108 West Pine St · La Crosse, VA
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 4/10 · Minor
- Est. fire insurance / yr
- $666 – $1,236
Heat risk 6/10 · Moderate
- Hot days now (above 106°F)
- 7 days/yr
- Hot days in 30 yrs
- 16 days/yr
Wind risk 6/10 · Moderate
- Chance of severe wind over 30 yrs
- 27.0%
Air-quality risk 1/10 · Minimal
- Unhealthy air days now
- 0 days/yr
- Unhealthy air days in 30 yrs
- 0 days/yr
Risk factors via First Street. Map © Google.
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 +9.7/30.0
- ARV discount +7.5/15.0
- Appreciation +7.0/10.0
- Schools +5.4/10.0
- Livability +3.4/5.0
- 1% rule +2.9/10.0
- DSCR +2.7/10.0
- Rent growth +2.5/5.0
- Condition / age +2.5/5.0
$199,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks
Welcome to this Charming Newly Renovated Home in the Town of La Crosse! This Corner lot home offers Classic and Effortless Curb Appeal with Newly Built porches as well as Fresh Interior and Exterior Finishes. The open Yard provides Plenty of Room for Outdoor Entertainment, Pets or Future Expansion. Located in the Town of La Crosse, residents enjoy a peaceful, small- town atmosphere while being just minutes from South Hill, Interstate 85, local shopping, dining, schools and medical facilities. Call Your Favorite Realtor to Check it Out Today!!
Key facts
- Open yard
- Newly built porches
- Corner lot
Tags
Property features AI
Exterior
- Parking: Gravel parking
- Security: Smoke detector(s)
- Utilities: Public water; Public sewer; DSL/Cable available
- Home design: Residential property; Residential/Vacation subtype; One story
- Construction: Built with block construction; Block foundation; Composition roof
- Exterior features: Paved road access; Has a view; No fencing
Interior
- Kitchen: Electric oven; Electric range; Refrigerator; Dishwasher; Microwave
- Bedrooms: Total of 7 rooms (bedroom count not specified)
- Flooring: Vinyl; Other flooring
- Bathrooms: 1 full bathroom
- Heating & cooling: Natural gas heating; Central air conditioning
- Interior features: Insulated windows; Smoke detector(s); Front porch; Rear porch; Storm door(s)
- Laundry & utility: Washer; Dryer
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/1.0-bath single-family listed at $199k.
Deal economics
- At list price, monthly cash flow is $-132 ($-2k/yr) — negative.
- To cash-flow at today's rent, offer at most $180k (9.6% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $157k (20.9% below list).
- Recommended offer: $157k (20.9% below list) — sets the bar for 1% rule.
Location & tenants
- Location reads 68/100 on livability (#263 in VA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime D+, amenities F, commute F.
- Mecklenburg County Public School District (rural): math 57% / reading 72% proficiency, ranked #49 of 131 in VA (top 37%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
- Zoned schools: Lacrosse Elementary (math 52% / reading 62%, grade C+, #597 of 1,108 statewide, top 57%, 360 students, 89% FRL); Mecklenburg County Middle (874 students, 88% FRL); Mecklenburg County High (1,163 students, 88% FRL) — zoned schools average 89% FRL vs 54% district-wide (35 pts higher); higher-poverty schools than district average — tighter screening recommended.
- Market conditions: 16 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 75% of comp listings sitting > 30 days — soft ceiling on asking rent; 153 units permitted in Mecklenburg County in 2024 (0 in 5+ unit buildings).
Forward outlook
- In year one you build about $9k of equity ($1k loan paydown + $8k appreciation (3.9% local appreciation)).
- Mecklenburg County population projected at -26% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
- By year 4, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.
Negotiation context
- It's been on market 23 days — a 2% lower offer ($196k) is reasonable based on typical stale-listing flexibility.
Risks & watch-outs
- Climate carrying-cost: major wind risk, 27% 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.
Questions for the listing agent
- 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?
- Built in 1960 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- Crime grade is D 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?
- 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?
- 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.
- 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.
- 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
- 0.79% ✗
- Cap rate
- 5.50%
- Cash-on-cash
- -2.84%
- DSCR
- 0.87
- GRM
- 10.5
CMA / ARV
No comps found within radius.
