CashFlowRE
Sign in Sign up
641 Ridgeway Ave
D Composite 41.26
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 +10.2/30.0
  • ARV discount +9.0/15.0
  • Schools +5.5/10.0
  • Rent growth +5.0/5.0
  • Livability +3.8/5.0
  • DSCR +2.9/10.0
  • Condition / age +2.5/5.0
  • 1% rule +2.4/10.0
  • Appreciation +0.0/10.0

$239,900

641 Ridgeway Ave · Hampton, VA 23661
3 bd · 1.5 ba · 1,149 sqft · SingleFamily public records · 44 Days on market
Built 1989 2,613 sqft lot $209/sqft · at area comps Est $248k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Outstanding move-in ready 2 story single family home! All HGTV up! Granite countertops, stainless steel appliances, new custom kitchen, 3 bedrooms, 1.5 updated baths, new flooring, new lights and fans, new paint, replacement windows! $244,900 single family home. New energy efficient Apollo HVAC system will provide years of comfort and savings!

Key facts

  • Custom kitchen
  • New flooring
  • New lights

Tags

GRANITE COUNTERTOPSSTAINLESS STEEL APPLIANCESCUSTOM KITCHENNEW FLOORINGNEW LIGHTSREPLACEMENT WINDOWS

Property features AI

Finance

  • HOA & community: No HOA (fees listed as 0)

Exterior

  • Parking: Off-street parking; Driveway spaces; Street parking
  • Utilities: City/County water; City/County sewer; Gas water heater; Natural gas available
  • Home design: Detached single-family home; Traditional style; 2 stories; 2 living levels; Crawl foundation; Facing direction not specified
  • Construction: Vinyl siding; Asphalt shingle roof
  • Exterior features: Deck; Porch; Wooded view

Interior

  • Kitchen: Electric range; Microwave; Dishwasher; Refrigerator; 220 V electric outlet
  • Bedrooms: No bedroom with full bathroom on first floor; 7 total rooms (includes attic, breakfast area, foyer, porch, utility room)
  • Flooring: Carpet; Laminate
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Central air; Forced hot air; Natural gas heating
  • Interior features: Ceiling fan; Scuttle access
  • Laundry & utility: Washer hookup; Dryer hookup; Main floor laundry; 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 $240k.

Deal economics

  • At list price, monthly cash flow is $-137 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $216k (10.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $178k (25.8% below list).
  • Recommended offer: $178k (25.8% below list) — sets the bar for 1% rule.
  • Cap rate 5.6% vs local median 4.5% in Hampton — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 75/100 on livability (#133 in VA, #4,302 nationally) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety A+, cost of living A; Watch: crime C-, amenities D+, commute F.
  • Hampton City Public School District (urban): math 60% / reading 70% proficiency, ranked #40 of 131 in VA (top 30%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: A.W.E. Bassette Elementary (math 32% / reading 47%, grade F, #900 of 1,108 statewide, top 83%, 494 students, 87% FRL); Hampton High (math 60% / reading 75%, grade B, #183 of 319 statewide, top 58%, 1,359 students, 86% FRL) — zoned schools average 86% FRL vs 49% district-wide (37 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+21.4%/yr); 123 active listings in the ZIP; 26 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 46% of comp listings sitting > 30 days — soft ceiling on asking rent; 68 units permitted in Hampton city in 2024 (0 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($65k/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 $7k of value loss. Plan a longer hold.
  • Hampton County population projected at -13% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 44 days — a 3% lower offer ($233k) is reasonable based on typical stale-listing flexibility.
  • 3 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 $115k; list at $240k implies a 109% 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 $177,905 (25.8% 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. It's been on market 44 days. Have you received any prior offers? Is the seller open to a 26% concession, seller financing, or rate buy-down credit?
  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. 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
0.74%
Cap rate
5.61%
Cash-on-cash
-2.45%
DSCR
0.89
GRM
11.2

