CashFlowRE
Sign in Sign up
913 Halifax Ave
C Composite 57.42
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).

  • Cash flow +18.9/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.9/10.0
  • 1% rule +5.0/10.0
  • Schools +3.9/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$190,000

913 Halifax Ave · Portsmouth, VA 23707
3 bd · 1.0 ba · 1,739 sqft · SingleFamily · 84 Days on market
Built 1952 0.38 ac lot $109/sqft · 32% below area Est $280k · 32% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Investor alert - this is the opportunity you've been waiting for! Unlock the potential of this distressed, strictly as-is property priced with profit in mind. This classic fixer-upper is ready for a full renovation, making it a great project for savvy investors, flippers, or buyers looking to build serious equity. Whether you're planning a fix-and-flip or a long-term rental, the upside here is strong for the right buyer with vision. This property offers both convenience and long-term value. Cash or rehab financing only. Bring your contractor, your ideas, and turn this into your next success story.

Key facts

  • 0.38 acre lot
  • Built 1952
  • Listed 84 days

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 $190k.

Deal economics

  • At list price, monthly cash flow is $194 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $190k).
  • Recommended offer: $179k (6.0% below list) — sets the bar for market timing.
  • Cap rate 7.5% vs local median 4.6% in Portsmouth — 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 73/100 on livability (#172 in VA) — a middle-class / working-renter tenant base. Strengths: amenities A+, cost of living A+, housing A+; Watch: employment C-, crime F, commute F.
  • Portsmouth City Public School District (urban): math 34% / reading 58% proficiency, ranked #107 of 131 in VA (top 82%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 84 active listings in the ZIP; 27 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); 300 units permitted in Portsmouth city in 2024 (112 in 5+ unit buildings).
  • At $1,908/mo this rent would consume 47% of the median local household income ($49k/yr) (locally 963% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

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.

Negotiation context

  • It's been on market 84 days — a 6% lower offer ($179k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 10y 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 $147k; 29% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1952 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $178,600 (6.0% below list)

Questions for the listing agent

  1. It's been on market 84 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1952 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  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 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
1.00%
Cap rate
7.52%
Cash-on-cash
4.38%
DSCR
1.19
GRM
8.3

CMA / ARV

ARV (median comp)
$280,139
List price
$190,000
Delta
-32.18%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3501 South St 0.06mi 4/2.0 (+1) 1,800 (+4%) 2mo $287,400 $160 80
3602 Columbia St 0.10mi 4/2.0 (+1) 1,677 (-4%) 4mo $320,000 $191 77
1440 Mt Vernon Ave 0.45mi 3/2.5 1,700 (-2%) 4mo $299,900 $176 66
3608 Clifford St 0.07mi 4/2.0 (+1) 1,979 (+14%) 4mo $315,000 $159 61
4021 Dartmouth St 0.48mi 3/2.0 1,600 (-8%) 3mo $320,000 $200 58
1370 Wool Ave 0.59mi 3/2.5 1,659 (-5%) 2mo $305,000 $184 57
600 Phillips Ave 0.66mi 3/2.0 1,644 (-6%) 1mo $270,500 $165 55
519 Riverside Dr 0.75mi 3/2.0 1,678 (-4%) 4mo $362,000 $216 52
4013 Greenway Ct W 0.62mi 3/1.0 1,533 (-12%) 2mo $275,000 $179 50
954 Florida Ave 0.67mi 3/2.0 1,550 (-11%) 1mo $275,000 $177 46
739 Lanier Cres 0.73mi 3/1.5 1,512 (-13%) 3mo $275,000 $182 40
289 Choate St 0.72mi 4/2.0 (+1) 1,500 (-14%) 1mo $303,000 $202 34

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
-9.4%
Equity multiple
0.65×
Total profit
$-18,394
Equity at exit
$28,330
10-year hold
IRR
0.0%
Equity multiple
1.00×
Total profit
$22
Equity at exit
$16,428

Cash invested: $53,200 (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 23707

Home prices YoY
-23.7%
Active inventory
84
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$1,908 high interval (Pro) →
Mortgage (P&I)
$996
Tax est. 1.5%
$238 /mo · $2,850/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$401
Net cashflow
$194

