CashFlowRE
Sign in Sign up
833 Hampton Ave
D+ Composite 47.27
Why this score? — see what drove the D+ 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 +14.2/30.0
  • ARV discount +7.5/15.0
  • Appreciation +4.6/10.0
  • DSCR +4.3/10.0
  • Schools +3.8/10.0
  • Livability +3.8/5.0
  • 1% rule +3.4/10.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0

$187,000

833 Hampton Ave · Newport News, VA 23607
3 bd · 1.0 ba · 1,139 sqft · SingleFamily public records · 92 Days on market
Built 1984 2,613 sqft lot $164/sqft · 92% above area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Make this stylish house with a great floor plan, your home!  Remodeled and refreshed!  3 freshly carpeted bedrooms, 1 bathroom with spacious vanity sink and shower!  New roof, HVAC, flooring, kitchen cabinets, quartz countertop, appliances, light fixtures, patio door, windows, bathroom fixtures, and more! A privately fenced backyard with room for a garden, cookout, and relaxing! No HOA!  Conveniently located near shopping, restaurants, Newport News Shipbuilding, James River, Hampton Roads Bridge tunnel, and I 64. Don't let this one get away.

Key facts

  • Front porch
  • Backyard
  • Built 1984

Tags

FRONT PORCHBACKYARD

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 $187k.

Deal economics

  • At list price, monthly cash flow is $32 ($382/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 $157k (16.2% below list).
  • Recommended offer: $157k (16.2% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% vs local median 4.2% in Newport News — 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 75/100 on livability (#123 in VA, #4,018 nationally) — a middle-class / working-renter tenant base. Strengths: health & safety A+, cost of living A, housing A; Watch: crime F, commute F.
  • Newport News City Public School District (urban): math 34% / reading 54% proficiency, ranked #112 of 131 in VA (top 86%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+2.9%/yr); 128 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); lower-income renter base — watch delinquency; 522 units permitted in Newport News city in 2024 (458 in 5+ unit buildings).
  • This rent runs 44% 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 (-0.8%/yr); year-one equity from $1k of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Newport News County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 92 days — a 9% lower offer ($170k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts 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 $70k; list at $187k implies a 165% 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 $156,781 (16.2% below list)

Questions for the listing agent

  1. It's been on market 92 days. Have you received any prior offers? Is the seller open to a 16% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are B-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?
  5. 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?
  6. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  7. 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.
  8. 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.
  9. 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
0.84%
Cap rate
6.50%
Cash-on-cash
0.73%
DSCR
1.03
GRM
9.9

CMA / ARV

ARV (median comp)
$97,408
List price
$187,000
Delta
91.98%
Verdict
OVERPRICED
Comps
1 within 2.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
942 20th St 0.23mi 3/1.5 1,250 (+10%) 1mo $180,000 $144 70
960 15th St 0.46mi 3/1.5 1,195 (+5%) 0mo $137,000 $115 68
1234 22nd St 0.59mi 3/1.0 1,100 (-3%) 1mo $259,000 $235 66
937 17th St 0.31mi 3/2.0 1,245 (+9%) 0mo $252,500 $203 66
848 31st St 0.47mi 3/1.0 1,045 (-8%) 1mo $175,000 $167 64
641 33rd St 0.67mi 3/2.0 1,135 (-0%) 1mo $263,000 $232 63
988 15th St 0.50mi 2/1.0 (-1) 1,061 (-7%) 2mo $126,050 $119 59
2010 Roanoke Ave 0.36mi 3/1.0 1,300 (+14%) 2mo $180,000 $138 58
1141 27th St 0.52mi 3/1.0 1,000 (-12%) 2mo $85,000 $85 54
643 33rd St 0.67mi 2/1.0 (-1) 1,060 (-7%) 2mo $215,000 $203 51
3015 Wickham Ave 0.47mi 3/2.0 1,300 (+14%) 1mo $252,000 $194 50
2106 Chestnut Ave 0.51mi 4/3.0 (+1) 1,244 (+9%) 2mo $295,000 $237 46

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-0.84% appreciation · 2.91% rent growth · sell at horizon

5-year hold
IRR
-4.7%
Equity multiple
0.79×
Total profit
$-10,872
Equity at exit
$46,576
10-year hold
IRR
1.8%
Equity multiple
1.17×
Total profit
$9,082
Equity at exit
$50,143

