CashFlowRE
Sign in Sign up
1136 Jackson Ave Duplex
B+ Composite 78.46
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
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.2/10.0
  • Schools +5.8/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$230,000

1136 Jackson Ave · Chesapeake, VA 23324
4 bd · 2.0 ba · 2,345 sqft · MultiFamily public records · 54 Days on market
Built 1910 6,000 sqft lot Est $293k · 22% under

🖨 Deal sheet 📄 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

Chesapeake duplex opportunity in the established South Norfolk area. This property features two units, each offering 2 bedrooms and 1 full bathroom. Excellent income-producing potential—live in one unit while renting out the other, or add to your investment portfolio. Conveniently located near major interstates, the Jordan Bridge, shipyard, and downtown Norfolk and Portsmouth, making it attractive for tenants and commuters. Property needs some work and is priced with potential in mind. Great opportunity to renovate and maximize rental income. Make sure to ask about the 3D True Immersive Virtual Tour. This technology allows you to literally experience the home on any mobile device, lap

Key facts

  • Duplex opportunity
  • Conveniently located
  • 6,000 sq ft lot

Tags

DUPLEX OPPORTUNITYINCOME PRODUCING POTENTIALCONVENIENTLY LOCATED3D TRUE IMMERSIVE VIRTUAL TOUR

Property features AI

Finance

  • Financial info: Separate meters indicate individually metered utilities for income/expense separation

Exterior

  • Parking: Driveway access (Unit A); Off-street parking for both units
  • Utilities: City/County water; City/County sewer; Electric water heater; Separate meters for all units
  • Home design: Duplex; Over/Under style; Simple ownership; Entry on multiple levels (over/under configuration)
  • Construction: Crawl foundation; Asphalt shingle roof
  • Exterior features: Vinyl siding; Back fenced yard; Deck

Interior

  • Kitchen: Unit A: Kitchen with gas range and refrigerator; Unit B: Kitchen with electric range, microwave, dishwasher, disposal, and refrigerator
  • Bedrooms: Unit A: 2 bedrooms (1st floor master in Unit A); Unit B: 2 bedrooms
  • Flooring: Vinyl flooring; Wood flooring
  • Bathrooms: Unit A: 1 bathroom; Unit B: 1 bathroom
  • Heating & cooling: Unit A: Natural gas heating (baseboard, floor furnace); Unit B: Electric forced hot air heating; Unit B: Central air conditioning
  • Interior features: Cable TV hookup; Ceiling fan; Satellite dish; Utility room; Deck (lot feature)
  • Laundry & utility: Unit A: Washer and dryer; Unit B: Washer and dryer; All units have separate meters

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 $230k.

Deal economics

  • At list price, monthly cash flow is $1k ($13k/yr) — positive. Per door: $550/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $230k).
  • Recommended offer: $223k (3.0% below list) — sets the bar for market timing.
  • Cap rate 12.0% 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: Rena B. Wright Primary (271 students, 96% FRL); Oscar F. Smith High (math 63% / reading 75%, grade B, #170 of 319 statewide, top 55%, 2,291 students, 70% FRL) — zoned schools average 83% FRL vs 28% district-wide (55 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 116 active listings in the ZIP; 16 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 44% of comp listings sitting > 30 days — soft ceiling on asking rent; 597 units permitted in Chesapeake city in 2024 (0 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 $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 + 3.0% rent growth), your $64k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 54 days — a 3% lower offer ($223k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 11y 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 $75k; list at $230k implies a 207% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $223,100 (3.0% below list)

Questions for the listing agent

  1. It's been on market 54 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1910 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  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 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
1.42%
Cap rate
12.03%
Cash-on-cash
20.49%
DSCR
1.91
GRM
5.9

CMA / ARV

ARV (on-the-fly)
$293,125
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1305 Chesapeake Ave 0.18mi 5/2.0 (+1) 1,996 (-15%) 8mo $250,000 $125 56

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
12.8%
Equity multiple
1.51×
Total profit
$32,753
Equity at exit
$34,294
10-year hold
IRR
21.7%
Equity multiple
2.84×
Total profit
$118,629
Equity at exit
$19,886

Cash invested: $64,400 (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 23324

Home prices YoY
-17.3%
Active inventory
116
Price-to-rent
11.8×

Monthly cashflow live

Estimated rent
$3,261 high interval (Pro) →
Mortgage (P&I)
$1,206
Tax from tax record
$174 /mo · $2,094/yr
Insurance
$96
HOA
$0
Vacancy / Maint / Mgmt
$685
Net cashflow
$1,100

