CashFlowRE
Sign in Sign up
104 Courtyard Ter
D- Composite 39.69
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).

  • ARV discount +15.0/15.0
  • Appreciation +9.9/10.0
  • Schools +4.4/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Cash flow +2.2/30.0
  • 1% rule +0.0/10.0
  • DSCR +0.0/10.0

$499,000

104 Courtyard Ter · New Market, VA 22844
3 bd · 2.0 ba · 3,136 sqft · SingleFamily public records · 307 Days on market
Built 2006 8,494 sqft lot $159/sqft · 24% above area Est $609k · 18% under $50/mo HOA · 3% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this beautifully maintained single-level home featuring 3 bedrooms and 3 full bathrooms, perfect for comfortable living and entertaining. Step inside to find gleaming hardwood floors, granite countertops, new Bosch kitchen appliances, and an open-concept layout that offers plenty of natural light and space to relax. Enjoy main-level living with generous room sizes and a seamless flow throughout. The large finished basement adds valuable space, boasts a Kinetico water system, complete with an additional bedroom and full bath—ideal for guests or a private retreat. Outdoor living is just as inviting, with a nice deck overlooking mountain views, perfect for morning coffee or evening gatherings. A dedicated golf cart or lawn mower garage adds convenience and utility. Located just off of Shenvalee Golf Resort, this home offers the best of both indoor comfort and outdoor recreation.

Key facts

  • Finished basement
  • Granite countertops
  • Hardwood floors

Tags

HARDWOOD FLOORSGRANITE COUNTERTOPSBOSCH KITCHEN APPLIANCESOPEN-CONCEPT LAYOUTFINISHED BASEMENTKINETICO WATER SYSTEM

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/2.0-bath single-family listed at $499k.

Deal economics

  • At list price, monthly cash flow is $-2k ($-22k/yr) — negative.
  • To cash-flow at today's rent, offer at most $172k (65.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $168k (66.3% below list).
  • Recommended offer: $168k (66.3% below list) — sets the bar for 1% rule.
  • Cap rate 2.0% vs local median 2.5% in New Market — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

Location & tenants

  • Location reads 63/100 on livability (#372 in VA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A, health & safety A; Watch: employment D, schools F, amenities F.
  • Shenandoah County Public School District (town): math 46% / reading 58% proficiency, ranked #91 of 131 in VA (top 70%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 41 active listings in the ZIP; 224 units permitted in Shenandoah County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $52k of equity ($3k loan paydown + $49k appreciation (9.8% local appreciation)).
  • Shenandoah County population projected at +5% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • By year 2, paydown + projected appreciation supports a ~$84k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 307 days — a 12% lower offer ($439k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 5y ago; this cycle's ask has dropped $76k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $56/mo.
  • Climate carrying-cost: major flood risk; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $167,927 (66.3% 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 307 days. Have you received any prior offers? Is the seller open to a 66% concession, seller financing, or rate buy-down credit?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  8. 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?
  9. 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.
  10. 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.
  11. 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
0.34%
Cap rate
1.98%
Cash-on-cash
-15.42%
DSCR
0.31
GRM
24.8

CMA / ARV

ARV (median comp)
$608,644
List price
$499,000
Delta
-18.01%
Verdict
UNDERPRICED
Comps
3 within 1.0 mi

Projected returns pro-forma

9.78% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
12.7%
Equity multiple
2.05×
Total profit
$146,389
Equity at exit
$441,683
10-year hold
IRR
13.1%
Equity multiple
4.73×
Total profit
$521,565
Equity at exit
$944,267

Cash invested: $139,720 (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
VRLTA gives some tenant protections; Northern Virginia courts slower; rural VA landlord-leaning.

ZIP-level market 22844

Home prices YoY
3.1%
Active inventory
41
Price-to-rent
24.8×

Monthly cashflow live

Estimated rent
$1,679 medium interval (Pro) →
Mortgage (P&I)
$2,617
Tax from tax record
$247 /mo · $2,961/yr
Insurance
$208
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$50
Vacancy / Maint / Mgmt
$353
Net cashflow
$-1,850

Break-even live

Break-even rent $4,022
Max offer price $172,116
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
$124,750
Closing costs
$14,970
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.