CMA / ARV

ARV (median comp)
$248,099
List price
$239,900
Delta
-3.30%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
814 Downing St 0.24mi 3/1.5 1,116 (-3%) 3mo $210,000 $188 82
428 Colonial Ave 0.29mi 3/1.0 1,151 (+0%) 3mo $232,000 $202 82
647 Bell St 0.39mi 3/1.5 1,148 (-0%) 1mo $148,000 $129 81
812 Ridgeway Ave 0.17mi 3/1.5 1,240 (+8%) 3mo $250,000 $202 76
633 Bell St 0.37mi 3/2.0 1,200 (+4%) 3mo $245,000 $204 71
625 Bell St 0.36mi 3/1.0 1,212 (+6%) 1mo $146,000 $120 71
438 Highland Ave 0.19mi 3/2.0 1,024 (-11%) 2mo $253,000 $247 69
460 England Ave 0.47mi 3/2.5 1,107 (-4%) 1mo $230,000 $208 67
402 Melville Rd 0.57mi 3/1.0 1,180 (+3%) 2mo $215,000 $182 66
622 Chapel St 0.55mi 3/1.5 1,221 (+6%) 1mo $193,000 $158 64
624 Celey St 0.74mi 3/2.0 1,053 (-8%) 1mo $235,000 $223 49
44 Henry St 0.64mi 3/2.0 1,284 (+12%) 0mo $299,900 $234 48

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
-15.3%
Equity multiple
0.43×
Total profit
$-38,246
Equity at exit
$35,770
10-year hold
IRR
-0.3%
Equity multiple
0.97×
Total profit
$-1,932
Equity at exit
$20,742

Cash invested: $67,172 (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 23661

Home prices YoY
-16.7%
Rents YoY
21.4%
Active inventory
123
Price-to-rent
11.2×

Monthly cashflow live

Estimated rent
$1,779 high interval (Pro) →
Mortgage (P&I)
$1,258
Tax from tax record
$184 /mo · $2,214/yr
Insurance
$100
HOA
$0
Vacancy / Maint / Mgmt
$374
Net cashflow
$-137

Break-even live

Break-even rent $1,953
Max offer price $215,688
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
$59,975
Closing costs
$7,197
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 26 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
708 Westwood Ave Hampton, VA 3.0 2.5 1300 $2,300 $1.77 14d 1 0.07mi
507 Highland Ave Hampton, VA 2.0 1.0 925 $1,500 $1.62 14d 1 0.12mi
640 Homestead Ave Hampton, VA 3.0 1.0 852 $1,750 $2.05 43d 1 0.13mi
603 La Salle Ave Hampton, VA 2.0 1.0 759 $1,000 $1.32 43d 1 0.21mi
702 Rutherford St Hampton, VA 3.0 2.0 1445 $1,795 $1.24 23d 1 0.23mi
607 Lee St Hampton, VA 3.0 1.5 1404 $2,150 $1.53 43d 1 0.52mi
626 Chapel St Hampton, VA 4.0 2.0 1470 $1,900 $1.29 12d 1 0.54mi
708 Norwood Cir Hampton, VA 2.0 1.0 720 $1,050 $1.46 23d 1 0.58mi
901 W Queen St Hampton, VA 2.0–3.0 1.5–2.5 1096 $1,600 $1.46 43d 1 0.63mi
1625 W Pembroke Ave Hampton, VA 2.0 1.5 950 $1,250 $1.32 23d 1 0.68mi
1625 W Pembroke Ave Unit 7 Hampton, VA 2.0 1.5 950 $1,250 $1.32 43d 1 0.69mi
448 Chapel St Hampton, VA 3.0 2.0 1425 $1,850 $1.30 2d 1 0.74mi
3605 Kecoughtan Rd Hampton, VA 2.0 1.0 800 $1,200 $1.50 43d 1 0.74mi
3785 Kecoughtan Rd Hampton, VA 1.0–2.0 1.0 650 $1,425 $2.19 43d 5 0.83mi
3750 Kecoughtan Rd Hampton, VA 2.0 1.5 1300 $1,600 $1.23 43d 1 0.85mi
63 Algonquin Rd Hampton, VA 2.0 1.0 1100 $1,495 $1.36 43d 1 1.01mi
640 Rolfe St Hampton, VA 3.0 2.0 1100 $2,000 $1.82 43d 1 1.07mi
236 Pocahontas Pl Hampton, VA 2.0 1.0 1262 $1,795 $1.42 1d 1 1.12mi
130 Pocahontas Pl Hampton, VA 3.0 1.0 1415 $1,695 $1.20 43d 1 1.21mi
2113 Victoria Blvd Hampton, VA 3.0 1.0 1005 $1,595 $1.59 43d 1 1.29mi
600 Freeman Dr Hampton, VA 1.0–2.0 1.0–2.0 892 $2,008 $2.25 1d 8 1.32mi
613 Delaware Ave Hampton, VA 3.0 2.0 1082 $1,900 $1.76 2d 1 1.40mi
624 Pennsylvania Ave Hampton, VA 3.0 1.0 912 $1,600 $1.75 23d 1 1.40mi
1943 Kecoughtan Rd Hampton, VA 2.0 1.0 900 $1,150 $1.28 3d 1 1.42mi
1943 Kecoughtan Rd Unit G Hampton, VA 2.0 1.0 900 $1,150 $1.28 11d 1 1.42mi
2 Abbott Dr Hampton, VA 1.0–3.0 1.0–3.5 1187 $2,891 $2.43 1d 18 1.45mi