Break-even live

Break-even rent $1,869
Max offer price $230,000
Occupancy floor 61%

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

UnitsBedsBathsEst. rent
Total (2 units) $3,261

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
$57,500
Closing costs
$6,900
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 16 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1108 Jackson Ave Chesapeake, VA 3.0 2.0 1784 $2,100 $1.18 4d 1 0.06mi
1231 Stewart St Chesapeake, VA 4.0 2.5 2159 $2,550 $1.18 3d 1 0.19mi
1110 Park Ave Unit 23324 Chesapeake, VA 3.0 2.0 1749 $2,200 $1.26 23d 1 0.25mi
1110 Park Ave Chesapeake, VA 3.0 2.0 1749 $2,100 $1.20 14d 1 0.26mi
1729 Todd St Norfolk, VA 3.0 2.5 2000 $2,450 $1.23 23d 1 0.76mi
1021 Joyce St Norfolk, VA 5.0 3.0 2612 $4,000 $1.53 43d 1 0.86mi
1512 Marsh St Norfolk, VA 3.0 2.5 1727 $2,195 $1.27 43d 1 0.90mi
722 Culpepper St Norfolk, VA 5.0 4.0 1742 $2,550 $1.46 43d 1 0.91mi
1505 Delevan St Norfolk, VA 5.0 3.5 2800 $3,300 $1.18 17d 1 0.93mi
1008 Grayson St Norfolk, VA 3.0 2.0 2200 $2,495 $1.13 43d 1 1.01mi
413 Walker Ave Norfolk, VA 5.0 3.5 2200 $3,500 $1.59 43d 1 1.03mi
1009 Elkin St Norfolk, VA 4.0 2.5 1914 $2,500 $1.31 12d 1 1.22mi
127 Poplar Ave Unit 1 Norfolk, VA 3.0 2.0 1700 $2,199 $1.29 23d 1 1.27mi
201 Bellamy Ave Norfolk, VA 5.0 2.5 2200 $2,750 $1.25 43d 1 1.42mi
329 S Main St Norfolk, VA 3.0 3.0 1652 $3,000 $1.82 43d 1 1.44mi
2540 Holly Point Blvd Chesapeake, VA 1.0–3.0 1.0–2.0 1250 $2,680 $2.14 1d 20 1.46mi

Listing history 30 events

  1. 2026-06-18
    days on market $230,000 Active 54 DOM
  2. 2026-06-17
    days on market $230,000 Active 53 DOM
  3. 2026-06-16
    days on market $230,000 Active 52 DOM
  4. 2026-06-15
    days on market $230,000 Active 51 DOM
  5. 2026-06-13
    days on market $230,000 Active 49 DOM
  6. 2026-06-09
    days on market $230,000 Active 45 DOM
  7. 2026-06-08
    days on market $230,000 Active 44 DOM
  8. 2026-06-07
    pricedays on market $230,000 Active 43 DOM
  9. 2026-06-03
    days on market $239,900 Active 39 DOM
  10. 2026-06-02
    days on market $239,900 Active 38 DOM
  11. 2026-06-01
    days on market $239,900 Active 37 DOM
  12. 2026-05-31
    days on market $239,900 Active 36 DOM
  13. 2026-05-21
    historical Active Under Contract
  14. 2026-04-24
    listed $239,900 Active
  15. 2024-11-04
    historical $1,250
  16. 2024-09-05
    listed $1,250
  17. 2022-12-08
    historical
  18. 2021-01-08
    soldstatus $75,000
  19. 2020-12-13
    historical
  20. 2020-11-17
    listed $144,999 Active
  21. 2017-01-20
    price $110,000
  22. 2017-01-19
    soldstatus $110,000
  23. 2016-12-27
    status Under Contract
  24. 2016-12-05
    price $129,900
  25. 2016-07-25
    price $144,900
  26. 2016-03-30
    listed $159,900 Active
  27. 2015-09-18
    soldstatus $42,500 Sold
  28. 2015-09-02
    status Under Contract
  29. 2015-09-01
    historical
  30. 2015-08-21
    listed $28,000 Active

ⓘ 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
$2,094 · $174/mo
Projected year-2 tax
$2,094 · $174/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 ≥106°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
$39,132
− Mortgage interest
−$12,884
− Property taxes
−$2,094
− Insurance
−$1,150
− Repairs & maintenance
−$3,131
− Management
−$3,131
− Depreciation
−$6,691
Taxable income
$10,053
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,413
After-tax cash flow
$10,784/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)
24,670
Household income
$57,045
Rent vs Own
47.4% rent · 52.6% own
Severe rent burden
1301.0

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 0.59)
Race & ethnicity
Black 58% White 27% Two or more races 9% Hispanic / Latino 9% Asian 1%
Hispanic origin (detail)
Mexican 3% Puerto Rican 4%
Common ancestry
Slovak 2% Italian 2% Romanian 1%
Foreign-born
4% · Canada
Languages at home
92% English-only · Spanish 6% French/Haitian/Cajun 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
▼ -66.73%
Current HPI
319.2653
Rent YoY
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

+756.8% since first listed
18 events — show timeline
  • 2026-05-21 Contingent REINMLS
  • 2026-04-24 Listed $239,900 REINMLS
  • 2024-11-04 Rental Removed $1,250 RENTALBEAST
  • 2024-09-05 Listed for Rent $1,250 RENTALBEAST
  • 2022-12-08 Rental Removed RENT.
  • 2021-01-08 Sold (Public Records) $75,000 Public Records
  • 2020-12-13 Listing Removed REINMLS
  • 2020-11-17 Listed $144,999 REINMLS
  • 2017-01-20 Price Changed $110,000 REINMLS
  • 2017-01-19 Sold (Public Records) $110,000 Public Records
  • 2016-12-27 Pending REINMLS
  • 2016-12-05 Price Changed $129,900 REINMLS
  • 2016-07-25 Price Changed $144,900 REINMLS
  • 2016-03-30 Listed $159,900 REINMLS
  • 2015-09-18 Sold (MLS) $42,500 REINMLS
  • 2015-09-02 Pending REINMLS
  • 2015-09-01 Listing Removed REINMLS
  • 2015-08-21 Listed $28,000 REINMLS

Property tax history

+2.6%/yr

Latest (2025): $2,094 · +6.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…