CashFlowRE
Sign in Sign up
8548 Lawson Ave
C- Composite 50.4
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).

  • ARV discount +15.0/15.0
  • Cash flow +13.7/30.0
  • Livability +4.2/5.0
  • DSCR +4.1/10.0
  • 1% rule +3.7/10.0
  • Rent growth +3.7/5.0
  • Schools +3.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$250,000

8548 Lawson Ave · Norfolk, VA 23503
3 bd · 1.5 ba · 1,563 sqft · SingleFamily public records · 5 Days on market
Built 1956 9,147 sqft lot Est $331k · 25% under

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

Listing remarks

Ranch home on 0.21 acres with nice backyard space, good bones, and great opportunity for an investor flip or a home buyer that wants to renovate and make their own. Tour today!

Key facts

  • 9,147 sq ft lot
  • Garage
  • Built 1956

Property features AI

Finance

  • HOA & community: No HOA

Exterior

  • Parking: Attached 1-car garage; Driveway parking
  • Utilities: City/County water; City/County sewer; Electric water heater; Electric power
  • Home design: Detached ranch; Single-story
  • Construction: Brick siding; Asphalt shingle roof; Crawl foundation; Built on approximately 0.21 acre
  • Exterior features: Patio; Back fenced yard; Storage shed

Interior

  • Kitchen: Electric range; Refrigerator; Dishwasher
  • Bedrooms: Master bedroom; Additional bedroom; Bedroom and full bathroom on first floor
  • Flooring: Ceramic floors; Wood floors
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Forced hot air heating; Central air conditioning
  • Interior features: Cable hookup; Ceiling fan; Wood-burning fireplace
  • 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/1.5-bath single-family listed at $250k.

Deal economics

  • At list price, monthly cash flow is $19 ($224/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 $218k (12.9% below list).
  • Recommended offer: $218k (12.9% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% vs local median 4.0% in Norfolk — 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 (#43 in VA, #1,026 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, health & safety A+; Watch: employment C-, crime F.
  • Norfolk City Public School District (urban): math 27% / reading 56% proficiency, ranked #118 of 131 in VA (top 90%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Mary Calcott Elementary (math 52% / reading 67%, grade B-, #536 of 1,108 statewide, top 51%, 438 students, 98% FRL); Northside Middle (math 25% / reading 58%, grade F, #299 of 342 statewide, top 88%, 763 students, 92% FRL); Granby High (math 33% / reading 80%, grade C, #270 of 319 statewide, top 86%, 1,837 students, 94% FRL) — zoned schools average 95% FRL vs 59% district-wide (36 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+4.8%/yr); 198 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 48% of comp listings sitting > 30 days — soft ceiling on asking rent; 438 units permitted in Norfolk city in 2024 (273 in 5+ unit buildings).
  • This rent runs 39% of the median local income ($68k/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 $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $82k; list at $250k implies a 205% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1956 — 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 $217,687 (12.9% below list)

Questions for the listing agent

  1. Built in 1956 — 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 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.87%
Cap rate
6.38%
Cash-on-cash
0.32%
DSCR
1.01
GRM
9.6

CMA / ARV

ARV (on-the-fly)
$331,356
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8548 Lawson Ave 0.00mi 3/1.5 1,563 (0%) 0mo $233,000 $149 100
8701 Hammett Ave 0.21mi 3/2.0 1,608 (+3%) 2mo $360,000 $224 82
228 Neoma Dr 0.15mi 4/2.0 (+1) 1,647 (+5%) 0mo $349,000 $212 77
233 E Bayview Blvd 0.06mi 3/2.0 1,745 (+12%) 1mo $355,000 $203 75
409 E Westmont Ave 0.43mi 4/2.0 (+1) 1,638 (+5%) 2mo $340,000 $208 64
230 Twilley St 0.53mi 3/2.0 1,458 (-7%) 1mo $336,000 $230 62
700 Creamer Rd 0.68mi 3/1.0 1,597 (+2%) 1mo $332,500 $208 62
8704 Tidewater Dr 0.33mi 4/2.0 (+1) 1,377 (-12%) 2mo $310,000 $225 57
400 E Leicester Ave 0.73mi 4/1.5 (+1) 1,600 (+2%) 1mo $265,000 $166 56
423 Fresh Meadow Rd 0.45mi 3/2.0 1,350 (-14%) 0mo $352,000 $261 54
165 Rodman Rd 0.66mi 3/2.0 1,409 (-10%) 1mo $350,000 $248 50
110 E Bay Ave 0.69mi 4/2.0 (+1) 1,700 (+9%) 1mo $305,000 $179 45