HOA detail

Monthly dues
$50 · $600/yr
Likely covers
water

Listing history 41 events

  1. 2026-06-18
    price $499,000 Active 307 DOM
  2. 2026-06-18
    days on market $517,500 Active 307 DOM
  3. 2026-06-17
    days on market $517,500 Active 306 DOM
  4. 2026-06-16
    days on market $517,500 Active 305 DOM
  5. 2026-06-15
    days on market $517,500 Active 304 DOM
  6. 2026-06-13
    days on market $517,500 Active 302 DOM
  7. 2026-06-13
    days on market $517,500 Active 301 DOM
  8. 2026-06-09
    days on market $517,500 Active 298 DOM
  9. 2026-06-08
    pricedays on market $517,500 Active 297 DOM
  10. 2026-06-07
    days on market $525,000 Active 296 DOM
  11. 2026-06-04
    days on market $525,000 Active 293 DOM
  12. 2026-06-03
    days on market $525,000 Active 292 DOM
  13. 2026-06-02
    days on market $525,000 Active 291 DOM
  14. 2026-06-01
    days on market $525,000 Active 290 DOM
  15. 2026-05-31
    days on market $525,000 Active 289 DOM
  16. 2026-05-12
    price $525,000 905-char remark
    Show marketing remark (905 chars)

    Welcome to this beautifully maintained single-level home featuring 3 bedrooms and 3 full bathrooms, perfect for comfortable living and entertaining. Step inside to find gleaming hardwood floors, granite countertops, new Bosch kitchen appliances, and an open-concept layout that offers plenty of natural light and space to relax. Enjoy main-level living with generous room sizes and a seamless flow throughout. The large finished basement adds valuable space, boasts a Kinetico water system, complete with an additional bedroom and full bath—ideal for guests or a private retreat. Outdoor living is just as inviting, with a nice deck overlooking mountain views, perfect for morning coffee or evening gatherings. A dedicated golf cart or lawn mower garage adds convenience and utility. Located just off of Shenvalee Golf Resort, this home offers the best of both indoor comfort and outdoor recreation.

  17. 2026-05-12
    price $525,000 905-char remark
    Show marketing remark (905 chars)

    Welcome to this beautifully maintained single-level home featuring 3 bedrooms and 3 full bathrooms, perfect for comfortable living and entertaining. Step inside to find gleaming hardwood floors, granite countertops, new Bosch kitchen appliances, and an open-concept layout that offers plenty of natural light and space to relax. Enjoy main-level living with generous room sizes and a seamless flow throughout. The large finished basement adds valuable space, boasts a Kinetico water system, complete with an additional bedroom and full bath—ideal for guests or a private retreat. Outdoor living is just as inviting, with a nice deck overlooking mountain views, perfect for morning coffee or evening gatherings. A dedicated golf cart or lawn mower garage adds convenience and utility. Located just off of Shenvalee Golf Resort, this home offers the best of both indoor comfort and outdoor recreation.

  18. 2026-04-21
    price $537,500 905-char remark
    Show marketing remark (905 chars)

    Welcome to this beautifully maintained single-level home featuring 3 bedrooms and 3 full bathrooms, perfect for comfortable living and entertaining. Step inside to find gleaming hardwood floors, granite countertops, new Bosch kitchen appliances, and an open-concept layout that offers plenty of natural light and space to relax. Enjoy main-level living with generous room sizes and a seamless flow throughout. The large finished basement adds valuable space, boasts a Kinetico water system, complete with an additional bedroom and full bath—ideal for guests or a private retreat. Outdoor living is just as inviting, with a nice deck overlooking mountain views, perfect for morning coffee or evening gatherings. A dedicated golf cart or lawn mower garage adds convenience and utility. Located just off of Shenvalee Golf Resort, this home offers the best of both indoor comfort and outdoor recreation.

