CashFlowRE
Sign in Sign up
715 Federal St
F Composite 34.95
Why this score? — see what drove the F 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 +10.9/30.0
  • Appreciation +5.7/10.0
  • Rent growth +4.0/5.0
  • DSCR +3.2/10.0
  • Livability +3.1/5.0
  • Schools +2.9/10.0
  • 1% rule +2.8/10.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0

$157,000

715 Federal St · Petersburg, VA 23803
2 bd · 1.0 ba · 686 sqft · SingleFamily public records · 10 Days on market
Built 1965 2,604 sqft lot Est $128k · 22% over

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

Listing remarks

Welcome to 715 Federal St in Petersburg! This beautifully renovated 2-bedroom, 1-bath home offers modern style and peace of mind, with all major systems updated less than three years ago. The open-concept floor plan creates a bright and inviting living space, perfect for everyday living and entertaining. The kitchen features granite countertops, a spacious island with seating, and ample cabinet space. Luxury vinyl plank flooring runs throughout the home, providing durability and a clean, contemporary look. The updated bathroom showcases a tiled shower and modern finishes. Both bedrooms are generously sized, offering comfortable living and flexible space for guests, a home office, or additio

Key facts

  • Spacious island
  • Granite countertops
  • Rear deck

Tags

OPEN-CONCEPT FLOOR PLANGRANITE COUNTERTOPSSPACIOUS ISLANDLUXURY VINYL PLANK FLOORINGTILED SHOWERREAR DECK

Property features AI

Exterior

  • Parking: No garage; On-street parking
  • Security: Smoke detector(s)
  • Utilities: Public water; Public sewer; Electric service
  • Home design: Single-story; Entry level: First floor
  • Construction: Frame construction with drywall and vinyl siding; Asphalt shingle roof
  • Exterior features: Front porch; Deck

Interior

  • Kitchen: Oven; Stove; Microwave; Dishwasher; Refrigerator; Granite counters
  • Bedrooms: Bedroom on first level
  • Flooring: Vinyl
  • Bathrooms: 1 full bathroom with shower (first level)
  • Heating & cooling: Electric forced air heating; Central air conditioning
  • Interior features: Ceiling fan(s); Eat-in kitchen; Granite counters
  • Laundry & utility: Dryer; Electric water heater

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-bed/1.0-bath single-family listed at $157k.

Deal economics

  • At list price, monthly cash flow is $-69 ($-827/yr) — negative.
  • To cash-flow at today's rent, offer at most $145k (7.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $122k (22.4% below list).
  • Recommended offer: $122k (22.4% below list) — sets the bar for 1% rule.
  • Cap rate 5.8% vs local median 4.5% in Petersburg — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 61/100 on livability (#413 in VA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A; Watch: crime F, amenities F, commute F.
  • Petersburg City Public School District (suburban): math 26% / reading 44% proficiency, ranked #131 of 131 in VA (top 100%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 79% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Cool Spring Elementary (math 17% / reading 32%, grade F, #1,051 of 1,108 statewide, top 96%, 530 students, 102% FRL); Vernon Johns Middle (math 21% / reading 47%, grade F, #330 of 342 statewide, top 96%, 921 students, 99% FRL); Petersburg High (math 43% / reading 62%, grade C-, #293 of 319 statewide, top 92%, 1,080 students, 97% FRL) — zoned schools average 99% FRL vs 79% district-wide (21 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+5.9%/yr); 294 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 118 units permitted in Petersburg city in 2024 (84 in 5+ unit buildings).

