CashFlowRE
Sign in Sign up
919 Ridgeway Ave
B- Composite 66.16
Why this score? — see what drove the B- 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 +21.9/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.0/10.0
  • 1% rule +5.5/10.0
  • Schools +5.5/10.0
  • Rent growth +5.0/5.0
  • Livability +3.8/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$135,000

919 Ridgeway Ave · Hampton, VA 23661
2 bd · 1.0 ba · 672 sqft · SingleFamily public records · 40 Days on market
Built 1948 $201/sqft · 30% below area Est $194k · 30% under

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

Listing remarks

Nice 2 bedroom rancher with large lot with mature trees interior feature open floor plan with eat in kitchen and living room. Located on a dead end street with low traffic volume. Property close to schools, shopping, military bases, and local shipyard.

Key facts

  • Open floor plan
  • Eat in kitchen
  • Large lot

Tags

OPEN FLOOR PLANEAT IN KITCHENLARGE LOTMATURE TREESDEAD END STREETLOW TRAFFIC VOLUME

Property features AI

Finance

  • HOA & community: No HOA fees

Exterior

  • Parking: Driveway parking spaces
  • Utilities: City water; City/County sewer; Natural gas service
  • Home design: Detached bungalow; Single-story home; Slab foundation; Faces city
  • Construction: Asphalt shingle roof
  • Exterior features: Vinyl siding; Partially fenced backyard with chain link fence; City view

Interior

  • Kitchen: Kitchen on first floor
  • Bedrooms: First-floor master bedroom; One additional first-floor bedroom
  • Flooring: Carpet; Laminate
  • Bathrooms: One full bathroom (on first floor)
  • Heating & cooling: Forced hot air heating (natural gas); Central air conditioning; Gas water heater
  • Interior features: Cable hookup; Carpet and laminate flooring

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 $135k.

Deal economics

  • At list price, monthly cash flow is $146 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $135k).
  • Recommended offer: $131k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.2% vs local median 4.5% in Hampton — 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 75/100 on livability (#133 in VA, #4,302 nationally) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety A+, cost of living A; Watch: crime C-, amenities D+, commute F.
  • Hampton City Public School District (urban): math 60% / reading 70% proficiency, ranked #40 of 131 in VA (top 30%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: A.W.E. Bassette Elementary (math 32% / reading 47%, grade F, #900 of 1,108 statewide, top 83%, 494 students, 87% FRL); Hampton High (math 60% / reading 75%, grade B, #183 of 319 statewide, top 58%, 1,359 students, 86% FRL) — zoned schools average 86% FRL vs 49% district-wide (37 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+21.4%/yr); 124 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 68 units permitted in Hampton city in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $933 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Hampton County population projected at -13% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $38k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 40 days — a 3% lower offer ($131k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 4y ago; this cycle's ask has dropped $10k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo; built in 1948 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk; 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 $130,950 (3.0% below list)

Questions for the listing agent

  1. It's been on market 40 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1948 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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
1.05%
Cap rate
8.18%
Cash-on-cash
6.73%
DSCR
1.30
GRM
7.9

CMA / ARV

ARV (median comp)
$193,708
List price
$135,000
Delta
-30.31%
Verdict
UNDERPRICED
Comps
14 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
732 Westwood Ave 0.18mi 2/1.0 672 (0%) 12mo $199,000 $296 81
802 Smith St 0.35mi 2/1.0 709 (+6%) 0mo $200,000 $282 74
436 Seminole Rd 0.38mi 2/1.0 720 (+7%) 0mo $155,000 $215 70
2833 Ryland Rd 0.58mi 2/1.0 720 (+7%) 2mo $220,000 $306 60
509 Lee St 0.71mi 2/1.0 680 (+1%) 11mo $105,000 $154 56
25 Redwood St 0.73mi 2/1.0 765 (+14%) 6mo $136,000 $178 38

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
-3.4%
Equity multiple
0.87×
Total profit
$-5,055
Equity at exit
$20,129
10-year hold
IRR
11.4%
Equity multiple
2.11×
Total profit
$41,849
Equity at exit
$11,672

Cash invested: $37,800 (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 23661

Home prices YoY
-16.7%
Rents YoY
21.4%
Active inventory
124
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$1,418 high interval (Pro) →
Mortgage (P&I)
$708
Tax from tax record
$144 /mo · $1,728/yr
Insurance
$56
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$298
Net cashflow
$146

Break-even live

Break-even rent $1,234
Max offer price $135,000
Occupancy floor 85%

Sensitivity live

Price -10% $222 -5% $184 +0% $146 +5% $107 +10% $69
Rent -10% $34 -5% $90 +0% $146 +5% $202 +10% $258
Rate -1.0pp $214 -0.5pp $180 base $146 +0.5pp $111 +1.0pp $75

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
$33,750
Closing costs
$4,050
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
504 Homestead Ave Hampton, VA 1.0 1.0 750 $1,195 $1.59 11d 1 0.44mi
708 Norwood Cir Hampton, VA 2.0 1.0 720 $1,050 $1.46 24d 1 0.59mi
259 La Salle Ave Unit A Hampton, VA 2.0 1.0 680 $1,595 $2.35 44d 1 0.91mi
600 Freeman Dr Hampton, VA 1.0–2.0 1.0–2.0 892 $2,008 $2.25 3d 8 1.07mi
3785 Kecoughtan Rd Hampton, VA 1.0–2.0 1.0 650 $1,425 $2.19 44d 5 1.09mi
135 Pine Chapel Rd Hampton, VA 1.0–2.0 1.0–1.5 830 $1,490 $1.80 3d 9 1.42mi

