023-02-08 Pending LMLS
  • 2023-01-24 Price Changed $115,000 LMLS
  • 2022-12-06 Price Changed $119,900 LMLS
  • 2022-10-31 Listed $121,500 LMLS
  • 2020-08-21 Sold (MLS) $86,900 LMLS
  • 2020-08-18 Sold (Public Records) $86,900 Public Records
  • 2019-12-11 Listed $84,900 LMLS
  • 2019-04-26 Listed $99,900 LMLS

Property tax history

+24.7%/yr

Latest (2025): $1,075 · +16.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…