Listing history 14 events

  1. 2026-06-07
    statusdays on market $239,900 Under Contract 44 DOM
  2. 2026-06-03
    days on market $239,900 Active Under Contract 41 DOM
  3. 2026-06-02
    days on market $239,900 Active Under Contract 40 DOM
  4. 2026-06-01
    days on market $239,900 Active Under Contract 39 DOM
  5. 2026-05-31
    days on market $239,900 Active Under Contract 38 DOM
  6. 2026-05-15
    price $239,900 344-char remark
    Show marketing remark (344 chars)

    Outstanding move-in ready 2 story single family home! All HGTV up! Granite countertops, stainless steel appliances, new custom kitchen, 3 bedrooms, 1.5 updated baths, new flooring, new lights and fans, new paint, replacement windows! $244,900 single family home. New energy efficient Apollo HVAC sytem will provide years of comfort and savings!

  7. 2026-05-15
    price $239,900 345-char remark
    Show marketing remark (344 chars)

    Outstanding move-in ready 2 story single family home! All HGTV up! Granite countertops, stainless steel appliances, new custom kitchen, 3 bedrooms, 1.5 updated baths, new flooring, new lights and fans, new paint, replacement windows! $244,900 single family home. New energy efficient Apollo HVAC sytem will provide years of comfort and savings!

  8. 2026-05-15
    price $239,900
    Show marketing remark (344 chars)

    Outstanding move-in ready 2 story single family home! All HGTV up! Granite countertops, stainless steel appliances, new custom kitchen, 3 bedrooms, 1.5 updated baths, new flooring, new lights and fans, new paint, replacement windows! $244,900 single family home. New energy efficient Apollo HVAC sytem will provide years of comfort and savings!

  9. 2026-04-23
    listed $244,900 Active 344-char remark
    Show marketing remark (344 chars)

    Outstanding move-in ready 2 story single family home! All HGTV up! Granite countertops, stainless steel appliances, new custom kitchen, 3 bedrooms, 1.5 updated baths, new flooring, new lights and fans, new paint, replacement windows! $244,900 single family home. New energy efficient Apollo HVAC sytem will provide years of comfort and savings!

