CashFlowRE
Sign in Sign up
14232 Central Ave
B- Composite 66.41
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 +24.9/30.0
  • ARV discount +14.3/15.0
  • DSCR +8.1/10.0
  • 1% rule +5.6/10.0
  • Schools +5.2/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$215,000

14232 Central Ave · Enon, VA 23836
3 bd · 1.0 ba · 864 sqft · SingleFamily public records · 1 Days on market
Built 1955 0.26 ac lot $249/sqft · 15% below area Est $254k · 15% under

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

Listing remarks MLS

Come FALL IN LOVE with this well maintained 3-bedroom 1-bathroom home. Located in the charming Morrisdale neighborhood (NO HOA) of south Chesterfield, this is an amazing opportunity for an INVESTMENT property or a wonderful STARTER HOME!! This beautiful ranch-style home features a gorgeous stone facade with 864 sqft of finished and 169 sqft of unfinished space in the form of an over-sized mudroom with laundry attached to the kitchen! Outside your fenced backyard has tons of potential for the garden of your dreams, a place for pets and kids to play, or a patio with a bonfire pit, and don't forget the 200sqft shed for all of your outdoor tools. Close to shopping, entertainment and interstate 95 & 295 access, whatever you need is just minutes away.

Key facts

  • Large farmhouse sink
  • Updated kitchen
  • Enclosed porch

Tags

UPDATED KITCHENBUTCHER BLOCK COUNTER TOPSSTAINLESS STEEL APPLIANCESLARGE FARMHOUSE SINKENCLOSED PORCHSEMI-FENCED BACK YARD

Property features AI

Exterior

  • Parking: Driveway (unpaved)
  • Utilities: Public water; Public sewer; Electric water heater
  • Home design: Single-story home; Resale property; R7 zoning
  • Construction: Aluminum siding, block, drywall, mixed materials, and stone exterior; Composition roof; Built as actual year (existing structure)
  • Exterior features: Porch; Outdoor lighting; Storage shed; Partial fencing; Unpaved driveway

Interior

  • Kitchen: Electric water heater
  • Bedrooms: One full bathroom located on the first level
  • Flooring: Wood
  • Bathrooms: 1 full bathroom with tub and shower
  • Heating & cooling: Oil heating with floor furnace; Window unit(s) for cooling
  • Interior features: Wood flooring; Paneling/Wainscoting; Storm door(s); Screens on windows
  • Laundry & utility: Washer hookup; Dryer hookup

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 $215k.

Deal economics

  • At list price, monthly cash flow is $459 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $215k).
  • Cap rate 8.9% vs local median 3.4% in Enon — 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 67/100 on livability (#293 in VA) — a middle-class / working-renter tenant base. Strengths: housing A+, cost of living A, crime A-; Watch: schools D-, amenities F, commute F.
  • Chesterfield County Public School District (suburban): math 52% / reading 64% proficiency, ranked #57 of 131 in VA (top 44%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 70 active listings in the ZIP; 2 comparable units currently listed for rent nearby; solid renter incomes; 2,307 units permitted in Chesterfield County in 2024 (462 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 $6k of value loss. Plan a longer hold.
  • Chesterfield County population projected at +20% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 3y 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 $170k; 26% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 42% 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 $215,000

Questions for the listing agent

  1. Built in 1955 — 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 D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. 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.
  5. 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.
  6. 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
1.06%
Cap rate
8.85%
Cash-on-cash
9.15%
DSCR
1.41
GRM
7.8

CMA / ARV

ARV (median comp)
$253,508
List price
$215,000
Delta
-14.40%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1509 Enon Church Rd 0.20mi 3/1.0 864 (0%) 2mo $217,000 $251 89
14218 Bermuda Ave 0.07mi 3/1.0 957 (+11%) 2mo $310,000 $324 78
14215 Bermuda Ave 0.10mi 2/1.0 (-1) 775 (-10%) 6mo $198,000 $255 68
14308 Central Ave 0.07mi 3/1.0 957 (+11%) 14mo $251,600 $263 67