Listing history 29 events

  1. 2026-06-16
    status $135,000 Under Contract 40 DOM
  2. 2026-06-15
    days on market $135,000 Active 40 DOM
  3. 2026-06-13
    days on market $135,000 Active 38 DOM
  4. 2026-06-13
    days on market $135,000 Active 37 DOM
  5. 2026-06-09
    days on market $135,000 Active 34 DOM
  6. 2026-06-08
    days on market $135,000 Active 33 DOM
  7. 2026-06-07
    days on market $135,000 Active 32 DOM
  8. 2026-06-03
    days on market $135,000 Active 28 DOM
  9. 2026-06-02
    days on market $135,000 Active 27 DOM
  10. 2026-06-01
    days on market $135,000 Active 26 DOM
  11. 2026-05-31
    days on market $135,000 Active 25 DOM
  12. 2026-05-14
    price $135,000 252-char remark
  13. 2026-05-06
    listed $145,000 Active 252-char remark
  14. 2026-01-27
    status Under Contract
  15. 2026-01-27
    historical
  16. 2026-01-02
    price $145,000
  17. 2025-12-08
    price $165,000
  18. 2025-10-22
    listed $175,000 Active
  19. 2024-08-29
    historical
  20. 2024-07-26
    status Active
  21. 2024-06-14
    historical Active Under Contract
  22. 2024-05-31
    listed $160,000 Active
  23. 2022-11-28
    historical
  24. 2022-11-21
    soldstatus $166,000
  25. 2022-11-18
    status Under Contract
  26. 2022-10-24
    historical Active Under Contract
  27. 2022-10-20
    listed $169,900 Active
  28. 1986-09-01
    soldstatus $14,893
  29. 1967-05-01
    soldstatus $9,950

ⓘ 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
$1,728 · $144/mo
Projected year-2 tax
$1,728 · $144/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 7/10 Severe FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 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 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
$17,018
− Mortgage interest
−$7,562
− Property taxes
−$1,728
− Insurance
−$1,472
− Repairs & maintenance
−$1,361
− Management
−$1,361
− Depreciation
−$3,927
Taxable loss
−$395
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$95
After-tax cash flow
$1,843/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
Hampton City Public School District
NCES district ID
5101800
Math proficiency
60% ▼ -21.00%
Reading proficiency
70% ▼ -4.00%
Median HH income
$50,089
Composite
55.19/100
National rank
#1272
State rank
#40 of 131 in VA

Livability — Hampton

Score
75/100
State rank
#133
US rank
#4302

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hampton, VA
County
Hampton City · 132,421 people
City population
132,421
Metro
Virginia Beach-Norfolk-Newport News, VA-NC
Population (ZIP)
14,005
Household income
$65,446
Rent vs Own
30.4% rent · 69.6% own
Severe rent burden
704.0

Population outlook (Hampton County) Hauer SSP2

Today (2025)
134,055 people
By 2030
131,753 · -1.7%
By 2040
125,017 · -6.7%
By 2050
116,825 · -12.9%
By 2075
97,033 · -27.6%
By 2100
76,188 · -43.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
Black 59% White 31% Two or more races 6% Hispanic / Latino 4%
Common ancestry
Serbian 2% Italian 2% Romanian 1%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 2% French/Haitian/Cajun 1% Arabic 1%

Political lean MEDSL · Hampton

2024 margin
Solid D (+39.9) · D 69.2% · R 29.4% · Other 1.4%
2008→2024 swing
+1.0pp no change · 2008: 38.9pp · 2024: 39.9pp
All cycles
2024: D+39.9 2020: D+42.2 2016: D+37.8 2012: D+45.4 2008: D+38.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -54.95%
Current HPI
274.2769
Rent YoY
▲ 21.35%
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

+1256.8% since first listed
19 events — show timeline
  • 2026-06-15 Pending REINMLS
  • 2026-05-14 Price Changed $135,000 REINMLS
  • 2026-05-06 Listed $145,000 REINMLS
  • 2026-01-27 Pending REINMLS
  • 2026-01-27 Listing Removed REINMLS
  • 2026-01-02 Price Changed $145,000 REINMLS
  • 2025-12-08 Price Changed $165,000 REINMLS
  • 2025-10-22 Listed $175,000 REINMLS
  • 2024-08-29 Listing Removed REINMLS
  • 2024-07-26 Relisted REINMLS
  • 2024-06-14 Contingent REINMLS
  • 2024-05-31 Listed $160,000 REINMLS
  • 2022-11-28 Listing Removed REINMLS
  • 2022-11-21 Sold (Public Records) $166,000 Public Records
  • 2022-11-18 Pending REINMLS
  • 2022-10-24 Contingent REINMLS
  • 2022-10-20 Listed $169,900 REINMLS
  • 1986-09-01 Sold (Public Records) $14,893 Public Records
  • 1967-05-01 Sold (Public Records) $9,950 Public Records

Property tax history

+11.7%/yr

Latest (2025): $1,728 · +10.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…