  19. 2026-04-21
    price $537,500 905-char remark
    Show marketing remark (905 chars)

    Welcome to this beautifully maintained single-level home featuring 3 bedrooms and 3 full bathrooms, perfect for comfortable living and entertaining. Step inside to find gleaming hardwood floors, granite countertops, new Bosch kitchen appliances, and an open-concept layout that offers plenty of natural light and space to relax. Enjoy main-level living with generous room sizes and a seamless flow throughout. The large finished basement adds valuable space, boasts a Kinetico water system, complete with an additional bedroom and full bath—ideal for guests or a private retreat. Outdoor living is just as inviting, with a nice deck overlooking mountain views, perfect for morning coffee or evening gatherings. A dedicated golf cart or lawn mower garage adds convenience and utility. Located just off of Shenvalee Golf Resort, this home offers the best of both indoor comfort and outdoor recreation.

  20. 2026-03-17
    price $539,000 905-char remark
    Show marketing remark (905 chars)

    Welcome to this beautifully maintained single-level home featuring 3 bedrooms and 3 full bathrooms, perfect for comfortable living and entertaining. Step inside to find gleaming hardwood floors, granite countertops, new Bosch kitchen appliances, and an open-concept layout that offers plenty of natural light and space to relax. Enjoy main-level living with generous room sizes and a seamless flow throughout. The large finished basement adds valuable space, boasts a Kinetico water system, complete with an additional bedroom and full bath—ideal for guests or a private retreat. Outdoor living is just as inviting, with a nice deck overlooking mountain views, perfect for morning coffee or evening gatherings. A dedicated golf cart or lawn mower garage adds convenience and utility. Located just off of Shenvalee Golf Resort, this home offers the best of both indoor comfort and outdoor recreation.

  21. 2026-03-17
    price $539,000 905-char remark
    Show marketing remark (905 chars)

    Welcome to this beautifully maintained single-level home featuring 3 bedrooms and 3 full bathrooms, perfect for comfortable living and entertaining. Step inside to find gleaming hardwood floors, granite countertops, new Bosch kitchen appliances, and an open-concept layout that offers plenty of natural light and space to relax. Enjoy main-level living with generous room sizes and a seamless flow throughout. The large finished basement adds valuable space, boasts a Kinetico water system, complete with an additional bedroom and full bath—ideal for guests or a private retreat. Outdoor living is just as inviting, with a nice deck overlooking mountain views, perfect for morning coffee or evening gatherings. A dedicated golf cart or lawn mower garage adds convenience and utility. Located just off of Shenvalee Golf Resort, this home offers the best of both indoor comfort and outdoor recreation.

  22. 2026-01-05
    price $544,000 905-char remark
    Show marketing remark (905 chars)

    Welcome to this beautifully maintained single-level home featuring 3 bedrooms and 3 full bathrooms, perfect for comfortable living and entertaining. Step inside to find gleaming hardwood floors, granite countertops, new Bosch kitchen appliances, and an open-concept layout that offers plenty of natural light and space to relax. Enjoy main-level living with generous room sizes and a seamless flow throughout. The large finished basement adds valuable space, boasts a Kinetico water system, complete with an additional bedroom and full bath—ideal for guests or a private retreat. Outdoor living is just as inviting, with a nice deck overlooking mountain views, perfect for morning coffee or evening gatherings. A dedicated golf cart or lawn mower garage adds convenience and utility. Located just off of Shenvalee Golf Resort, this home offers the best of both indoor comfort and outdoor recreation.

  23. 2026-01-05
    price $544,000 905-char remark
    Show marketing remark (905 chars)

    Welcome to this beautifully maintained single-level home featuring 3 bedrooms and 3 full bathrooms, perfect for comfortable living and entertaining. Step inside to find gleaming hardwood floors, granite countertops, new Bosch kitchen appliances, and an open-concept layout that offers plenty of natural light and space to relax. Enjoy main-level living with generous room sizes and a seamless flow throughout. The large finished basement adds valuable space, boasts a Kinetico water system, complete with an additional bedroom and full bath—ideal for guests or a private retreat. Outdoor living is just as inviting, with a nice deck overlooking mountain views, perfect for morning coffee or evening gatherings. A dedicated golf cart or lawn mower garage adds convenience and utility. Located just off of Shenvalee Golf Resort, this home offers the best of both indoor comfort and outdoor recreation.

