CashFlowRE
Sign in Sign up
3238 Manor Glenn Ct
D- Composite 38.65
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 +10.0/30.0
  • Schools +6.4/10.0
  • ARV discount +5.6/15.0
  • Rent growth +4.9/5.0
  • Livability +4.2/5.0
  • DSCR +2.8/10.0
  • Condition / age +2.5/5.0
  • 1% rule +2.3/10.0
  • Appreciation +0.0/10.0

$290,000

3238 Manor Glenn Ct · Virginia Beach, VA 23453
3 bd · 2.5 ba · 1,392 sqft · Townhouse public records · 9 Days on market
Built 1976 Est $278k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to 3238 Manor Glenn Ct. This 3-bedroom, 2.5-bath townhome is tucked away on a cul-de-sac and offers a functional layout designed for easy, low-maintenance living. Out back, a private fenced yard provides just the right amount of space to relax or entertain. Move-in ready and well-located in Virginia Beach, with convenient access to everything you need. Schedule your showing today!

Key facts

  • Well-located
  • Private fenced yard
  • Functional layout

Tags

PRIVATE FENCED YARDCUL-DE-SACFUNCTIONAL LAYOUTLOW-MAINTENANCE LIVINGWELL-LOCATED

Property features AI

Finance

  • HOA & community: No HOA/POA fees indicated

Exterior

  • Parking: Driveway parking; Street parking
  • Utilities: City/County water; City/County sewer; Electric water heater
  • Home design: Attached townhouse; 2 stories; Simple ownership; Slab foundation
  • Construction: Brick and vinyl siding; Asphalt shingle roof
  • Exterior features: Located on a cul-de-sac; Back yard is fenced

Interior

  • Kitchen: Dishwasher; Electric range; Microwave; Refrigerator
  • Bedrooms: Master bedroom; Additional bedroom; No bedroom with full bathroom on first floor
  • Flooring: Carpet; Laminate
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Heat pump heating; Central air conditioning
  • Interior features: Ceiling fan
  • Laundry & utility: Washer hookup; Dryer hookup; Utility room

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/2.5-bath townhouse listed at $290k.

Deal economics

  • At list price, monthly cash flow is $-177 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $259k (10.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $211k (27.3% below list).
  • Recommended offer: $211k (27.3% below list) — sets the bar for 1% rule.
  • Cap rate 5.6% vs local median 3.5% in Virginia Beach — 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 (#38 in VA, #880 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, employment A+, housing A+; Watch: cost of living C-, commute F.
  • Va Beach City Public School District (urban): math 69% / reading 78% proficiency, ranked #10 of 131 in VA (top 8%) — strong family-tenant draw, lease renewals of 3-5y typical.
  • Zoned schools: Holland Elementary (math 57% / reading 67%, grade B, #480 of 1,108 statewide, top 46%, 460 students, 95% FRL); Landstown High (math 67% / reading 86%, grade A-, #99 of 319 statewide, top 31%, 2,226 students, 38% FRL) — zoned schools average 67% FRL vs 28% district-wide (38 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+9.7%/yr); 99 active listings in the ZIP; 28 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; 666 units permitted in Virginia Beach city in 2024 (347 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.
  • Virginia Beach County population projected at +6% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 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.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 98% chance of damaging wind over 30y; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $210,796 (27.3% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1976 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
0.73%
Cap rate
5.56%
Cash-on-cash
-2.61%
DSCR
0.88
GRM
11.5

CMA / ARV

ARV (on-the-fly)
$278,400
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3244 Yorkborough Way 0.21mi 3/2.5 1,386 (-0%) 0mo $300,000 $216 89
3300 Waterman Rd 0.26mi 3/2.0 1,368 (-2%) 2mo $340,000 $249 82
3152 Ashaway Rd 0.39mi 3/2.0 1,356 (-3%) 2mo $342,000 $252 74
891 Old Clubhouse Rd 0.23mi 3/2.0 1,500 (+8%) 1mo $300,000 $200 73
965 Clubhouse Rd S 0.31mi 3/1.5 1,320 (-5%) 2mo $250,000 $189 71
3070 Breslaw Ct 0.45mi 4/2.5 (+1) 1,408 (+1%) 2mo $243,000 $173 70
1010 Scarborough Ct 0.17mi 3/1.5 1,250 (-10%) 1mo $235,000 $188 70
3218 Scarborough Way 0.21mi 3/1.5 1,258 (-10%) 2mo $245,000 $195 69
1232 White Birch Ln 0.40mi 3/1.5 1,254 (-10%) 2mo $241,500 $193 59
3176 Ashaway Rd 0.53mi 3/2.0 1,256 (-10%) 1mo $345,000 $275 56
917 Matunuck Ct 0.62mi 3/2.5 1,260 (-10%) 1mo $315,000 $250 55
2913 Old Glory Rd 0.59mi 4/2.5 (+1) 1,511 (+8%) 2mo $300,000 $199 52

