CashFlowRE
Sign in Sign up
1707 11th Ave
C+ Composite 60.72
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 +19.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.0/10.0
  • Appreciation +4.7/10.0
  • Schools +3.9/10.0
  • 1% rule +3.7/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$130,000

1707 11th Ave · Victoria, VA 23974
4 bd · 1.5 ba · 1,678 sqft · SingleFamily public records · 116 Days on market
Built 1950 7,405 sqft lot Est $190k · 31% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

BACK ON THE MARKET AT NO FAULT OF THE SELLER. This classic Cape Cod–style home presents an excellent opportunity to own a well-built property with room for light renovations and cosmetic updates, offering a functional floor plan, comfortable living spaces, and abundant natural light that create a strong foundation for enhancing both style and long-term value. The home features a traditional Cape Cod layout with flexible bedroom options, including main-level bedroom potential, along with additional upper-level space ready to be refreshed to suit modern living, while existing features allow for immediate use and minor improvements, finishing touches, and select upgrades provide a clear and manageable path to customization and added appeal.

Key facts

  • 7,405 sq ft lot
  • Built 1950
  • Listed 116 days

Property features AI

Exterior

  • Parking: No garage; On-street parking
  • Utilities: Public water; Public sewer; Electric power
  • Home design: Single-story home; Entry level is 1
  • Construction: Frame construction with vinyl siding; Composition roof; Below-grade unfinished area (approx. 144); Above-grade finished area (approx. 1,953); Resale condition
  • Exterior features: Lot zoned AG

Interior

  • Kitchen: Kitchen on main level (approx. 12 x 15)
  • Bedrooms: Bedroom 2 on main level (approx. 12 x 15); Bedroom 3 on main level (approx. 16 x 14); Bedroom 4 on main level (approx. 12 x 12); Additional loft bedroom area on second level (approx. 9 x 12)
  • Flooring: Wood
  • Bathrooms: One full bathroom with tub and shower on main level; One half bath on main level
  • Heating & cooling: Electric heating
  • Interior features: Wood flooring; Bedroom on main level; Total of 8 rooms
  • Laundry & utility: Laundry room on main level (approx. 8 x 8); 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 4-bed/1.5-bath single-family listed at $130k.

Deal economics

  • At list price, monthly cash flow is $135 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $113k (12.7% below list).
  • Recommended offer: $113k (12.7% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 70/100 on livability (#235 in VA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A; Watch: amenities F, commute F, employment F.
  • Lunenburg County Public School District (rural): math 33% / reading 60% proficiency, ranked #110 of 131 in VA (top 84%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 60% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 25 active listings in the ZIP; 25 units permitted in Lunenburg County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $48 of equity ($899 loan paydown + $-851 appreciation (-0.7% local appreciation)).
  • Lunenburg County population projected at -27% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 116 days — a 9% lower offer ($118k) is reasonable based on typical stale-listing flexibility.
  • 12 sale attempts since 22y ago; this cycle's ask has dropped $10k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $107k; 21% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate wind risk, 21% 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 $113,476 (12.7% below list)

Questions for the listing agent

  1. It's been on market 116 days. Have you received any prior offers? Is the seller open to a 13% concession, seller financing, or rate buy-down credit?
  2. Built in 1950 — 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. 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.
  7. 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.
  8. 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
0.87%
Cap rate
7.54%
Cash-on-cash
4.45%
DSCR
1.20
GRM
9.5

CMA / ARV

ARV (on-the-fly)
$189,614
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1609 12th St 0.10mi 3/2.0 (-1) 1,602 (-4%) 1mo $67,000 $42 80
2442 Nottoway Blvd 0.22mi 3/1.5 (-1) 1,719 (+2%) 11mo $185,000 $108 72
1529 11th St 0.12mi 3/2.0 (-1) 1,736 (+4%) 12mo $170,000 $98 71
2525 Jefferson Ave 0.30mi 3/2.5 (-1) 1,668 (-1%) 14mo $249,900 $150 64
1421 9th St 0.25mi 3/2.0 (-1) 1,860 (+11%) 2mo $210,000 $113 62
1415 11th St 0.21mi 3/2.0 (-1) 1,586 (-6%) 15mo $60,000 $38 62
2580 Jefferson Ave 0.44mi 3/1.5 (-1) 1,534 (-9%) 4mo $239,000 $156 57
2575 Sandy Ln 0.39mi 3/2.5 (-1) 1,718 (+2%) 18mo $275,000 $160 53
2136 Poorhouse Rd 0.48mi 4/2.0 1,617 (-4%) 20mo $130,000 $80 53
2437 Nottoway Blvd 0.22mi 3/2.0 (-1) 1,840 (+10%) 19mo $184,500 $100 51
2570 Jefferson Ave 0.41mi 3/2.0 (-1) 1,564 (-7%) 22mo $240,000 $153 44
2626 Washington Ave 0.44mi 3/2.0 (-1) 1,454 (-13%) 18mo $235,000 $162 35

