CashFlowRE
Sign in Sign up
219 Blackberry Ln
C- Composite 51.61
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 +19.9/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.3/10.0
  • Schools +5.4/10.0
  • 1% rule +4.2/10.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$135,000

219 Blackberry Ln · Galax, VA 24333
4 bd · 2.0 ba · 1,632 sqft · SingleFamily · 31 Days on market
Built 1986 1.45 ac lot

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

Listing remarks MLS

4 BEDROOMS, 2 BATHS, 1632 SQ. FT. 1.45 ACRES OF LAND LOCATED IN GALAX, VIRGINIA. ROOM TO GROW IN THIS COUNTRY SETTING. TAX CARD STATES PROPERTY IS DOUBLEWIDE. APPEARS TO BE SINGLEWIDE WITH ADDITIONS.

Key facts

  • Large lot
  • Low-traffic street
  • 1.45 acre lot

Tags

LARGE LOTQUIET COUNTRY SETTINGLOW-TRAFFIC STREET

Property features AI

Exterior

  • Utilities: Private well water; Septic tank sewer
  • Home design: Single family residence; One story
  • Construction: Vinyl siding; Shingle roof; Built with crawl space foundation
  • Exterior features: Deck; Cleared and level lot (1.45 acres)

Interior

  • Kitchen: Electric range; Microwave; Refrigerator
  • Flooring: Carpet; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Heat pump; Electric heating; Baseboard heating; Central cooling (ceiling fans)
  • Interior features: Ceiling fan(s); Crawl space basement
  • Laundry & utility: Washer; Dryer

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/2.0-bath single-family listed at $135k.

Deal economics

  • At list price, monthly cash flow is $163 ($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 $124k (7.9% below list).
  • Recommended offer: $124k (7.9% below list) — sets the bar for 1% rule.
  • Cap rate 7.7% vs local median 3.7% in Galax — 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 66/100 on livability (#327 in VA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A-; Watch: crime F, amenities F, commute F.
  • Carroll County Public School District (rural): math 60% / reading 70% proficiency, ranked #46 of 131 in VA (top 35%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Gladeville Elementary (math 57% / reading 62%, grade B-, #536 of 1,108 statewide, top 51%, 267 students, 85% FRL); Carroll County Middle (math 54% / reading 72%, grade B+, #134 of 342 statewide, top 40%, 756 students, 84% FRL); Carroll County High (math 64% / reading 67%, grade B, #204 of 319 statewide, top 65%, 1,069 students, 81% FRL) — zoned schools average 83% FRL vs 48% district-wide (35 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 122 active listings in the ZIP; 80 units permitted in Carroll County 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.
  • Carroll County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 31 days — a 3% lower offer ($131k) is reasonable based on typical stale-listing flexibility.
  • 2 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 $34k; list at $135k implies a 297% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $124,357 (7.9% below list)

Questions for the listing agent

  1. It's been on market 31 days. Have you received any prior offers? Is the seller open to a 8% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.92%
Cap rate
7.74%
Cash-on-cash
5.18%
DSCR
1.23
GRM
9.0

CMA / ARV

ARV (on-the-fly)
$300,288
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
977 Cranberry Rd 0.24mi 3/2.0 (-1) 1,700 (+4%) 4mo $337,500 $199 73
782 Timberline Dr 0.31mi 3/2.0 (-1) 1,700 (+4%) 19mo $358,000 $211 58
768 Timberline Dr 0.32mi 3/2.0 (-1) 1,729 (+6%) 15mo $319,000 $184 58
521 Timberline Dr 0.56mi 3/2.5 (-1) 1,711 (+5%) 4mo $213,000 $124 55
21 Cedar Pt 0.47mi 3/2.0 (-1) 1,848 (+13%) 1mo $257,500 $139 50
1449 Cranberry Rd 0.49mi 3/1.0 (-1) 1,400 (-14%) 2mo $198,000 $141 43

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-8.3%
Equity multiple
0.69×
Total profit
$-11,532
Equity at exit
$20,129
10-year hold
IRR
1.2%
Equity multiple
1.08×
Total profit
$3,136
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 24333