  24. 2025-11-03
    price $545,000 905-char remark
    Show marketing remark (905 chars)

    Welcome to this beautifully maintained single-level home featuring 3 bedrooms and 3 full bathrooms, perfect for comfortable living and entertaining. Step inside to find gleaming hardwood floors, granite countertops, new Bosch kitchen appliances, and an open-concept layout that offers plenty of natural light and space to relax. Enjoy main-level living with generous room sizes and a seamless flow throughout. The large finished basement adds valuable space, boasts a Kinetico water system, complete with an additional bedroom and full bath—ideal for guests or a private retreat. Outdoor living is just as inviting, with a nice deck overlooking mountain views, perfect for morning coffee or evening gatherings. A dedicated golf cart or lawn mower garage adds convenience and utility. Located just off of Shenvalee Golf Resort, this home offers the best of both indoor comfort and outdoor recreation.

  25. 2025-11-03
    price $545,000 905-char remark
    Show marketing remark (905 chars)

    Welcome to this beautifully maintained single-level home featuring 3 bedrooms and 3 full bathrooms, perfect for comfortable living and entertaining. Step inside to find gleaming hardwood floors, granite countertops, new Bosch kitchen appliances, and an open-concept layout that offers plenty of natural light and space to relax. Enjoy main-level living with generous room sizes and a seamless flow throughout. The large finished basement adds valuable space, boasts a Kinetico water system, complete with an additional bedroom and full bath—ideal for guests or a private retreat. Outdoor living is just as inviting, with a nice deck overlooking mountain views, perfect for morning coffee or evening gatherings. A dedicated golf cart or lawn mower garage adds convenience and utility. Located just off of Shenvalee Golf Resort, this home offers the best of both indoor comfort and outdoor recreation.

  26. 2025-10-07
    price $555,000 905-char remark
    Show marketing remark (905 chars)

    Welcome to this beautifully maintained single-level home featuring 3 bedrooms and 3 full bathrooms, perfect for comfortable living and entertaining. Step inside to find gleaming hardwood floors, granite countertops, new Bosch kitchen appliances, and an open-concept layout that offers plenty of natural light and space to relax. Enjoy main-level living with generous room sizes and a seamless flow throughout. The large finished basement adds valuable space, boasts a Kinetico water system, complete with an additional bedroom and full bath—ideal for guests or a private retreat. Outdoor living is just as inviting, with a nice deck overlooking mountain views, perfect for morning coffee or evening gatherings. A dedicated golf cart or lawn mower garage adds convenience and utility. Located just off of Shenvalee Golf Resort, this home offers the best of both indoor comfort and outdoor recreation.

  27. 2025-10-07
    price $555,000 905-char remark
    Show marketing remark (905 chars)

    Welcome to this beautifully maintained single-level home featuring 3 bedrooms and 3 full bathrooms, perfect for comfortable living and entertaining. Step inside to find gleaming hardwood floors, granite countertops, new Bosch kitchen appliances, and an open-concept layout that offers plenty of natural light and space to relax. Enjoy main-level living with generous room sizes and a seamless flow throughout. The large finished basement adds valuable space, boasts a Kinetico water system, complete with an additional bedroom and full bath—ideal for guests or a private retreat. Outdoor living is just as inviting, with a nice deck overlooking mountain views, perfect for morning coffee or evening gatherings. A dedicated golf cart or lawn mower garage adds convenience and utility. Located just off of Shenvalee Golf Resort, this home offers the best of both indoor comfort and outdoor recreation.