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

Projected returns pro-forma

-0.65% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
0.5%
Equity multiple
1.02×
Total profit
$785
Equity at exit
$33,549
10-year hold
IRR
6.6%
Equity multiple
1.67×
Total profit
$24,213
Equity at exit
$37,113

Cash invested: $36,400 (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 23974

Home prices YoY
-0.4%
Active inventory
25
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$1,135 medium interval (Pro) →
Mortgage (P&I)
$682
Tax from tax record
$25 /mo · $306/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$238
Net cashflow
$135

Break-even live

Break-even rent $964
Max offer price $130,000
Occupancy floor 83%

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
$32,500
Closing costs
$3,900
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.

Listing history 32 events

  1. 2026-06-03
    status $130,000 Pending 116 DOM
  2. 2026-06-02
    days on market $130,000 Active 116 DOM
  3. 2026-06-01
    days on market $130,000 Active 115 DOM
  4. 2026-05-31
    days on market $130,000 Active 114 DOM
  5. 2026-05-31
    days on market $130,000 Active 113 DOM
  6. 2026-05-18
    status Active
    Show marketing remark (753 chars)

    BACK ON THE MARKET AT NO FAULT OF THE SELLER. This classic Cape Cod–style home presents an excellent opportunity to own a well-built property with room for light renovations and cosmetic updates, offering a functional floor plan, comfortable living spaces, and abundant natural light that create a strong foundation for enhancing both style and long-term value. The home features a traditional Cape Cod layout with flexible bedroom options, including main-level bedroom potential, along with additional upper-level space ready to be refreshed to suit modern living, while existing features allow for immediate use and minor improvements, finishing touches, and select upgrades provide a clear and manageable path to customization and added appeal.

  7. 2026-05-18
    status Active 753-char remark
    Show marketing remark (753 chars)

    BACK ON THE MARKET AT NO FAULT OF THE SELLER. This classic Cape Cod–style home presents an excellent opportunity to own a well-built property with room for light renovations and cosmetic updates, offering a functional floor plan, comfortable living spaces, and abundant natural light that create a strong foundation for enhancing both style and long-term value. The home features a traditional Cape Cod layout with flexible bedroom options, including main-level bedroom potential, along with additional upper-level space ready to be refreshed to suit modern living, while existing features allow for immediate use and minor improvements, finishing touches, and select upgrades provide a clear and manageable path to customization and added appeal.

  8. 2026-03-31
    status Pending
    Show marketing remark (753 chars)

    BACK ON THE MARKET AT NO FAULT OF THE SELLER. This classic Cape Cod–style home presents an excellent opportunity to own a well-built property with room for light renovations and cosmetic updates, offering a functional floor plan, comfortable living spaces, and abundant natural light that create a strong foundation for enhancing both style and long-term value. The home features a traditional Cape Cod layout with flexible bedroom options, including main-level bedroom potential, along with additional upper-level space ready to be refreshed to suit modern living, while existing features allow for immediate use and minor improvements, finishing touches, and select upgrades provide a clear and manageable path to customization and added appeal.

  9. 2026-03-31
    status Pending 753-char remark
    Show marketing remark (753 chars)

    BACK ON THE MARKET AT NO FAULT OF THE SELLER. This classic Cape Cod–style home presents an excellent opportunity to own a well-built property with room for light renovations and cosmetic updates, offering a functional floor plan, comfortable living spaces, and abundant natural light that create a strong foundation for enhancing both style and long-term value. The home features a traditional Cape Cod layout with flexible bedroom options, including main-level bedroom potential, along with additional upper-level space ready to be refreshed to suit modern living, while existing features allow for immediate use and minor improvements, finishing touches, and select upgrades provide a clear and manageable path to customization and added appeal.

  10. 2026-03-23
    price $130,000 753-char remark
    Show marketing remark (753 chars)

    BACK ON THE MARKET AT NO FAULT OF THE SELLER. This classic Cape Cod–style home presents an excellent opportunity to own a well-built property with room for light renovations and cosmetic updates, offering a functional floor plan, comfortable living spaces, and abundant natural light that create a strong foundation for enhancing both style and long-term value. The home features a traditional Cape Cod layout with flexible bedroom options, including main-level bedroom potential, along with additional upper-level space ready to be refreshed to suit modern living, while existing features allow for immediate use and minor improvements, finishing touches, and select upgrades provide a clear and manageable path to customization and added appeal.