Home prices YoY
-29.1%
Active inventory
122
Price-to-rent
9.0×

Monthly cashflow live

Estimated rent
$1,244 medium interval (Pro) →
Mortgage (P&I)
$708
Tax from tax record
$55 /mo · $660/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$261
Net cashflow
$163

Break-even live

Break-even rent $1,037
Max offer price $135,000
Occupancy floor 82%

Sensitivity live

Price -10% $240 -5% $201 +0% $163 +5% $125 +10% $87
Rent -10% $65 -5% $114 +0% $163 +5% $212 +10% $261
Rate -1.0pp $231 -0.5pp $198 base $163 +0.5pp $128 +1.0pp $93

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.

Listing history 5 events

  1. 2026-05-16
    status Pending
  2. 2026-04-15
    listed $135,000 Active
  3. 2017-08-30
    soldstatus $34,000 199-char remark
    Show marketing remark (199 chars)

    4 BEDROOMS, 2 BATHS, 1632 SQ. FT. 1.45 ACRES OF LAND LOCATED IN GALAX, VIRGINIA. ROOM TO GROW IN THIS COUNTRY SETTING. TAX CARD STATES PROPERTY IS DOUBLEWIDE. APPEARS TO BE SINGLEWIDE WITH ADDITIONS.

  4. 2017-07-26
    listed $36,100 199-char remark
    Show marketing remark (199 chars)

    4 BEDROOMS, 2 BATHS, 1632 SQ. FT. 1.45 ACRES OF LAND LOCATED IN GALAX, VIRGINIA. ROOM TO GROW IN THIS COUNTRY SETTING. TAX CARD STATES PROPERTY IS DOUBLEWIDE. APPEARS TO BE SINGLEWIDE WITH ADDITIONS.

  5. 2006-06-13
    soldstatus $95,000

ⓘ 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
$660 · $55/mo
Projected year-2 tax
$1,107 · $92/mo
Expected delta
+$447/yr (+$37/mo · 67.7%)

ⓘ 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 5/10 Major
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥92°F today · 19 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
$14,923
− Mortgage interest
−$7,562
− Property taxes
−$660
− Insurance
−$675
− Repairs & maintenance
−$1,194
− Management
−$1,194
− Depreciation
−$3,927
Taxable loss
−$289
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$69
After-tax cash flow
$2,028/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
Carroll County Public School District
NCES district ID
5100690
Math proficiency
60% ▼ -25.00%
Reading proficiency
70% ▼ -10.00%
Median HH income
$36,359
Composite
53.88/100
National rank
#1406
State rank
#46 of 131 in VA

Livability — Galax

Score
66/100
State rank
#327
US rank
#12370

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
17,841

Population outlook (Carroll County) Hauer SSP2

Today (2025)
28,768 people
By 2030
27,909 · -3.0%
By 2040
25,788 · -10.4%
By 2050
23,522 · -18.2%
By 2075
19,045 · -33.8%
By 2100
14,801 · -48.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (84%)
Race & ethnicity
White 84% Hispanic / Latino 10% Two or more races 6% Black 3%
Hispanic origin (detail)
Mexican 5% Puerto Rican 1%
Common ancestry
Serbian 2% Slovak 1% Romanian 1%
Foreign-born
5% · Canada, South Korea
Languages at home
91% English-only · Spanish 8%

Political lean MEDSL · Carroll

2024 margin
Solid R (+63.3) · D 18.1% · R 81.4%
2008→2024 swing
-30.9pp toward R · 2008: -32.4pp · 2024: -63.3pp
All cycles
2024: R+63.3 2020: R+62.7 2016: R+59.6 2012: R+39.4 2008: R+32.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -69.21%
Current HPI
168.5375
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

+42.1% since first listed
5 events — show timeline
  • 2026-05-16 Pending SWVAR
  • 2026-04-15 Listed $135,000 SWVAR
  • 2017-08-30 Sold (MLS) $34,000 SWVAR
  • 2017-07-26 Listed $36,100 SWVAR
  • 2006-06-13 Sold (Public Records) $95,000 Public Records

Property tax history

+0.7%/yr

Latest (2025): $660 · +29.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…