Cash invested: $52,360 (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 23607

Home prices YoY
-0.3%
Rents YoY
2.9%
Active inventory
128
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$1,568 high interval (Pro) →
Mortgage (P&I)
$981
Tax from tax record
$148 /mo · $1,778/yr
Insurance
$78
HOA
$0
Vacancy / Maint / Mgmt
$329
Net cashflow
$32

Break-even live

Break-even rent $1,527
Max offer price $187,000
Occupancy floor 93%

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
$46,750
Closing costs
$5,610
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
829 22nd St Newport News, VA 3.0 1.5 1020 $1,650 $1.62 44d 1 0.03mi
740 21st St Newport News, VA 3.0 2.0 1120 $2,000 $1.79 44d 1 0.18mi
1035 23rd St Newport News, VA 3.0 2.0 1378 $1,600 $1.16 44d 1 0.28mi
932 16th St Newport News, VA 2.0 1.0 754 $1,500 $1.99 44d 1 0.39mi
749 31st St Newport News, VA 3.0 2.0 1000 $1,900 $1.90 44d 1 0.49mi
2314 Chestnut Ave Newport News, VA 2.0 1.0 900 $12,900 $14.33 2d 1 0.52mi
1152 Orcutt Ave Newport News, VA 3.0 1.0 947 $1,375 $1.45 4d 1 0.52mi
1216 21st St Newport News, VA 3.0 3.5 1446 $1,700 $1.18 24d 1 0.54mi
3206 Madison Ave Newport News, VA 3.0 1.0 900 $1,550 $1.72 11d 1 0.58mi
1240 24th St Newport News, VA 2.0 1.0 752 $995 $1.32 24d 1 0.60mi
1239 24th St Newport News, VA 3.0 1.0 880 $1,495 $1.70 44d 1 0.61mi
709 33rd St Unit 1 Newport News, VA 2.0 1.0 878 $1,400 $1.59 17d 1 0.61mi
1124 33rd St Newport News, VA 3.0 1.5 1386 $1,600 $1.15 24d 1 0.67mi
1010 36th St Newport News, VA 2.0 1.0 775 $1,095 $1.41 24d 1 0.73mi
1227 31st St Newport News, VA 3.0 2.0 1500 $2,495 $1.66 2d 1 0.73mi
935 37th St Unit 16 Newport News, VA 2.0 1.0 700 $995 $1.42 44d 1 0.76mi
935 37th St Unit 4 Newport News, VA 2.0 1.0 700 $900 $1.29 24d 1 0.76mi
935 37th St Unit 15 Newport News, VA 2.0 1.0 700 $995 $1.42 8d 1 0.76mi
1032 37th St Newport News, VA 3.0 2.0 1191 $1,450 $1.22 44d 1 0.78mi
1348 28th St Newport News, VA 2.0 1.0 997 $1,350 $1.35 4d 1 0.83mi
1348 28th St Unit NA Newport News, VA 2.0 1.0 997 $1,350 $1.35 24d 1 0.83mi
3100 Warwick Blvd Newport News, VA 2.0 1.5 1130 $1,008 $0.89 3d 2 0.86mi
4107 Newsome Dr Newport News, VA 2.0 1.0 740 $1,045 $1.41 44d 1 0.97mi
4101 Newsome Dr Newport News, VA 2.0 1.0 740 $1,045 $1.41 24d 1 0.97mi
4104 Newsome Dr Newport News, VA 2.0 1.0 740 $1,045 $1.41 44d 1 0.97mi
4104 Newsome Dr Newport News, VA 2.0 1.0 740 $1,045 $1.41 24d 1 0.97mi
913 41st St Newport News, VA 2.0 1.5 740 $1,045 $1.41 24d 1 0.97mi
841 41st St Newport News, VA 2.0 1.0 740 $795 $1.07 11d 1 0.97mi
915 41st St Newport News, VA 2.0 1.0 740 $1,045 $1.41 24d 1 0.98mi
4119 Newsome Dr Newport News, VA 2.0 1.0 740 $1,045 $1.41 24d 1 0.99mi
4135 Newsome Dr Newport News, VA 2.0 1.0 740 $795 $1.07 3d 1 1.00mi
4137 Newsome Dr Newport News, VA 2.0 1.0 740 $795 $1.07 3d 1 1.00mi
4111 Orcutt Ave Newport News, VA 2.0 1.0 740 $795 $1.07 3d 1 1.00mi
4163 Newsome Dr Newport News, VA 2.0 1.0 740 $1,045 $1.41 24d 1 1.01mi
4200 Newsome Dr Newport News, VA 2.0 1.0 895 $795 $0.89 24d 1 1.01mi
41 Ash Ave Unit B Newport News, VA 2.0 1.0 930 $1,500 $1.61 24d 1 1.02mi
4218 Newsome Dr Newport News, VA 2.0 1.0 740 $795 $1.07 3d 1 1.02mi
4224 Newsome Dr Newport News, VA 2.0 1.0 740 $1,045 $1.41 24d 1 1.03mi
4226 Newsome Dr Newport News, VA 2.0 1.0 740 $1,045 $1.41 24d 1 1.03mi
4241 Orcutt Ave Newport News, VA 2.0 1.0 740 $795 $1.07 3d 1 1.06mi