Break-even live

Break-even rent $1,662
Max offer price $190,000
Occupancy floor 85%

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
$47,500
Closing costs
$5,700
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 27 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3607 Bart St Portsmouth, VA 3.0 2.0 1326 $1,850 $1.40 10d 1 0.06mi
3717 Scott St Portsmouth, VA 3.0 1.0 1157 $1,400 $1.21 23d 1 0.29mi
3401 Brighton St Portsmouth, VA 3.0 2.5 1439 $2,195 $1.53 3d 1 0.38mi
3310 Glasgow St Portsmouth, VA 2.0 1.0 1100 $1,600 $1.45 3d 1 0.43mi
300 Russell St Portsmouth, VA 3.0 1.5 1534 $2,250 $1.47 23d 1 0.46mi
4205 Dartmouth St Portsmouth, VA 4.0 3.5 2100 $2,400 $1.14 17d 1 0.60mi
3817 High St Portsmouth, VA 3.0 2.0 1999 $2,300 $1.15 10d 1 0.79mi
821 Mt Vernon Ave Unit A Portsmouth, VA 2.0 1.0 1200 $1,250 $1.04 3d 1 0.86mi
3509 Floyd St Portsmouth, VA 4.0 2.5 1670 $2,400 $1.44 2d 1 0.87mi
22 Radford St Portsmouth, VA 4.0 3.0 1651 $2,550 $1.54 3d 1 0.90mi
3317 Downes St Portsmouth, VA 3.0 2.0 1148 $1,995 $1.74 10d 1 1.16mi
3317 Downes St Portsmouth, VA 3.0 2.0 1148 $1,995 $1.74 3d 1 1.16mi
509 Mount Vernon Ave Portsmouth, VA 3.0 1.5 1125 $1,250 $1.11 21d 1 1.18mi
2211 North St Portsmouth, VA 4.0 1.5 1500 $2,100 $1.40 16d 1 1.18mi
507 Broad St Unit 507 Portsmouth, VA 3.0 1.5 1700 $1,350 $0.79 43d 1 1.22mi
430 Mt Vernon Ave Portsmouth, VA 3.0 2.0 2179 $2,100 $0.96 43d 1 1.23mi
2715 Portsmouth Blvd Portsmouth, VA 2.0 1.0 1428 $1,425 $1.00 14d 1 1.26mi
2715 Portsmouth Blvd Portsmouth, VA 2.0 1.0 1428 $1,425 $1.00 17d 1 1.26mi
1914 King St Portsmouth, VA 3.0 2.5 1332 $2,200 $1.65 44d 1 1.28mi
416 Maryland Ave Unit A Portsmouth, VA 3.0 2.0 1450 $2,300 $1.59 43d 1 1.33mi
2304 Nashville Ave Portsmouth, VA 3.0 1.5 1226 $1,395 $1.14 43d 1 1.40mi
259 Broad St Unit 3 Portsmouth, VA 3.0 1.0 1200 $1,550 $1.29 10d 1 1.45mi
259 Broad St Portsmouth, VA 3.0 1.0 1200 $1,475 $1.23 3d 1 1.45mi
213 Beacon Rd Portsmouth, VA 3.0 2.0 1280 $2,300 $1.80 23d 1 1.46mi
258 Maryland Ave Unit 2 Portsmouth, VA 4.0 2.0 1650 $1,950 $1.18 10d 1 1.47mi
258 Maryland Ave Unit 1 Portsmouth, VA 3.0 2.0 1600 $1,850 $1.16 10d 1 1.47mi
112 Idlewood Ave Portsmouth, VA 3.0 2.0 1508 $2,200 $1.46 43d 1 1.50mi

Listing history 22 events

  1. 2026-06-18
    days on market $190,000 Active 84 DOM
  2. 2026-06-17
    days on market $190,000 Active 83 DOM
  3. 2026-06-16
    days on market $190,000 Active 82 DOM
  4. 2026-06-15
    days on market $190,000 Active 81 DOM
  5. 2026-06-13
    days on market $190,000 Active 79 DOM
  6. 2026-06-09
    days on market $190,000 Active 75 DOM
  7. 2026-06-08
    days on market $190,000 Active 74 DOM
  8. 2026-06-07
    days on market $190,000 Active 73 DOM
  9. 2026-06-03
    days on market $190,000 Active 69 DOM
  10. 2026-06-02
    days on market $190,000 Active 68 DOM
  11. 2026-06-01
    days on market $190,000 Active 67 DOM
  12. 2026-05-31
    days on market $190,000 Active 66 DOM
  13. 2026-03-26
    listed $190,000 Active 608-char remark
    Show marketing remark (608 chars)

    Investor alert - this is the opportunity you've been waiting for! Unlock the potential of this distressed, strictly as-is property priced with profit in mind. This classic fixer-upper is ready for a full renovation, making it a great project for savvy investors, flippers, or buyers looking to build serious equity. Whether you're planning a fix-and-flip or a long-term rental, the upside here is strong for the right buyer with vision. This property offers both convenience and long-term value. Cash or rehab financing only. Bring your contractor, your ideas, and turn this into your next success story.