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
-15.7%
Equity multiple
0.42×
Total profit
$-47,186
Equity at exit
$43,240
10-year hold
IRR
-0.8%
Equity multiple
0.94×
Total profit
$-5,167
Equity at exit
$25,074

Cash invested: $81,200 (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 23453

Home prices YoY
-13.4%
Rents YoY
9.7%
Active inventory
99
Price-to-rent
11.5×

Monthly cashflow live

Estimated rent
$2,108 high interval (Pro) →
Mortgage (P&I)
$1,521
Tax from tax record
$201 /mo · $2,407/yr
Insurance
$121
HOA
$0
Vacancy / Maint / Mgmt
$443
Net cashflow
$-177

Break-even live

Break-even rent $2,332
Max offer price $258,753
Occupancy floor

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
$72,500
Closing costs
$8,700
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 28 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1232 White Birch Ln Virginia Beach, VA 3.0 2.0 1254 $2,095 $1.67 23d 1 0.36mi
1240 White Birch Ln Virginia Beach, VA 3.0 1.5 1254 $1,950 $1.56 17d 1 0.37mi
3304 Weeping Willow Ln Virginia Beach, VA 3.0 1.5 1254 $1,750 $1.40 23d 1 0.37mi
932 Gossman Dr Virginia Beach, VA 3.0 1.5 1430 $2,300 $1.61 21d 1 0.42mi
1257 Green Cedar Ln Virginia Beach, VA 2.0 1.5 950 $1,725 $1.82 7d 1 0.48mi
1301 Pine Cone Cir Virginia Beach, VA 1.0–3.0 1.0–2.0 827 $2,170 $2.62 1d 13 0.66mi
3500 Green Garden Cir Virginia Beach, VA 2.0 1.0 980 $1,685 $1.72 23d 1 0.66mi
2925 Theodorus Ct Virginia Beach, VA 3.0 1.5 1120 $2,000 $1.79 4d 1 0.70mi
2908 Peppercorn Ct Virginia Beach, VA 4.0 1.5 1381 $2,295 $1.66 23d 1 0.74mi
3517 Plum Cres Virginia Beach, VA 3.0 2.0 1450 $2,200 $1.52 12d 1 0.76mi
3745 Edenberry Ct Virginia Beach, VA 2.0 2.0 1044 $1,899 $1.82 4d 1 0.86mi
3504 Shawn Ct Virginia Beach, VA 4.0 2.5 1669 $2,650 $1.59 23d 1 0.93mi
1434 Peony Arch Virginia Beach, VA 3.0 2.0 1407 $2,600 $1.85 23d 1 0.98mi
3416 Hollygreen Dr Virginia Beach, VA 2.0 1.0 960 $1,754 $1.83 23d 5 1.02mi
3521 Sierra Arch Virginia Beach, VA 3.0 1.5 1420 $1,650 $1.16 23d 1 1.03mi
713 Willow Lake Cir Virginia Beach, VA 1.0–2.0 1.0–2.0 1041 $2,475 $2.38 23d 1 1.06mi
1404 Wendfield Dr Virginia Beach, VA 3.0 1.5 1344 $2,000 $1.49 4d 1 1.17mi
1404 Wendfield Dr #102 Virginia Beach, VA 3.0 1.5 1344 $2,000 $1.49 4d 1 1.17mi
1404 Wendfield Dr #102 Virginia Beach, VA 3.0 1.5 1344 $2,000 $1.49 23d 1 1.17mi
1401 Wendfield Dr #103 Virginia Beach, VA 3.0 1.5 1344 $1,850 $1.38 20d 1 1.22mi
3638 Windmill Dr Virginia Beach, VA 2.0 1.0 934 $1,695 $1.81 10d 1 1.33mi
3560 Windmill Dr Virginia Beach, VA 3.0 1.5 1080 $2,100 $1.94 23d 1 1.35mi
717 Grant Ave Virginia Beach, VA 3.0 2.5 1248 $2,160 $1.73 23d 1 1.37mi
726 Hayes Ave Virginia Beach, VA 2.0 1.5 1008 $1,700 $1.69 23d 1 1.41mi
701 Arthur Ave Virginia Beach, VA 4.0 1.5 1404 $2,500 $1.78 17d 1 1.43mi
3564 Faraday Ln Virginia Beach, VA 4.0 2.5 1700 $2,600 $1.53 23d 1 1.47mi
3702 Canadian Arch Virginia Beach, VA 2.0 1.5 1100 $1,700 $1.55 4d 1 1.50mi
724 Harbor Springs Trl Virginia Beach, VA 2.0 2.0 1200 $1,795 $1.50 12d 1 1.50mi