Listing history 18 events

  1. 2026-05-15
    price $187,000 567-char remark
    Show marketing remark (543 chars)

    Make this stylish house with a great floor plan, your home! Remodeled and refreshed! 3 freshly carpeted bedrooms, 1 bathroom with spacious vanity sink and shower! New roof, HVAC, flooring, kitchen cabinets, quartz countertop, appliances, light fixtures, patio door, windows, bathroom fixtures, and more! A privately fenced backyard with room for a garden, cookout, and relaxing! No HOA! Conveniently located near shopping, restaurants, Newport News Shipbuilding, James River, Hampton Roads Bridge tunnel, and I 64. Don't let this one get away.

  2. 2026-05-15
    price $187,000 543-char remark
    Show marketing remark (543 chars)

    Make this stylish house with a great floor plan, your home! Remodeled and refreshed! 3 freshly carpeted bedrooms, 1 bathroom with spacious vanity sink and shower! New roof, HVAC, flooring, kitchen cabinets, quartz countertop, appliances, light fixtures, patio door, windows, bathroom fixtures, and more! A privately fenced backyard with room for a garden, cookout, and relaxing! No HOA! Conveniently located near shopping, restaurants, Newport News Shipbuilding, James River, Hampton Roads Bridge tunnel, and I 64. Don't let this one get away.

  3. 2026-04-02
    price $189,000 567-char remark
    Show marketing remark (543 chars)

    Make this stylish house with a great floor plan, your home! Remodeled and refreshed! 3 freshly carpeted bedrooms, 1 bathroom with spacious vanity sink and shower! New roof, HVAC, flooring, kitchen cabinets, quartz countertop, appliances, light fixtures, patio door, windows, bathroom fixtures, and more! A privately fenced backyard with room for a garden, cookout, and relaxing! No HOA! Conveniently located near shopping, restaurants, Newport News Shipbuilding, James River, Hampton Roads Bridge tunnel, and I 64. Don't let this one get away.

  4. 2026-04-02
    price $189,000 543-char remark
    Show marketing remark (543 chars)

    Make this stylish house with a great floor plan, your home! Remodeled and refreshed! 3 freshly carpeted bedrooms, 1 bathroom with spacious vanity sink and shower! New roof, HVAC, flooring, kitchen cabinets, quartz countertop, appliances, light fixtures, patio door, windows, bathroom fixtures, and more! A privately fenced backyard with room for a garden, cookout, and relaxing! No HOA! Conveniently located near shopping, restaurants, Newport News Shipbuilding, James River, Hampton Roads Bridge tunnel, and I 64. Don't let this one get away.

  5. 2026-02-24
    listed $196,000 Active 567-char remark
    Show marketing remark (543 chars)

    Make this stylish house with a great floor plan, your home! Remodeled and refreshed! 3 freshly carpeted bedrooms, 1 bathroom with spacious vanity sink and shower! New roof, HVAC, flooring, kitchen cabinets, quartz countertop, appliances, light fixtures, patio door, windows, bathroom fixtures, and more! A privately fenced backyard with room for a garden, cookout, and relaxing! No HOA! Conveniently located near shopping, restaurants, Newport News Shipbuilding, James River, Hampton Roads Bridge tunnel, and I 64. Don't let this one get away.