Projected returns pro-forma
3.92% appreciation · 3.0% rent growth · sell at horizon
- IRR
- 7.5%
- Equity multiple
- 1.46×
- Total profit
- $25,464
- Equity at exit
- $99,989
- IRR
- 9.8%
- Equity multiple
- 2.63×
- Total profit
- $90,759
- Equity at exit
- $162,820
Cash invested: $55,720 (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
ZIP-level market 23950
- Home prices YoY
- 1.8%
- Active inventory
- 16
- Price-to-rent
- 10.5×
Monthly cashflow live
- Estimated rent
- $1,574 medium interval (Pro) →
- Mortgage (P&I)
- −$1,044
- Tax est. 1.5%
- −$249 /mo · $2,985/yr
- Insurance
- −$83
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$330
- Net cashflow
- $-132
Break-even live
Sensitivity live
| Price | -10% $5 | -5% $-63 | +0% $-132 | +5% $-201 | +10% $-270 |
|---|---|---|---|---|---|
| Rent | -10% $-256 | -5% $-194 | +0% $-132 | +5% $-70 | +10% $-8 |
| Rate | -1.0pp $-32 | -0.5pp $-81 | base $-132 | +0.5pp $-184 | +1.0pp $-236 |
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
- $49,750
- Closing costs
- $5,970
- 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 4 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 101 Virginia St South Hill, VA | 3.0 | 1.0 | 1150 | $1,595 | $1.39 | 45d | 1 | 0.27mi |
| 101 Virginia St South Hill, VA | 3.0 | 1.0 | 1150 | $1,550 | $1.35 | 16d | 1 | 0.27mi |
| 150 Carolina St Unit 321 La Crosse, VA | 3.0 | 3.0 | 1250 | $1,650 | $1.32 | 45d | 1 | 0.30mi |
| 150 Carolina St Unit 320 La Crosse, VA | 2.0 | 2.5 | 1250 | $1,500 | $1.20 | 46d | 1 | 0.30mi |
Listing history 18 events
-
2026-06-22days on market $199,000 Active 23 DOM
-
2026-06-18days on market $199,000 Active 20 DOM
-
2026-06-17days on market $199,000 Active 19 DOM
-
2026-06-16days on market $199,000 Active 18 DOM
-
2026-06-15days on market $199,000 Active 17 DOM
-
2026-06-14days on market $199,000 Active 15 DOM
-
2026-06-13days on market $199,000 Active 14 DOM
-
2026-06-10days on market $199,000 Active 12 DOM
-
2026-06-09days on market $199,000 Active 11 DOM
-
2026-06-08days on market $199,000 Active 10 DOM
-
2026-06-07days on market $199,000 Active 9 DOM
-
2026-06-05days on market $199,000 Active 6 DOM
-
2026-06-03days on market $199,000 Active 5 DOM
-
2026-06-02days on market $199,000 Active 4 DOM
-
2026-06-01days on market $199,000 Active 3 DOM
-
2026-05-31days on market $199,000 Active 2 DOM
-
2026-05-31remarks 548-char remark
-
2026-05-31$199,000 Active 1 DOM
ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot
backfill from property_details.listing_events for pre-trigger history.
Climate risk First Street
- Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
- Wildfire 4/10 Moderate
- Heat 6/10 Major 7 d/yr ≥106°F today · 16 d/yr by 30 yrs out
- Wind 6/10 Major 27% chance of damaging wind over 30 yrs
- Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
- $18,884
- − Mortgage interest
- −$11,147
- − Property taxes
- −$2,985
- − Insurance
- −$995
- − Repairs & maintenance
- −$1,511
- − Management
- −$1,511
- − Depreciation
- −$5,789
- Taxable loss
- −$5,054
- Est. tax savings @ 24.0%
- +$1,213
- After-tax cash flow
- $-372/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
- Mecklenburg County Public School District
- NCES district ID
- 5102460
- Math proficiency
- 57% ▼ -29.00%
- Reading proficiency
- 72% ▼ -7.00%
- Median HH income
- $37,491
- Composite
- 53.55/100
- National rank
- #1446
- State rank
- #49 of 131 in VA
Livability — La Crosse
- Score
- 68/100
- State rank
- #263
- US rank
- #9219
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- La Crosse, VA
- Population (ZIP)
- 3,732
Population outlook (Mecklenburg County) Hauer SSP2
- Today (2025)
- 28,332 people
- By 2030
- 26,742 · -5.6%
- By 2040
- 23,502 · -17.0%
- By 2050
- 20,851 · -26.4%
- By 2075
- 17,525 · -38.1%
- By 2100
- 14,524 · -48.7%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Diverse neighborhood (Simpson 0.56)
- Race & ethnicity
- White 58% Black 32% Hispanic / Latino 6% Two or more races 5%
- Hispanic origin (detail)
- Mexican 6%
- Common ancestry
- Serbian 2% Romanian 1% Italian 1%
- Foreign-born
- 3% · Canada
- Languages at home
- 95% English-only · Spanish 5%
Political lean MEDSL · Mecklenburg
- 2024 margin
- Strong R (+20.8) · D 39.4% · R 60.2%
- 2008→2024 swing
- -16.2pp toward R · 2008: -4.6pp · 2024: -20.8pp
- All cycles
- 2024: R+20.8 2020: R+15.2 2016: R+11.3 2012: R+7.2 2008: R+4.6
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▲ 3.92%
- Current HPI
- 220.1067
- Rent YoY
- —
- Metro
- —
- State GDP YoY
- ▲ 2.40%
- F500 in state
- 50
Industry mix (Fortune 500 HQ in VA)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Aerospace / Defense | 4 | $236B |
|
||
| Technology / Defense | 3 | $32B |
|
||
| Financial Services | 2 | $176B |
|
||
| Utilities | 2 | $27B |
|
||
| Insurance | 2 | $25B |
|
||
| Technology | 2 | $15B |
|
||
Price history
1 event — show timeline
- 2026-05-29 Listed $199,000 RVLG
Property tax history
+1.7%/yrLatest (2025): $241 · +0.0% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…