Listing history 7 events

  1. 2026-06-18
    days on market $290,000 Active 9 DOM
  2. 2026-06-17
    days on market $290,000 Active 8 DOM
  3. 2026-06-16
    days on market $290,000 Active 7 DOM
  4. 2026-06-15
    days on market $290,000 Active 6 DOM
  5. 2026-06-13
    days on market $290,000 Active 4 DOM
  6. 2026-06-10
    remarks 391-char remark
  7. 2026-06-10
    listed $290,000 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
$2,407 · $201/mo
Projected year-2 tax
$2,407 · $201/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 (shaded) · 12% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥105°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 98% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 4 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
$25,296
− Mortgage interest
−$16,245
− Property taxes
−$2,407
− Insurance
−$1,450
− Repairs & maintenance
−$2,024
− Management
−$2,024
− Depreciation
−$8,436
Taxable loss
−$7,289
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,749
After-tax cash flow
$-373/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
Va Beach City Public School District
NCES district ID
5103840
Math proficiency
69% ▼ -19.00%
Reading proficiency
78% ▼ -7.00%
Median HH income
$66,452
Composite
63.81/100
National rank
#594
State rank
#10 of 131 in VA

Livability — Virginia Beach

Score
83/100
State rank
#38
US rank
#880

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Virginia Beach, VA
County
Virginia Beach City · 448,227 people
City population
448,227
Metro
Virginia Beach-Norfolk-Newport News, VA-NC
Population (ZIP)
34,482
Household income
$93,838
Rent vs Own
31.2% rent · 68.8% own
Severe rent burden
799.0

Population outlook (Virginia Beach County) Hauer SSP2

Today (2025)
480,401 people
By 2030
491,221 · +2.3%
By 2040
504,882 · +5.1%
By 2050
508,847 · +5.9%
By 2075
504,831 · +5.1%
By 2100
465,867 · -3.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.72)
Race & ethnicity
White 46% Black 22% Two or more races 14% Asian 12% Hispanic / Latino 10%
Hispanic origin (detail)
Mexican 2% Puerto Rican 3%
Common ancestry
Slovak 2% Romanian 2% Italian 1%
Foreign-born
11% · Canada, China, Vietnam
Languages at home
84% English-only · Tagalog/Filipino 6% Spanish 5% Other Indo-European 1%

Political lean MEDSL · Virginia Beach

2024 margin
Toss-up / Even · D 50.7% · R 48.0% · Other 1.3%
2008→2024 swing
+3.4pp toward D · 2008: -0.7pp · 2024: 2.6pp
All cycles
2024: D+2.6 2020: D+5.4 2016: R+4.5 2012: R+2.5 2008: R+0.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -52.96%
Current HPI
341.8757
Rent YoY
▲ 9.69%
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

+65.7% since first listed
12 events — show timeline
  • 2026-06-09 Listed $290,000 REINMLS
  • 2024-07-26 Sold (Public Records) $260,000 Public Records
  • 2024-07-06 Pending REINMLS
  • 2024-06-28 Contingent REINMLS
  • 2024-06-24 Price Changed $265,000 REINMLS
  • 2024-06-10 Price Changed $275,000 REINMLS
  • 2024-06-05 Listed $290,000 REINMLS
  • 2023-09-08 Sold (Public Records) $250,000 Public Records
  • 2023-07-28 Pending REINMLS
  • 2023-07-24 Contingent REINMLS
  • 2023-07-21 Listed $250,000 REINMLS
  • 2023-05-23 Sold (Public Records) $175,000 Public Records

Property tax history

+6.6%/yr

Latest (2024): $2,407 · +29.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…