Forward outlook

  • In year one you build about $3k of equity ($1k loan paydown + $2k appreciation (1.4% local appreciation)).
  • Petersburg County population projected at -10% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (1.4% appreciation + 5.9% rent growth), your $44k cash investment doubles in ~9 years — after that, you're playing with house money.
  • By year 10, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 3y 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.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 46% 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 $121,781 (22.4% 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. Built in 1965 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. 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?
  6. 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?
  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
0.78%
Cap rate
5.77%
Cash-on-cash
-1.88%
DSCR
0.92
GRM
10.7

CMA / ARV

ARV (on-the-fly)
$128,282
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
242 Shore St 0.34mi 2/1.0 672 (-2%) 20mo $175,000 $260 64
629 Pegram St 0.30mi 2/1.0 605 (-12%) 2mo $84,500 $140 64
1014 Jefferson Ln 0.50mi 2/1.0 672 (-2%) 12mo $126,050 $188 63
917 Lee Ave 0.34mi 2/1.0 768 (+12%) 4mo $80,000 $104 61
600 S Jefferson St 0.72mi 2/1.0 672 (-2%) 5mo $82,500 $123 59
14 Ross Ct 0.34mi 2/1.0 728 (+6%) 18mo $136,000 $187 59
105 S Jones St 0.61mi 2/1.0 658 (-4%) 14mo $130,000 $198 53
1216 St James St 0.40mi 3/2.0 (+1) 696 (+2%) 20mo $185,000 $266 53
426 S South St 0.36mi 3/1.0 (+1) 768 (+12%) 11mo $160,000 $208 49
121 St Marks St 0.52mi 1/1.0 (-1) 608 (-11%) 14mo $80,000 $132 40
1318 Custer St 0.60mi 2/1.0 768 (+12%) 15mo $135,000 $176 39
1324 Baylors Ln 0.52mi 2/1.0 784 (+14%) 17mo $83,500 $107 38

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

1.45% appreciation · 5.89% rent growth · sell at horizon

5-year hold
IRR
2.4%
Equity multiple
1.13×
Total profit
$5,652
Equity at exit
$57,295
10-year hold
IRR
8.2%
Equity multiple
2.11×
Total profit
$48,919
Equity at exit
$79,087

Cash invested: $43,960 (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 23803

Home prices YoY
0.3%
Rents YoY
5.9%
Active inventory
294
Price-to-rent
10.7×

Monthly cashflow live

Estimated rent
$1,218 high interval (Pro) →
Mortgage (P&I)
$823
Tax from tax record
$142 /mo · $1,707/yr
Insurance
$65
HOA
$0
Vacancy / Maint / Mgmt
$256
Net cashflow
$-69

Break-even live

Break-even rent $1,305
Max offer price $144,826
Occupancy floor

Sensitivity live

Price -10% $20 -5% $-24 +0% $-69 +5% $-113 +10% $-158
Rent -10% $-165 -5% $-117 +0% $-69 +5% $-21 +10% $27
Rate -1.0pp $10 -0.5pp $-29 base $-69 +0.5pp $-110 +1.0pp $-151