  28. 2025-09-17
    price $564,900 905-char remark
    Show marketing remark (905 chars)

    Welcome to this beautifully maintained single-level home featuring 3 bedrooms and 3 full bathrooms, perfect for comfortable living and entertaining. Step inside to find gleaming hardwood floors, granite countertops, new Bosch kitchen appliances, and an open-concept layout that offers plenty of natural light and space to relax. Enjoy main-level living with generous room sizes and a seamless flow throughout. The large finished basement adds valuable space, boasts a Kinetico water system, complete with an additional bedroom and full bath—ideal for guests or a private retreat. Outdoor living is just as inviting, with a nice deck overlooking mountain views, perfect for morning coffee or evening gatherings. A dedicated golf cart or lawn mower garage adds convenience and utility. Located just off of Shenvalee Golf Resort, this home offers the best of both indoor comfort and outdoor recreation.

  29. 2025-09-17
    price $564,900 905-char remark
    Show marketing remark (905 chars)

    Welcome to this beautifully maintained single-level home featuring 3 bedrooms and 3 full bathrooms, perfect for comfortable living and entertaining. Step inside to find gleaming hardwood floors, granite countertops, new Bosch kitchen appliances, and an open-concept layout that offers plenty of natural light and space to relax. Enjoy main-level living with generous room sizes and a seamless flow throughout. The large finished basement adds valuable space, boasts a Kinetico water system, complete with an additional bedroom and full bath—ideal for guests or a private retreat. Outdoor living is just as inviting, with a nice deck overlooking mountain views, perfect for morning coffee or evening gatherings. A dedicated golf cart or lawn mower garage adds convenience and utility. Located just off of Shenvalee Golf Resort, this home offers the best of both indoor comfort and outdoor recreation.

  30. 2025-08-15
    listed $575,000 Active 905-char remark
    Show marketing remark (905 chars)

    Welcome to this beautifully maintained single-level home featuring 3 bedrooms and 3 full bathrooms, perfect for comfortable living and entertaining. Step inside to find gleaming hardwood floors, granite countertops, new Bosch kitchen appliances, and an open-concept layout that offers plenty of natural light and space to relax. Enjoy main-level living with generous room sizes and a seamless flow throughout. The large finished basement adds valuable space, boasts a Kinetico water system, complete with an additional bedroom and full bath—ideal for guests or a private retreat. Outdoor living is just as inviting, with a nice deck overlooking mountain views, perfect for morning coffee or evening gatherings. A dedicated golf cart or lawn mower garage adds convenience and utility. Located just off of Shenvalee Golf Resort, this home offers the best of both indoor comfort and outdoor recreation.

  31. 2025-08-14
    listed $575,000 Active 905-char remark
    Show marketing remark (905 chars)

    Welcome to this beautifully maintained single-level home featuring 3 bedrooms and 3 full bathrooms, perfect for comfortable living and entertaining. Step inside to find gleaming hardwood floors, granite countertops, new Bosch kitchen appliances, and an open-concept layout that offers plenty of natural light and space to relax. Enjoy main-level living with generous room sizes and a seamless flow throughout. The large finished basement adds valuable space, boasts a Kinetico water system, complete with an additional bedroom and full bath—ideal for guests or a private retreat. Outdoor living is just as inviting, with a nice deck overlooking mountain views, perfect for morning coffee or evening gatherings. A dedicated golf cart or lawn mower garage adds convenience and utility. Located just off of Shenvalee Golf Resort, this home offers the best of both indoor comfort and outdoor recreation.

