CashFlowRE
Sign in Sign up
1383 Battleford Dr 🌊 Lakefront
D- Composite 38.09
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 +10.8/30.0
  • Schools +6.4/10.0
  • ARV discount +4.6/15.0
  • Livability +4.2/5.0
  • Rent growth +4.1/5.0
  • DSCR +3.1/10.0
  • Condition / age +2.5/5.0
  • 1% rule +2.4/10.0
  • Appreciation +0.0/10.0

$305,000

1383 Battleford Dr · Virginia Beach, VA 23464
3 bd · 2.5 ba · 1,327 sqft · Townhouse public records · 16 Days on market
Built 1987 Est $287k · 6% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Lakefront end-unit living with fresh 2026 renovations throughout! Enjoy beautiful water views from this updated home featuring a brand-new kitchen, granite countertops, all new flooring, renovated bathrooms, new windows, and new hot water heater. Major updates continue with a new roof installed in 2025 for added peace of mind. Move-in ready and packed with modern upgrades—don’t miss this one!

Key facts

  • 2 parking spots
  • Built 1987
  • Listed 16 days

Property features AI

Finance

  • HOA & community: No HOA fees listed

Exterior

  • Parking: Driveway with 2 parking spaces
  • Utilities: City/County water; City/County sewer; Electric water heater; Electric service
  • Home design: Attached townhouse; End unit; 2 stories; Slab foundation
  • Construction: Vinyl siding; Asphalt shingle roof
  • Exterior features: Deck; Patio; Back yard with picket fence; Waterfront on a lake

Interior

  • Kitchen: Dishwasher; Microwave; Electric range; Refrigerator
  • Bedrooms: No bedroom with full bathroom on first floor
  • Flooring: Carpet; Ceramic; Laminate
  • Bathrooms: 1 full bath; 1 half bath
  • Heating & cooling: Natural gas heating; Central air conditioning
  • Interior features: Cable hookup; Ceiling fan; Wood-burning fireplace; Scuttle access; Walk-in closet
  • Laundry & utility: Washer; Utility closet

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/2.5-bath townhouse listed at $305k.

Deal economics

  • At list price, monthly cash flow is $-139 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $280k (8.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $227k (25.7% below list).
  • Recommended offer: $227k (25.7% below list) — sets the bar for 1% rule.
  • Cap rate 5.7% vs local median 3.5% in Virginia Beach — 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 (#38 in VA, #880 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, employment A+, housing A+; Watch: cost of living C-, commute F.
  • Va Beach City Public School District (urban): math 69% / reading 78% proficiency, ranked #10 of 131 in VA (top 8%) — strong family-tenant draw, lease renewals of 3-5y typical.
  • Zoned schools: Glenwood Elementary (math 72% / reading 81%, grade A, #195 of 1,108 statewide, top 18%, 986 students, 44% FRL); Salem High (math 79% / reading 90%, grade A, #23 of 319 statewide, top 8%, 1,650 students, 36% FRL).
  • Market conditions: Rents rising fast (+6.4%/yr); 225 active listings in the ZIP; 24 comparable units currently listed for rent nearby; rentals at typical pace (median 20d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 666 units permitted in Virginia Beach city in 2024 (347 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.
  • Virginia Beach County population projected at +6% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 16 days — a 2% lower offer ($300k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 9y 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 $110k; list at $305k implies a 177% 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 $226,509 (25.7% 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. 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. 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?
  5. This sits on a lake — are riparian / water-frontage rights deeded with the parcel? Any dock permits, shoreline easements, or HOA water-use restrictions?
  6. What's the documented flood / surge / shoreline-erosion history here (FEMA AND non-FEMA — e.g., storm surge, creek backup, septic-field saturation)?
  7. Any water-quality or seasonal algae-bloom issues that affect tenant satisfaction or short-term-rental demand?
  8. 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.
  9. 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.
  10. 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
5.74%
Cash-on-cash
-1.96%
DSCR
0.91
GRM
11.2

CMA / ARV

ARV (on-the-fly)
$286,632
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1336 Hafford Rd 0.10mi 3/2.5 1,418 (+7%) 1mo $276,000 $195 83
1375 Longlac Rd 0.10mi 3/2.5 1,230 (-7%) 2mo $279,900 $228 81
1360 Battleford Dr 0.06mi 3/1.5 1,247 (-6%) 4mo $275,000 $221 80
4920 April Ave 0.32mi 2/2.5 (-1) 1,356 (+2%) 5mo $230,000 $170 72
1374 Orillia Rd 0.17mi 3/2.5 1,480 (+12%) 6mo $260,000 $176 67
2122 Lyndora Rd 0.45mi 3/2.5 1,440 (+8%) 2mo $310,000 $215 63
5200 Settlers Park Dr 0.60mi 2/2.5 (-1) 1,360 (+2%) 4mo $294,000 $216 59
5226 Westhaven Cres 0.66mi 2/2.5 (-1) 1,360 (+2%) 2mo $294,900 $217 59
1558 Jameson Dr 0.69mi 3/2.5 1,376 (+4%) 5mo $310,000 $225 58
5210 Westhaven Cres 0.63mi 2/2.5 (-1) 1,400 (+6%) 0mo $290,000 $207 56
2081 Lyndora Rd 0.39mi 3/2.0 1,160 (-13%) 7mo $272,000 $234 53
5276 Settlers Park Dr 0.74mi 2/2.5 (-1) 1,510 (+14%) 6mo $285,000 $189 32