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
$39,250
Closing costs
$4,710
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
217 N Carolina Ave Petersburg, VA 2.0 1.0 718 $1,025 $1.43 25d 1 0.47mi
204 Saint Mark St Petersburg, VA 1.0 1.0 480 $1,014 $2.11 25d 1 0.47mi
456 Harrison St Unit B Petersburg, VA 1.0 1.0 456 $1,350 $2.96 45d 1 0.49mi
1111 Stainback St Apt 2 Petersburg, VA 2.0 1.0 750 $895 $1.19 45d 1 0.53mi
212 S Dunlop St Petersburg, VA 2.0 1.0 700 $1,250 $1.79 45d 1 0.57mi
325 Brown St Petersburg, VA 1.0–2.0 1.0–2.0 775 $1,310 $1.69 23d 2 0.57mi
325 Brown St Petersburg, VA 1.0–2.0 1.0–2.0 797 $1,395 $1.75 16d 9 0.57mi
109 Perry St Petersburg, VA 1.0–2.0 1.0–2.0 787 $1,577 $2.00 3d 15 0.62mi
16 S Market St Petersburg, VA 1.0–2.0 1.0–2.0 769 $2,312 $3.01 3d 17 0.72mi
647 W Washington St Petersburg, VA 1.0 1.0 595 $595 $1.00 17d 1 0.73mi
801 Hinton St Petersburg, VA 1.0–2.0 1.0–2.0 834 $1,399 $1.68 21d 2 0.78mi
801 Hinton St Petersburg, VA 1.0–2.0 1.0–2.0 745 $1,395 $1.87 3d 8 0.78mi
9 S Market St Petersburg, VA 1.0–2.0 1.0–2.0 721 $1,350 $1.87 18d 6 0.78mi
1517 Halifax St Unit 15 Petersburg, VA 2.0 1.0 650 $895 $1.38 25d 1 0.78mi
1517 Halifax St Unit 20 Petersburg, VA 2.0 1.0 600 $1,195 $1.99 45d 1 0.78mi
1517 Halifax St Unit 3 Petersburg, VA 2.0 1.0 600 $1,195 $1.99 12d 1 0.79mi
9 N Market St Petersburg, VA 1.0 1.0 667 $1,199 $1.80 23d 1 0.81mi
214 N Dunlop St Unit 211 Petersburg, VA 1.0 1.0 667 $1,199 $1.80 45d 1 0.88mi
1528 Lincoln St Petersburg, VA 2.0 1.0 673 $895 $1.33 17d 1 0.89mi
15 N Union St Petersburg, VA 1.0 1.0 633 $999 $1.58 23d 2 0.89mi
15 N Union St Petersburg, VA 1.0 1.0 660 $1,072 $1.62 18d 9 0.89mi
712 High St Unit 4 Petersburg, VA 1.0 1.0 500 $999 $2.00 25d 1 0.89mi
712 High St Unit 9 Petersburg, VA 1.0 1.0 670 $1,100 $1.64 45d 1 0.89mi
712 High St Unit 3 Petersburg, VA 1.0 1.0 539 $999 $1.85 45d 1 0.89mi
712 High St Unit 8 Petersburg, VA 1.0 1.0 502 $999 $1.99 23d 1 0.89mi
214 N Dunlop St Unit 103 Petersburg, VA 1.0 1.0 632 $1,049 $1.66 25d 1 0.92mi
214 N Dunlop St Unit 115 Petersburg, VA 1.0 1.0 667 $1,235 $1.85 25d 1 0.92mi
214 N Dunlop St Petersburg, VA 1.0 1.0 667 $1,210 $1.81 21d 3 0.92mi
214 N Dunlop St Petersburg, VA 1.0–2.0 1.0–2.0 799 $1,395 $1.74 3d 11 0.92mi
214 N Dunlop St Unit 302 Petersburg, VA 1.0 1.0 630 $1,099 $1.74 45d 1 0.92mi
301 N Dunlop St Petersburg, VA 1.0 1.0 609 $998 $1.64 3d 5 0.92mi
301 N Dunlop St Petersburg, VA 1.0 1.0 638 $1,112 $1.74 21d 2 0.92mi
1640 Johnson Rd Petersburg, VA 1.0–3.0 1.0–1.5 972 $1,289 $1.33 3d 11 0.96mi
30 Franklin St Petersburg, VA 2.0 1.0–2.0 755 $1,550 $2.05 21d 1 0.97mi
30 Franklin St Petersburg, VA 1.0 1.0 609 $1,022 $1.68 3d 2 0.97mi
232 High St Unit B Petersburg, VA 1.0 1.0 750 $1,400 $1.87 3d 1 1.03mi
230 N Sycamore St Petersburg, VA 1.0 1.0 622 $1,150 $1.85 3d 7 1.07mi
25 W Bank St Petersburg, VA 1.0 1.0 538 $1,050 $1.95 21d 1 1.12mi
25 W Bank St Petersburg, VA 1.0 1.0 765 $995 $1.30 3d 7 1.12mi
250 E Bank St Petersburg, VA 2.0 1.0–2.0 862 $1,509 $1.75 3d 19 1.25mi