  14. 2025-08-22
    soldstatus $146,832 Sold 142-char remark
    Show marketing remark (142 chars)

    Don't miss out on this investment opportunity! 3 bedrooms, 1 bath on a corner lot. Tons of possibilities! Don't wait, this will not last long!

  15. 2025-08-12
    status Under Contract 142-char remark
    Show marketing remark (142 chars)

    Don't miss out on this investment opportunity! 3 bedrooms, 1 bath on a corner lot. Tons of possibilities! Don't wait, this will not last long!

  16. 2025-08-07
    listed $99,000 Active 142-char remark
    Show marketing remark (142 chars)

    Don't miss out on this investment opportunity! 3 bedrooms, 1 bath on a corner lot. Tons of possibilities! Don't wait, this will not last long!

  17. 2018-05-26
    status Under Contract
  18. 2018-04-21
    price $144,900
  19. 2018-03-19
    listed $150,000 Active
  20. 2017-01-20
    historical
  21. 2016-10-17
    price $149,900
  22. 2016-09-19
    listed $155,000 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$22,894
− Mortgage interest
−$10,643
− Property taxes
−$2,850
− Insurance
−$950
− Repairs & maintenance
−$1,832
− Management
−$1,832
− Depreciation
−$5,527
Taxable loss
−$739
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$177
After-tax cash flow
$2,507/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
Portsmouth City Public School District
NCES district ID
5103000
Math proficiency
34% ▼ -40.00%
Reading proficiency
58% ▼ -12.00%
Median HH income
$46,152
Composite
39.01/100
National rank
#4071
State rank
#107 of 131 in VA

Livability — Portsmouth

Score
73/100
State rank
#172
US rank
#5381

Category grades

Amenities A+ Commute F Cost of living A+ 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
Portsmouth, VA
County
Portsmouth City · 96,366 people
City population
96,366
Metro
Virginia Beach-Norfolk-Newport News, VA-NC
Population (ZIP)
14,766
Household income
$48,926
Rent vs Own
44.0% rent · 56.0% own
Severe rent burden
963.0

Population outlook (Portsmouth County) Hauer SSP2

Today (2025)
96,730 people
By 2030
96,760 · +0.0%
By 2040
96,573 · -0.2%
By 2050
95,606 · -1.2%
By 2075
93,579 · -3.3%
By 2100
83,756 · -13.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.64)
Race & ethnicity
White 43% Black 41% Two or more races 9% Hispanic / Latino 3% Asian 3%
Common ancestry
Slovak 2% Italian 1% Serbian 1%
Foreign-born
5% · Canada, China
Languages at home
94% English-only · Spanish 2% Tagalog/Filipino 1% Chinese 1%

Political lean MEDSL · Portsmouth

2024 margin
Solid D (+38.6) · D 68.6% · R 30.0% · Other 1.4%
2008→2024 swing
-0.7pp no change · 2008: 39.3pp · 2024: 38.6pp
All cycles
2024: D+38.6 2020: D+40.8 2016: D+36.5 2012: D+39.6 2008: D+39.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -93.03%
Current HPI
299.832
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

+22.6% since first listed
10 events — show timeline
  • 2026-03-26 Listed $190,000 REINMLS
  • 2025-08-22 Sold (MLS) $146,832 REINMLS
  • 2025-08-12 Pending REINMLS
  • 2025-08-07 Listed $99,000 REINMLS
  • 2018-05-26 Pending REINMLS
  • 2018-04-21 Price Changed $144,900 REINMLS
  • 2018-03-19 Listed $150,000 REINMLS
  • 2017-01-20 Listing Removed REINMLS
  • 2016-10-17 Price Changed $149,900 REINMLS
  • 2016-09-19 Listed $155,000 REINMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…