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 · 6.36% rent growth · sell at horizon

5-year hold
IRR
-16.2%
Equity multiple
0.41×
Total profit
$-50,465
Equity at exit
$45,476
10-year hold
IRR
-3.2%
Equity multiple
0.76×
Total profit
$-20,882
Equity at exit
$26,371

Cash invested: $85,400 (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 23464

Rents YoY
6.4%
Active inventory
225
Price-to-rent
11.2×

Monthly cashflow live

Estimated rent
$2,265 high interval (Pro) →
Mortgage (P&I)
$1,599
Tax from tax record
$202 /mo · $2,428/yr
Insurance
$127
HOA
$0
Vacancy / Maint / Mgmt
$476
Net cashflow
$-139

Break-even live

Break-even rent $2,442
Max offer price $280,367
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
$76,250
Closing costs
$9,150
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 24 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1355 Battleford Dr Virginia Beach, VA 2.0 2.5 1335 $1,875 $1.40 23d 1 0.06mi
1332 Gravenhurst Cir Virginia Beach, VA 3.0 2.5 1505 $2,295 $1.52 1d 1 0.11mi
1424 Marmora Rd Virginia Beach, VA 3.0 2.0 1300 $2,650 $2.04 4d 1 0.13mi
1547 Heritage Ave Virginia Beach, VA 3.0 2.5 1665 $2,295 $1.38 23d 1 0.38mi
1520 Oak Knoll Ln Virginia Beach, VA 3.0 2.5 1300 $2,400 $1.85 23d 1 0.46mi
5104 Settlers Park Dr Virginia Beach, VA 3.0 2.5 1540 $2,200 $1.43 14d 1 0.59mi
1521 Jameson Dr Virginia Beach, VA 3.0 2.5 1496 $1,895 $1.27 23d 1 0.75mi
1563 Jameson Dr Virginia Beach, VA 3.0 2.5 1334 $2,200 $1.65 3d 1 0.75mi
1407 Rand Ct Virginia Beach, VA 2.0 2.0 1014 $1,695 $1.67 23d 1 0.84mi
1422 Deerpond Ln Virginia Beach, VA 2.0 2.0 1015 $1,695 $1.67 21d 1 0.91mi
1420 Deerpond Ln Virginia Beach, VA 2.0 2.0 1014 $1,695 $1.67 23d 1 0.92mi
4708 Glencoe Ln Virginia Beach, VA 3.0 2.5 1760 $2,400 $1.36 23d 1 0.95mi
5326 Lake Victoria Arch Virginia Beach, VA 2.0 2.5 1202 $1,675 $1.39 23d 1 0.95mi
5326 Lake Victoria Arch Virginia Beach, VA 2.0 2.5 1202 $1,675 $1.39 19d 1 0.95mi
4718 Greenlaw Dr Virginia Beach, VA 3.0 2.5 1760 $2,150 $1.22 17d 1 1.00mi
5112 Edon Hall Ln Virginia Beach, VA 3.0 2.5 1445 $2,295 $1.59 14d 1 1.02mi
1749 Lacrosse Dr Virginia Beach, VA 1.0–2.0 1.0–2.0 905 $2,189 $2.42 1d 7 1.09mi
5129 Earlston Ln Virginia Beach, VA 4.0 2.0 1200 $800 $0.67 17d 1 1.12mi
5140 Glenwood Way Virginia Beach, VA 3.0 2.5 1450 $2,195 $1.51 21d 1 1.17mi
4220 Derby Wharf Dr Virginia Beach, VA 3.0 2.0 1503 $2,395 $1.59 23d 1 1.27mi
5036 Glenwood Way Virginia Beach, VA 3.0 2.5 1455 $2,495 $1.71 7d 1 1.28mi
4244 Spruce Knob Rd Virginia Beach, VA 3.0 3.0 1710 $2,700 $1.58 14d 1 1.31mi
4353 Cattail Ln #28 Virginia Beach, VA 3.0 2.5 1695 $2,600 $1.53 10d 1 1.46mi
1548 Beachview Dr Virginia Beach, VA 4.0 2.0 1800 $2,800 $1.56 14d 1 1.49mi