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-2.5%
Equity multiple
0.91×
Total profit
$-5,658
Equity at exit
$32,057
10-year hold
IRR
7.2%
Equity multiple
1.54×
Total profit
$32,510
Equity at exit
$18,589

Cash invested: $60,200 (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 23836

Home prices YoY
-26.5%
Active inventory
70
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$2,287 medium interval (Pro) →
Mortgage (P&I)
$1,127
Tax from tax record
$131 /mo · $1,570/yr
Insurance
$90
HOA
$0
Vacancy / Maint / Mgmt
$480
Net cashflow
$459

Break-even live

Break-even rent $1,706
Max offer price $215,000
Occupancy floor 75%

Sensitivity live

Price -10% $581 -5% $520 +0% $459 +5% $398 +10% $337
Rent -10% $278 -5% $369 +0% $459 +5% $549 +10% $640
Rate -1.0pp $567 -0.5pp $514 base $459 +0.5pp $403 +1.0pp $347

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
$53,750
Closing costs
$6,450
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1530 River Tree Dr Chester, VA 2.0–3.0 2.0–2.5 1334 $2,483 $1.86 2d 27 0.50mi
15219 Spruce Ave Chester, VA 3.0 1.5 1052 $1,991 $1.89 24d 1 0.97mi

Listing history 18 events

  1. 2026-06-13
    status $215,000 Pending 1 DOM
  2. 2026-06-13
    pricedays on marketlisting id $215,000 Active 1 DOM
  3. 2026-06-09
    days on market $217,000 Active 26 DOM
  4. 2026-06-08
    days on market $217,000 Active 25 DOM
  5. 2026-06-07
    days on market $217,000 Active 24 DOM
  6. 2026-06-05
    days on market $217,000 Active 21 DOM
  7. 2026-06-03
    days on market $217,000 Active 20 DOM
  8. 2026-06-02
    days on market $217,000 Active 19 DOM
  9. 2026-06-01
    days on market $217,000 Active 18 DOM
  10. 2026-05-31
    days on market $217,000 Active 17 DOM
  11. 2026-05-16
    status Active 584-char remark
  12. 2026-05-05
    status Pending 584-char remark
  13. 2026-05-03
    listed $217,000 Active 584-char remark
  14. 2023-11-24
    soldstatus $170,000 Closed 761-char remark
    Show marketing remark (761 chars)

    Come FALL IN LOVE with this well maintained 3-bedroom 1-bathroom home. Located in the charming Morrisdale neighborhood (NO HOA) of south Chesterfield, this is an amazing opportunity for an INVESTMENT property or a wonderful STARTER HOME!! This beautiful ranch-style home features a gorgeous stone facade with 864 sqft of finished and 169 sqft of unfinished space in the form of an over-sized mudroom with laundry attached to the kitchen! Outside your fenced backyard has tons of potential for the garden of your dreams, a place for pets and kids to play, or a patio with a bonfire pit, and don't forget the 200sqft shed for all of your outdoor tools. Close to shopping, entertainment and interstate 95 & 295 access, whatever you need is just minutes away.

  15. 2023-11-17
    soldstatus $175,000
  16. 2023-10-13
    status Pending 761-char remark
    Show marketing remark (761 chars)

    Come FALL IN LOVE with this well maintained 3-bedroom 1-bathroom home. Located in the charming Morrisdale neighborhood (NO HOA) of south Chesterfield, this is an amazing opportunity for an INVESTMENT property or a wonderful STARTER HOME!! This beautiful ranch-style home features a gorgeous stone facade with 864 sqft of finished and 169 sqft of unfinished space in the form of an over-sized mudroom with laundry attached to the kitchen! Outside your fenced backyard has tons of potential for the garden of your dreams, a place for pets and kids to play, or a patio with a bonfire pit, and don't forget the 200sqft shed for all of your outdoor tools. Close to shopping, entertainment and interstate 95 & 295 access, whatever you need is just minutes away.