  10. 2026-04-23
    listed $244,900 Active 345-char remark
    Show marketing remark (344 chars)

    Outstanding move-in ready 2 story single family home! All HGTV up! Granite countertops, stainless steel appliances, new custom kitchen, 3 bedrooms, 1.5 updated baths, new flooring, new lights and fans, new paint, replacement windows! $244,900 single family home. New energy efficient Apollo HVAC sytem will provide years of comfort and savings!

  11. 2026-04-23
    listed $244,900 Active
    Show marketing remark (344 chars)

    Outstanding move-in ready 2 story single family home! All HGTV up! Granite countertops, stainless steel appliances, new custom kitchen, 3 bedrooms, 1.5 updated baths, new flooring, new lights and fans, new paint, replacement windows! $244,900 single family home. New energy efficient Apollo HVAC sytem will provide years of comfort and savings!

  12. 2026-02-02
    soldstatus $115,000
  13. 2005-09-12
    soldstatus $84,900
  14. 1989-02-01
    soldstatus $7,000

ⓘ 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
$2,214 · $184/mo
Projected year-2 tax
$2,214 · $184/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 (unshaded) · 10% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥105°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
$21,349
− Mortgage interest
−$13,438
− Property taxes
−$2,214
− Insurance
−$1,200
− Repairs & maintenance
−$1,708
− Management
−$1,708
− Depreciation
−$6,979
Taxable loss
−$5,898
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,415
After-tax cash flow
$-229/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
Hampton City Public School District
NCES district ID
5101800
Math proficiency
60% ▼ -21.00%
Reading proficiency
70% ▼ -4.00%
Median HH income
$50,089
Composite
55.19/100
National rank
#1272
State rank
#40 of 131 in VA

Livability — Hampton

Score
75/100
State rank
#133
US rank
#4302

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hampton, VA
County
Hampton City · 132,421 people
City population
132,421
Metro
Virginia Beach-Norfolk-Newport News, VA-NC
Population (ZIP)
14,005
Household income
$65,446
Rent vs Own
30.4% rent · 69.6% own
Severe rent burden
704.0

Population outlook (Hampton County) Hauer SSP2

Today (2025)
134,055 people
By 2030
131,753 · -1.7%
By 2040
125,017 · -6.7%
By 2050
116,825 · -12.9%
By 2075
97,033 · -27.6%
By 2100
76,188 · -43.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
Black 59% White 31% Two or more races 6% Hispanic / Latino 4%
Common ancestry
Serbian 2% Italian 2% Romanian 1%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 2% French/Haitian/Cajun 1% Arabic 1%

Political lean MEDSL · Hampton

2024 margin
Solid D (+39.9) · D 69.2% · R 29.4% · Other 1.4%
2008→2024 swing
+1.0pp no change · 2008: 38.9pp · 2024: 39.9pp
All cycles
2024: D+39.9 2020: D+42.2 2016: D+37.8 2012: D+45.4 2008: D+38.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -54.95%
Current HPI
274.2769
Rent YoY
▲ 21.35%
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

+3327.1% since first listed
13 events — show timeline
  • 2026-06-07 Pending REINMLS
  • 2026-05-27 Contingent REINMLS
  • 2026-05-27 Pending CBRAR
  • 2026-05-27 Pending WMLS
  • 2026-05-15 Price Changed $239,900 REINMLS
  • 2026-05-15 Price Changed $239,900 CBRAR
  • 2026-05-15 Price Changed $239,900 WMLS
  • 2026-04-23 Listed $244,900 WMLS
  • 2026-04-23 Listed $244,900 CBRAR
  • 2026-04-23 Listed $244,900 REINMLS
  • 2026-02-02 Sold (Public Records) $115,000 Public Records
  • 2005-09-12 Sold (Public Records) $84,900 Public Records
  • 1989-02-01 Sold (Public Records) $7,000 Public Records

Property tax history

+12.2%/yr

Latest (2025): $2,214 · +12.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…