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 · 4.76% rent growth · sell at horizon

5-year hold
IRR
-13.9%
Equity multiple
0.49×
Total profit
$-35,383
Equity at exit
$37,276
10-year hold
IRR
-2.5%
Equity multiple
0.82×
Total profit
$-12,529
Equity at exit
$21,615

Cash invested: $70,000 (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 23503

Home prices YoY
-19.9%
Rents YoY
4.8%
Active inventory
198
Price-to-rent
9.6×

Monthly cashflow live

Estimated rent
$2,177 high interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$286 /mo · $3,430/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$457
Net cashflow
$19

Break-even live

Break-even rent $2,153
Max offer price $250,000
Occupancy floor 94%

Sensitivity live

Price -10% $160 -5% $89 +0% $19 +5% $-52 +10% $-123
Rent -10% $-153 -5% $-67 +0% $19 +5% $105 +10% $191
Rate -1.0pp $145 -0.5pp $82 base $19 +0.5pp $-46 +1.0pp $-112

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
$62,500
Closing costs
$7,500
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
8634 Granby St Norfolk, VA 3.0 2.0 1500 $1,950 $1.30 19d 1 0.38mi
8507 Chapin St Norfolk, VA 4.0 2.0 1550 $2,400 $1.55 45d 1 0.39mi
756 Norman Ave Norfolk, VA 3.0 1.0 1500 $1,875 $1.25 23d 1 0.51mi
121 Winshire St Norfolk, VA 3.0 2.0 1440 $2,200 $1.53 45d 1 0.53mi
8918 Granby St Norfolk, VA 3.0 2.0 1201 $1,850 $1.54 6d 1 0.59mi
614 Dune St #2 Norfolk, VA 2.0 1.0 1350 $1,400 $1.04 45d 1 0.61mi
619 Earl St Norfolk, VA 4.0 2.0 1428 $2,395 $1.68 45d 1 0.61mi
8065 W Glen Rd Norfolk, VA 4.0 2.0 1519 $2,350 $1.55 4d 1 0.62mi
424 E Ocean Ave Norfolk, VA 4.0 2.0 1953 $2,650 $1.36 45d 1 0.67mi
130 E Ocean Ave Norfolk, VA 3.0 2.0 1563 $2,500 $1.60 14d 1 0.69mi
324 E Leicester Ave Norfolk, VA 4.0 1.0 1600 $2,100 $1.31 45d 1 0.71mi
220 E Randall Ave Norfolk, VA 3.0 1.5 1500 $2,300 $1.53 22d 1 0.77mi
8504 Chesapeake Blvd Norfolk, VA 3.0 4.0 2053 $2,800 $1.36 45d 1 0.81mi
432 E Gilpin Ave Norfolk, VA 4.0 2.5 2202 $3,200 $1.45 12d 1 0.86mi
8018 W Glen Rd Norfolk, VA 4.0 2.5 1700 $2,650 $1.56 45d 1 0.89mi
408 E Little Creek Rd Norfolk, VA 3.0 2.0 1224 $2,200 $1.80 45d 1 0.96mi
8107 Old Ocean View Rd Norfolk, VA 4.0 1.0 1562 $2,095 $1.34 19d 1 0.97mi
1214 Frank St Norfolk, VA 3.0 2.0 1250 $2,300 $1.84 14d 1 1.03mi
7922 Old Ocean View Rd Norfolk, VA 1.0–3.0 1.0–1.5 890 $1,300 $1.46 3d 3 1.13mi
9228 1st View St Norfolk, VA 4.0 2.5 2178 $3,250 $1.49 9d 1 1.13mi
9385 Pine Tree Rd Norfolk, VA 4.0 2.5 2200 $3,600 $1.64 25d 1 1.15mi
1233 Oak Park Ave Norfolk, VA 3.0 2.0 1200 $2,050 $1.71 45d 1 1.17mi
405 San Antonio Blvd Norfolk, VA 4.0 2.5 2200 $2,600 $1.18 14d 1 1.17mi
9429 Chesapeake St Norfolk, VA 3.0 2.0 1600 $2,500 $1.56 45d 1 1.19mi
1346 Tallwood St Norfolk, VA 3.0 2.0 1293 $2,200 $1.70 6d 1 1.22mi
8028 Glade Rd Norfolk, VA 4.0 2.5 2061 $2,900 $1.41 45d 1 1.23mi
8455 Radnor Rd Norfolk, VA 3.0 2.0 1650 $2,195 $1.33 25d 1 1.24mi
1014 E Balview Ave Norfolk, VA 3.0 2.0 1325 $1,995 $1.51 46d 1 1.26mi
9275 Hickory St Unit A Norfolk, VA 3.0 1.5 1250 $1,650 $1.32 45d 1 1.28mi
9275 Hickory St Unit A Norfolk, VA 3.0 1.5 1250 $1,650 $1.32 19d 1 1.28mi
9408 Willow Ct Norfolk, VA 3.0 2.0 2000 $2,950 $1.48 45d 1 1.35mi
1336 E Balview Ave Norfolk, VA 2.0 1.0 1300 $1,300 $1.00 25d 1 1.37mi
719 E Ocean View Ave Norfolk, VA 3.0 2.0 1503 $2,700 $1.80 45d 1 1.39mi
719 E Ocean View Ave Norfolk, VA 2.0 2.0 1356 $2,600 $1.92 25d 1 1.39mi
9643 Atlans St Norfolk, VA 3.0 1.0 1200 $1,800 $1.50 45d 1 1.41mi
1622 Bill St Norfolk, VA 4.0 2.0 1528 $2,350 $1.54 5d 1 1.41mi
9269 Coleman Ave Unit A Norfolk, VA 2.0 1.0 1100 $1,600 $1.45 45d 1 1.42mi
362 Ridgewell Ave Unit C Norfolk, VA 2.0 1.0 1100 $1,495 $1.36 25d 1 1.43mi
362 Ridgewell Ave Norfolk, VA 4.0 1.0 1700 $1,850 $1.09 45d 1 1.43mi
362 Ridgewell Ave Norfolk, VA 2.0 1.0 1100 $1,550 $1.41 25d 1 1.43mi