  11. 2026-03-23
    price $130,000
    Show marketing remark (753 chars)

    BACK ON THE MARKET AT NO FAULT OF THE SELLER. This classic Cape Cod–style home presents an excellent opportunity to own a well-built property with room for light renovations and cosmetic updates, offering a functional floor plan, comfortable living spaces, and abundant natural light that create a strong foundation for enhancing both style and long-term value. The home features a traditional Cape Cod layout with flexible bedroom options, including main-level bedroom potential, along with additional upper-level space ready to be refreshed to suit modern living, while existing features allow for immediate use and minor improvements, finishing touches, and select upgrades provide a clear and manageable path to customization and added appeal.

  12. 2026-03-06
    price $135,000 753-char remark
    Show marketing remark (753 chars)

    BACK ON THE MARKET AT NO FAULT OF THE SELLER. This classic Cape Cod–style home presents an excellent opportunity to own a well-built property with room for light renovations and cosmetic updates, offering a functional floor plan, comfortable living spaces, and abundant natural light that create a strong foundation for enhancing both style and long-term value. The home features a traditional Cape Cod layout with flexible bedroom options, including main-level bedroom potential, along with additional upper-level space ready to be refreshed to suit modern living, while existing features allow for immediate use and minor improvements, finishing touches, and select upgrades provide a clear and manageable path to customization and added appeal.

  13. 2026-03-06
    price $135,000
    Show marketing remark (753 chars)

    BACK ON THE MARKET AT NO FAULT OF THE SELLER. This classic Cape Cod–style home presents an excellent opportunity to own a well-built property with room for light renovations and cosmetic updates, offering a functional floor plan, comfortable living spaces, and abundant natural light that create a strong foundation for enhancing both style and long-term value. The home features a traditional Cape Cod layout with flexible bedroom options, including main-level bedroom potential, along with additional upper-level space ready to be refreshed to suit modern living, while existing features allow for immediate use and minor improvements, finishing touches, and select upgrades provide a clear and manageable path to customization and added appeal.

  14. 2026-02-14
    status Active 753-char remark
    Show marketing remark (753 chars)

    BACK ON THE MARKET AT NO FAULT OF THE SELLER. This classic Cape Cod–style home presents an excellent opportunity to own a well-built property with room for light renovations and cosmetic updates, offering a functional floor plan, comfortable living spaces, and abundant natural light that create a strong foundation for enhancing both style and long-term value. The home features a traditional Cape Cod layout with flexible bedroom options, including main-level bedroom potential, along with additional upper-level space ready to be refreshed to suit modern living, while existing features allow for immediate use and minor improvements, finishing touches, and select upgrades provide a clear and manageable path to customization and added appeal.

  15. 2026-02-14
    status Active
    Show marketing remark (753 chars)

    BACK ON THE MARKET AT NO FAULT OF THE SELLER. This classic Cape Cod–style home presents an excellent opportunity to own a well-built property with room for light renovations and cosmetic updates, offering a functional floor plan, comfortable living spaces, and abundant natural light that create a strong foundation for enhancing both style and long-term value. The home features a traditional Cape Cod layout with flexible bedroom options, including main-level bedroom potential, along with additional upper-level space ready to be refreshed to suit modern living, while existing features allow for immediate use and minor improvements, finishing touches, and select upgrades provide a clear and manageable path to customization and added appeal.

  16. 2026-02-07
    status Pending 753-char remark
    Show marketing remark (753 chars)

    BACK ON THE MARKET AT NO FAULT OF THE SELLER. This classic Cape Cod–style home presents an excellent opportunity to own a well-built property with room for light renovations and cosmetic updates, offering a functional floor plan, comfortable living spaces, and abundant natural light that create a strong foundation for enhancing both style and long-term value. The home features a traditional Cape Cod layout with flexible bedroom options, including main-level bedroom potential, along with additional upper-level space ready to be refreshed to suit modern living, while existing features allow for immediate use and minor improvements, finishing touches, and select upgrades provide a clear and manageable path to customization and added appeal.

  17. 2026-02-07
    status Pending
    Show marketing remark (753 chars)

    BACK ON THE MARKET AT NO FAULT OF THE SELLER. This classic Cape Cod–style home presents an excellent opportunity to own a well-built property with room for light renovations and cosmetic updates, offering a functional floor plan, comfortable living spaces, and abundant natural light that create a strong foundation for enhancing both style and long-term value. The home features a traditional Cape Cod layout with flexible bedroom options, including main-level bedroom potential, along with additional upper-level space ready to be refreshed to suit modern living, while existing features allow for immediate use and minor improvements, finishing touches, and select upgrades provide a clear and manageable path to customization and added appeal.