  6. 2026-02-24
    listed $196,000 Active 543-char remark
    Show marketing remark (543 chars)

    Make this stylish house with a great floor plan, your home! Remodeled and refreshed! 3 freshly carpeted bedrooms, 1 bathroom with spacious vanity sink and shower! New roof, HVAC, flooring, kitchen cabinets, quartz countertop, appliances, light fixtures, patio door, windows, bathroom fixtures, and more! A privately fenced backyard with room for a garden, cookout, and relaxing! No HOA! Conveniently located near shopping, restaurants, Newport News Shipbuilding, James River, Hampton Roads Bridge tunnel, and I 64. Don't let this one get away.

  7. 2025-06-17
    historical
  8. 2025-03-10
    price $127,000
  9. 2025-03-10
    price $127,000
  10. 2025-01-30
    listed $132,700 Active
  11. 2025-01-30
    listed $132,700 Active
  12. 2015-04-01
    soldstatus $70,500
  13. 1998-11-20
    soldstatus $55,000
  14. 1998-09-29
    soldstatus $55,000
  15. 1998-03-17
    soldstatus $55,000
  16. 1998-03-16
    soldstatus $25,000
  17. 1997-09-24
    soldstatus $44,989
  18. 1985-12-23
    soldstatus $47,000

ⓘ 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
$1,778 · $148/mo
Projected year-2 tax
$1,778 · $148/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 ≥107°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 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
$18,814
− Mortgage interest
−$10,475
− Property taxes
−$1,778
− Insurance
−$935
− Repairs & maintenance
−$1,505
− Management
−$1,505
− Depreciation
−$5,440
Taxable loss
−$2,824
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$678
After-tax cash flow
$1,060/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
Newport News City Public School District
NCES district ID
5102640
Math proficiency
34% ▼ -37.00%
Reading proficiency
54% ▼ -10.00%
Median HH income
$49,644
Composite
37.7/100
National rank
#4360
State rank
#112 of 131 in VA

Livability — Newport News

Score
75/100
State rank
#123
US rank
#4018

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Newport News, VA
County
Newport News City · 178,950 people
City population
178,950
Metro
Virginia Beach-Norfolk-Newport News, VA-NC
Population (ZIP)
23,096
Household income
$42,334
Rent vs Own
69.5% rent · 30.5% own
Severe rent burden
2008.0

Population outlook (Newport News County) Hauer SSP2

Today (2025)
181,076 people
By 2030
179,683 · -0.8%
By 2040
174,649 · -3.5%
By 2050
167,407 · -7.5%
By 2075
147,597 · -18.5%
By 2100
122,144 · -32.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (75%)
Race & ethnicity
Black 75% White 13% Two or more races 7% Hispanic / Latino 6% Asian 1%
Hispanic origin (detail)
Mexican 1% Puerto Rican 2%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 3%

Political lean MEDSL · Newport News

2024 margin
Strong D (+28.8) · D 63.7% · R 34.9% · Other 1.4%
2008→2024 swing
+0.1pp no change · 2008: 28.7pp · 2024: 28.8pp
All cycles
2024: D+28.8 2020: D+32.9 2016: D+25.4 2012: D+30.0 2008: D+28.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -0.84%
Current HPI
312.4039
Rent YoY
▲ 2.91%
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

+297.9% since first listed
18 events — show timeline
  • 2026-05-15 Price Changed $187,000 REINMLS
  • 2026-05-15 Price Changed $187,000 WMLS
  • 2026-04-02 Price Changed $189,000 REINMLS
  • 2026-04-02 Price Changed $189,000 WMLS
  • 2026-02-24 Listed $196,000 WMLS
  • 2026-02-24 Listed $196,000 REINMLS
  • 2025-06-17 Listing Removed REINMLS
  • 2025-03-10 Price Changed $127,000 REINMLS
  • 2025-03-10 Price Changed $127,000 WMLS
  • 2025-01-30 Listed $132,700 REINMLS
  • 2025-01-30 Listed $132,700 WMLS
  • 2015-04-01 Sold (Public Records) $70,500 Public Records
  • 1998-11-20 Sold (Public Records) $55,000 Public Records
  • 1998-09-29 Sold (Public Records) $55,000 Public Records
  • 1998-03-17 Sold (Public Records) $55,000 Public Records
  • 1998-03-16 Sold (Public Records) $25,000 Public Records
  • 1997-09-24 Sold (Public Records) $44,989 Public Records
  • 1985-12-23 Sold (Public Records) $47,000 Public Records

Property tax history

+4.9%/yr

Latest (2026): $1,778 · +20.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…