Listing history 7 events

  1. 2026-06-07
    status $250,000 Under Contract 5 DOM
  2. 2026-06-03
    days on market $250,000 Active 5 DOM
  3. 2026-06-02
    days on market $250,000 Active 4 DOM
  4. 2026-06-01
    days on market $250,000 Active 3 DOM
  5. 2026-05-31
    days on market $250,000 Active 2 DOM
  6. 2026-05-28
    listed $250,000 Active
  7. 1986-04-15
    soldstatus $82,000

ⓘ 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
$3,430 · $286/mo
Projected year-2 tax
$3,430 · $286/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 4/10 Moderate FEMA zone X (unshaded) · 13% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥104°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 5 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
$26,122
− Mortgage interest
−$14,004
− Property taxes
−$3,430
− Insurance
−$1,250
− Repairs & maintenance
−$2,090
− Management
−$2,090
− Depreciation
−$7,273
Taxable loss
−$4,014
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$963
After-tax cash flow
$1,187/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
Norfolk City Public School District
NCES district ID
5102670
Math proficiency
27% ▼ -44.00%
Reading proficiency
56% ▼ -10.00%
Median HH income
$44,358
Composite
35.08/100
National rank
#5026
State rank
#118 of 131 in VA

Livability — Norfolk

Score
83/100
State rank
#43
US rank
#1026

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Norfolk, VA
County
Norfolk City · 214,042 people
City population
214,042
Metro
Virginia Beach-Norfolk-Newport News, VA-NC
Population (ZIP)
30,216
Household income
$67,649
Rent vs Own
52.6% rent · 47.4% own
Severe rent burden
1948.0

Population outlook (Norfolk County) Hauer SSP2

Today (2025)
249,032 people
By 2030
252,347 · +1.3%
By 2040
253,644 · +1.9%
By 2050
251,913 · +1.2%
By 2075
245,281 · -1.5%
By 2100
219,548 · -11.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.63)
Race & ethnicity
White 56% Black 20% Hispanic / Latino 13% Two or more races 9% Asian 3% Native American 1%
Hispanic origin (detail)
Mexican 5% Puerto Rican 2%
Common ancestry
Lithuanian 2% Slovak 2% Romanian 2%
Foreign-born
9% · Canada, China
Languages at home
87% English-only · Spanish 8% Tagalog/Filipino 1% Other Asian/Pacific 1%

Political lean MEDSL · Norfolk

2024 margin
Solid D (+41.5) · D 70.0% · R 28.5% · Other 1.6%
2008→2024 swing
-1.4pp toward R · 2008: 43.0pp · 2024: 41.5pp
All cycles
2024: D+41.5 2020: D+45.6 2016: D+42.0 2012: D+44.0 2008: D+43.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -78.48%
Current HPI
316.1563
Rent YoY
▲ 4.76%
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

+204.9% since first listed
2 events — show timeline
  • 2026-05-28 Listed $250,000 REINMLS
  • 1986-04-15 Sold (Public Records) $82,000 Public Records

Property tax history

+4.9%/yr

Latest (2025): $3,430 · +6.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…