  32. 2022-02-15
    soldstatus $464,900
  33. 2022-02-14
    soldstatus $464,900 Sold
  34. 2022-02-14
    soldstatus $464,900 Closed
  35. 2022-02-08
    status Pending
  36. 2022-01-01
    historical Active Under Contract
  37. 2022-01-01
    status Pending
  38. 2021-12-17
    status Active
  39. 2021-10-27
    historical Active Under Contract
  40. 2021-10-15
    listed $459,900 Active
  41. 2021-10-15
    listed $459,900 Active

ⓘ 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
$2,961 · $247/mo
Projected year-2 tax
$4,092 · $341/mo
Expected delta
+$1,131/yr (+$94/mo · 38.2%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 7/10 Severe FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥94°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% 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
$20,151
− Mortgage interest
−$27,952
− Property taxes
−$2,961
− Insurance
−$3,162
− Repairs & maintenance
−$1,612
− Management
−$1,612
− HOA
−$600
− Depreciation
−$14,516
Taxable loss
−$32,264
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$7,743
After-tax cash flow
$-14,462/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
Shenandoah County Public School District
NCES district ID
5103510
Math proficiency
46% ▼ -30.00%
Reading proficiency
58% ▼ -9.00%
Median HH income
$50,207
Composite
44.42/100
National rank
#2811
State rank
#91 of 131 in VA

Livability — New Market

Score
63/100
State rank
#372
US rank
#15038

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
New Market, VA
Population (ZIP)
4,674

Population outlook (Shenandoah County) Hauer SSP2

Today (2025)
44,891 people
By 2030
45,630 · +1.6%
By 2040
46,708 · +4.0%
By 2050
47,072 · +4.9%
By 2075
47,418 · +5.6%
By 2100
43,707 · -2.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Hispanic / Latino 4% Black 3% Two or more races 3%
Common ancestry
Lithuanian 2% Slovak 2% Danish 2%
Foreign-born
2% · Canada
Languages at home
94% English-only · Spanish 4% German/W. Germanic 1% Other Indo-European 1%

Political lean MEDSL · Shenandoah

2024 margin
Solid R (+42.2) · D 28.4% · R 70.6% · Other 1.0%
2008→2024 swing
-15.8pp toward R · 2008: -26.5pp · 2024: -42.2pp
All cycles
2024: R+42.2 2020: R+40.6 2016: R+43.3 2012: R+31.4 2008: R+26.5

Not yet ingested

Civics

Market trends

HPI YoY
▲ 9.78%
Current HPI
328.5512
Rent YoY
Metro
State GDP YoY
▲ 2.40%
F500 in state
50

Industry mix (Fortune 500 HQ in VA)

Industry F500 HQs Revenue

Price history

+14.2% since first listed
26 events — show timeline
  • 2026-05-12 Price Changed $525,000 BRIGHT MLS
  • 2026-05-12 Price Changed $525,000 HRAR
  • 2026-04-21 Price Changed $537,500 BRIGHT MLS
  • 2026-04-21 Price Changed $537,500 HRAR
  • 2026-03-17 Price Changed $539,000 BRIGHT MLS
  • 2026-03-17 Price Changed $539,000 HRAR
  • 2026-01-05 Price Changed $544,000 BRIGHT MLS
  • 2026-01-05 Price Changed $544,000 HRAR
  • 2025-11-03 Price Changed $545,000 BRIGHT MLS
  • 2025-11-03 Price Changed $545,000 HRAR
  • 2025-10-07 Price Changed $555,000 BRIGHT MLS
  • 2025-10-07 Price Changed $555,000 HRAR
  • 2025-09-17 Price Changed $564,900 BRIGHT MLS
  • 2025-09-17 Price Changed $564,900 HRAR
  • 2025-08-15 Listed $575,000 BRIGHT MLS
  • 2025-08-14 Listed $575,000 HRAR
  • 2022-02-15 Sold (Public Records) $464,900 Public Records
  • 2022-02-14 Sold (MLS) $464,900 BRIGHT MLS
  • 2022-02-14 Sold (MLS) $464,900 HRAR
  • 2022-02-08 Pending BRIGHT MLS
  • 2022-01-01 Contingent BRIGHT MLS
  • 2022-01-01 Pending HRAR
  • 2021-12-17 Relisted BRIGHT MLS
  • 2021-10-27 Contingent BRIGHT MLS
  • 2021-10-15 Listed $459,900 BRIGHT MLS
  • 2021-10-15 Listed $459,900 HRAR

Property tax history

+3.4%/yr

Latest (2025): $2,961 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…