  18. 2025-12-12
    listed $140,000 Active 753-char remark
    Show marketing remark (753 chars)

    BACK ON THE MARKET AT NO FAULT OF THE SELLER. This classic Cape Cod–style home presents an excellent opportunity to own a well-built property with room for light renovations and cosmetic updates, offering a functional floor plan, comfortable living spaces, and abundant natural light that create a strong foundation for enhancing both style and long-term value. The home features a traditional Cape Cod layout with flexible bedroom options, including main-level bedroom potential, along with additional upper-level space ready to be refreshed to suit modern living, while existing features allow for immediate use and minor improvements, finishing touches, and select upgrades provide a clear and manageable path to customization and added appeal.

  19. 2025-12-11
    listed $140,000 Active
  20. 2021-06-03
    soldstatus $107,000
  21. 2021-01-02
    historical
  22. 2020-07-02
    listed $107,000
  23. 2013-06-13
    soldstatus $19,000
  24. 2012-05-08
    listed $22,997
  25. 2010-01-18
    historical
  26. 2010-01-18
    historical
  27. 2009-05-12
    listed $60,300
  28. 2009-05-12
    listed $60,300
  29. 2005-09-30
    soldstatus $39,000
  30. 2005-09-30
    soldstatus $39,000
  31. 2004-12-29
    listed $43,500
  32. 2004-12-29
    listed $43,500

ⓘ 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
$306 · $25/mo
Projected year-2 tax
$1,066 · $89/mo
Expected delta
+$760/yr (+$63/mo · 248.4%)

ⓘ 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 6/10 Major 7 d/yr ≥104°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 21% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 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
$13,617
− Mortgage interest
−$7,282
− Property taxes
−$306
− Insurance
−$650
− Repairs & maintenance
−$1,089
− Management
−$1,089
− Depreciation
−$3,782
Taxable loss
−$581
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$140
After-tax cash flow
$1,760/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
Lunenburg County Public School District
NCES district ID
5102310
Math proficiency
33% ▼ -41.00%
Reading proficiency
60% ▼ -13.00%
Median HH income
$37,728
Composite
38.6/100
National rank
#4162
State rank
#110 of 131 in VA

Livability — Victoria

Score
70/100
State rank
#235
US rank
#7920

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Victoria, VA
Population (ZIP)
4,908

Population outlook (Lunenburg County) Hauer SSP2

Today (2025)
11,367 people
By 2030
10,757 · -5.4%
By 2040
9,464 · -16.7%
By 2050
8,329 · -26.7%
By 2075
6,292 · -44.6%
By 2100
4,575 · -59.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (55%)
Race & ethnicity
White 55% Black 39% Two or more races 5% Hispanic / Latino 3%
Common ancestry
Serbian 1% Slovak 1% Romanian 1%
Foreign-born
1% · Canada
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Lunenburg

2024 margin
Strong R (+22.8) · D 38.3% · R 61.1%
2008→2024 swing
-19.3pp toward R · 2008: -3.5pp · 2024: -22.8pp
All cycles
2024: R+22.8 2020: R+18.6 2016: R+17.6 2012: R+5.0 2008: R+3.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -0.65%
Current HPI
177.4653
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

+198.9% since first listed
27 events — show timeline
  • 2026-05-18 Relisted CVRMLS
  • 2026-05-18 Relisted SCAR
  • 2026-03-31 Pending CVRMLS
  • 2026-03-31 Pending SCAR
  • 2026-03-23 Price Changed $130,000 SCAR
  • 2026-03-23 Price Changed $130,000 CVRMLS
  • 2026-03-06 Price Changed $135,000 SCAR
  • 2026-03-06 Price Changed $135,000 CVRMLS
  • 2026-02-14 Relisted SCAR
  • 2026-02-14 Relisted CVRMLS
  • 2026-02-07 Pending SCAR
  • 2026-02-07 Pending CVRMLS
  • 2025-12-12 Listed $140,000 SCAR
  • 2025-12-11 Listed $140,000 CVRMLS
  • 2021-06-03 Sold (Public Records) $107,000 Public Records
  • 2021-01-02 Listing Removed CVRMLS
  • 2020-07-02 Listed $107,000 CVRMLS
  • 2013-06-13 Sold (MLS) $19,000 RVLG
  • 2012-05-08 Listed $22,997 RVLG
  • 2010-01-18 Listing Removed CVRMLS
  • 2010-01-18 Listing Removed CVRMLS
  • 2009-05-12 Listed $60,300 CVRMLS
  • 2009-05-12 Listed $60,300 CVRMLS
  • 2005-09-30 Sold (MLS) $39,000 CVRMLS
  • 2005-09-30 Sold (MLS) $39,000 CVRMLS
  • 2004-12-29 Listed $43,500 CVRMLS
  • 2004-12-29 Listed $43,500 CVRMLS

Property tax history

+2.9%/yr

Latest (2026): $306 · +12.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…