  17. 2023-10-06
    listed $170,000 Active 761-char remark
    Show marketing remark (761 chars)

    Come FALL IN LOVE with this well maintained 3-bedroom 1-bathroom home. Located in the charming Morrisdale neighborhood (NO HOA) of south Chesterfield, this is an amazing opportunity for an INVESTMENT property or a wonderful STARTER HOME!! This beautiful ranch-style home features a gorgeous stone facade with 864 sqft of finished and 169 sqft of unfinished space in the form of an over-sized mudroom with laundry attached to the kitchen! Outside your fenced backyard has tons of potential for the garden of your dreams, a place for pets and kids to play, or a patio with a bonfire pit, and don't forget the 200sqft shed for all of your outdoor tools. Close to shopping, entertainment and interstate 95 & 295 access, whatever you need is just minutes away.

  18. 1983-05-31
    soldstatus $38,750

ⓘ 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
$1,570 · $131/mo
Projected year-2 tax
$1,763 · $147/mo
Expected delta
+$193/yr (+$16/mo · 12.3%)

ⓘ 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 8/10 Severe 7 d/yr ≥109°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 42% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$27,446
− Mortgage interest
−$12,043
− Property taxes
−$1,570
− Insurance
−$1,075
− Repairs & maintenance
−$2,196
− Management
−$2,196
− Depreciation
−$6,255
Taxable income
$2,112
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$507
After-tax cash flow
$5,001/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
Chesterfield County Public School District
NCES district ID
5100840
Math proficiency
52% ▼ -30.00%
Reading proficiency
64% ▼ -15.00%
Median HH income
$72,821
Composite
51.56/100
National rank
#1712
State rank
#57 of 131 in VA

Livability — Enon

Score
67/100
State rank
#293
US rank
#10437

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Enon, VA
County
Chesterfield County · 406,988 people
Metro
Richmond, VA
Population (ZIP)
15,298
Household income
$100,921
Rent vs Own
24.5% rent · 75.5% own
Severe rent burden
163.0

Population outlook (Chesterfield County) Hauer SSP2

Today (2025)
377,190 people
By 2030
395,710 · +4.9%
By 2040
427,694 · +13.4%
By 2050
452,706 · +20.0%
By 2075
505,533 · +34.0%
By 2100
521,282 · +38.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.69)
Race & ethnicity
White 47% Black 25% Hispanic / Latino 14% Two or more races 9% Asian 6%
Hispanic origin (detail)
Mexican 4% Puerto Rican 3% Dominican 1%
Common ancestry
Romanian 2% Hispanic 2% Serbian 1%
Foreign-born
12% · Canada
Languages at home
82% English-only · Spanish 10% Other Indo-European 4% Other Asian/Pacific 2%

Political lean MEDSL · Chesterfield

2024 margin
Lean D (+9.0) · D 53.8% · R 44.8% · Other 1.4%
2008→2024 swing
+16.4pp toward D · 2008: -7.5pp · 2024: 9.0pp
All cycles
2024: D+9.0 2020: D+6.7 2016: R+2.2 2012: R+7.1 2008: R+7.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -92.68%
Current HPI
257.2013
Rent YoY
Metro
Richmond, VA
State GDP YoY
▲ 2.40%
F500 in state
50

Industry mix (Fortune 500 HQ in VA)

Industry F500 HQs Revenue

Price history

+454.8% since first listed
10 events — show timeline
  • 2026-06-13 Pending CVRMLS
  • 2026-06-12 Listed $215,000 CVRMLS
  • 2026-05-16 Relisted CVRMLS
  • 2026-05-05 Pending CVRMLS
  • 2026-05-03 Listed $217,000 CVRMLS
  • 2023-11-24 Sold (MLS) $170,000 CVRMLS
  • 2023-11-17 Sold (Public Records) $175,000 Public Records
  • 2023-10-13 Pending CVRMLS
  • 2023-10-06 Listed $170,000 CVRMLS
  • 1983-05-31 Sold (Public Records) $38,750 Public Records

Property tax history

+67.8%/yr

Latest (2025): $1,570 · +7.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…