Listing history 21 events

  1. 2026-06-10
    status $305,000 Under Contract 16 DOM
  2. 2026-06-09
    days on market $305,000 Active 16 DOM
  3. 2026-06-08
    days on market $305,000 Active 15 DOM
  4. 2026-06-07
    days on market $305,000 Active 14 DOM
  5. 2026-06-03
    days on market $305,000 Active 10 DOM
  6. 2026-06-02
    days on market $305,000 Active 9 DOM
  7. 2026-06-01
    days on market $305,000 Active 8 DOM
  8. 2026-05-31
    days on market $305,000 Active 7 DOM
  9. 2026-05-25
    listed $305,000 Active
  10. 2026-05-22
    listed $305,000
  11. 2018-02-16
    soldstatus $110,000
  12. 2018-02-06
    status Under Contract
  13. 2017-06-19
    price $125,000
  14. 2017-06-19
    listed $125,000 Active
  15. 2017-06-19
    historical
  16. 2017-02-23
    price $100,000
  17. 2017-02-17
    price $120,000
  18. 2017-02-02
    price $130,000
  19. 2017-01-23
    price $150,000
  20. 2017-01-12
    listed $160,000 Active
  21. 2002-05-29
    soldstatus $81,000

ⓘ 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
$2,428 · $202/mo
Projected year-2 tax
$2,501 · $208/mo
Expected delta
+$73/yr (+$6/mo · 3.0%)

ⓘ 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 4/10 Moderate
  • 🌡 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 5/10 Major 7 unhealthy d/yr today · 7 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
$27,181
− Mortgage interest
−$17,085
− Property taxes
−$2,428
− Insurance
−$1,525
− Repairs & maintenance
−$2,174
− Management
−$2,174
− Depreciation
−$8,873
Taxable loss
−$7,078
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,699
After-tax cash flow
$25/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
Va Beach City Public School District
NCES district ID
5103840
Math proficiency
69% ▼ -19.00%
Reading proficiency
78% ▼ -7.00%
Median HH income
$66,452
Composite
63.81/100
National rank
#594
State rank
#10 of 131 in VA

Livability — Virginia Beach

Score
83/100
State rank
#38
US rank
#880

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Virginia Beach, VA
County
Virginia Beach City · 448,227 people
City population
448,227
Metro
Virginia Beach-Norfolk-Newport News, VA-NC
Population (ZIP)
75,061
Household income
$92,468
Rent vs Own
30.8% rent · 69.2% own
Severe rent burden
1929.0

Population outlook (Virginia Beach County) Hauer SSP2

Today (2025)
480,401 people
By 2030
491,221 · +2.3%
By 2040
504,882 · +5.1%
By 2050
508,847 · +5.9%
By 2075
504,831 · +5.1%
By 2100
465,867 · -3.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.68)
Race & ethnicity
White 50% Black 23% Asian 10% Two or more races 9% Hispanic / Latino 9%
Hispanic origin (detail)
Mexican 2% Puerto Rican 3%
Common ancestry
Slovak 2% Lithuanian 2% Italian 2%
Foreign-born
11% · Canada, Vietnam, China
Languages at home
85% English-only · Tagalog/Filipino 5% Spanish 5% Other Asian/Pacific 1%

Political lean MEDSL · Virginia Beach

2024 margin
Toss-up / Even · D 50.7% · R 48.0% · Other 1.3%
2008→2024 swing
+3.4pp toward D · 2008: -0.7pp · 2024: 2.6pp
All cycles
2024: D+2.6 2020: D+5.4 2016: R+4.5 2012: R+2.5 2008: R+0.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -271.27%
Current HPI
324.1854
Rent YoY
▲ 6.36%
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

+276.5% since first listed
13 events — show timeline
  • 2026-05-25 Listed $305,000 REINMLS
  • 2026-05-22 Listed $305,000 REINMLS
  • 2018-02-16 Sold (Public Records) $110,000 Public Records
  • 2018-02-06 Pending REINMLS
  • 2017-06-19 Price Changed $125,000 REINMLS
  • 2017-06-19 Listed $125,000 REINMLS
  • 2017-06-19 Listing Removed REINMLS
  • 2017-02-23 Price Changed $100,000 REINMLS
  • 2017-02-17 Price Changed $120,000 REINMLS
  • 2017-02-02 Price Changed $130,000 REINMLS
  • 2017-01-23 Price Changed $150,000 REINMLS
  • 2017-01-12 Listed $160,000 REINMLS
  • 2002-05-29 Sold (Public Records) $81,000 Public Records

Property tax history

+5.3%/yr

Latest (2025): $2,428 · +9.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…