Listing history 9 events

  1. 2026-06-17
    days on market $157,000 Active 10 DOM
  2. 2026-06-16
    days on market $157,000 Active 9 DOM
  3. 2026-06-15
    days on market $157,000 Active 8 DOM
  4. 2026-06-13
    statusdays on market $157,000 Active 6 DOM
  5. 2026-06-07
    statusdays on market $157,000 Pending 4 DOM
  6. 2026-06-05
    days on market $157,000 Active 3 DOM
  7. 2026-06-03
    days on market $157,000 Active 2 DOM
  8. 2026-06-02
    remarks 699-char remark
  9. 2026-06-02
    listed $157,000 Active 1 DOM

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

Tax reassessment forecast VA · Resets to sale price

Current annual tax
$1,707 · $142/mo
Projected year-2 tax
$1,707 · $142/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 2/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥109°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 46% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 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
$14,614
− Mortgage interest
−$8,794
− Property taxes
−$1,707
− Insurance
−$785
− Repairs & maintenance
−$1,169
− Management
−$1,169
− Depreciation
−$4,567
Taxable loss
−$3,578
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$859
After-tax cash flow
$32/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
Petersburg City Public School District
NCES district ID
5102910
Math proficiency
26% ▼ -27.00%
Reading proficiency
44% ▼ -8.00%
Median HH income
$34,362
Composite
28.78/100
National rank
#6670
State rank
#131 of 131 in VA

Livability — Petersburg

Score
61/100
State rank
#413
US rank
#17309

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Petersburg, VA
County
Chesterfield County · 406,988 people
City population
63,420
Metro
Richmond, VA
Population (ZIP)
42,012
Household income
$57,813
Rent vs Own
48.9% rent · 51.1% own
Severe rent burden
2485.0

Population outlook (Petersburg County) Hauer SSP2

Today (2025)
30,488 people
By 2030
29,771 · -2.4%
By 2040
28,401 · -6.8%
By 2050
27,279 · -10.5%
By 2075
25,877 · -15.1%
By 2100
24,288 · -20.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
Black 58% White 31% Hispanic / Latino 6% Two or more races 5%
Hispanic origin (detail)
Mexican 1% Puerto Rican 2%
Common ancestry
Italian 1% Romanian 1% Slovak 1%
Foreign-born
4% · Canada
Languages at home
93% English-only · Spanish 5%

Political lean MEDSL · Petersburg

2024 margin
Solid D (+72.8) · D 85.8% · R 13.0% · Other 1.2%
2008→2024 swing
-5.7pp toward R · 2008: 78.5pp · 2024: 72.8pp
All cycles
2024: D+72.8 2020: D+76.5 2016: D+77.0 2012: D+80.4 2008: D+78.5

Not yet ingested

Civics

Market trends

HPI YoY
▲ 1.45%
Current HPI
480.5365
Rent YoY
▲ 5.89%
Metro
Richmond, VA
State GDP YoY
▲ 2.40%
F500 in state
50

Industry mix (Fortune 500 HQ in VA)

Industry F500 HQs Revenue

Price history

+1862.5% since first listed
13 events — show timeline
  • 2026-06-01 Listed $157,000 CVRMLS
  • 2026-04-30 Listing Removed CVRMLS
  • 2026-02-23 Price Changed $157,000 CVRMLS
  • 2026-02-10 Price Changed $162,500 CVRMLS
  • 2026-01-11 Listed $163,000 CVRMLS
  • 2025-12-22 Listing Removed CVRMLS
  • 2025-12-03 Price Changed $162,000 CVRMLS
  • 2025-10-04 Listed $165,000 CVRMLS
  • 2023-03-16 Sold (Public Records) $152,000 Public Records
  • 2023-01-26 Listed $149,000 CVRMLS
  • 2022-10-03 Sold (Public Records) $40,000 Public Records
  • 2021-07-19 Sold (Public Records) $35,000 Public Records
  • 2021-06-28 Sold (Public Records) $8,000 Public Records

Property tax history

+10.7%/yr

Latest (2025): $1,707 · +25.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…