CashFlowRE
Sign in Sign up
7263 Grace Ln
C Composite 57.37
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 +17.2/30.0
  • ARV discount +15.0/15.0
  • Schools +7.0/10.0
  • DSCR +5.4/10.0
  • 1% rule +4.2/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$229,900

7263 Grace Ln · Mechanicsville, VA 23111
3 bd · 1.0 ba · 1,695 sqft · SingleFamily public records · 6 Days on market
Built 1945 9,583 sqft lot $136/sqft · 30% below area Est $331k · 30% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to 7263 Grace Ln in sought-after Mechanicsville, VA! This charming single-family home offers 1,695 square feet of comfortable living space across two levels, perfect for those seeking a cozy yet functional layout. With 3 bedrooms and 2 full bathrooms, this property provides ample room to accommodate a variety of needs. Step inside to find hardwood floors that flow seamlessly through much of the home. The home also includes a first floor bonus space currently being utilized as a laundry room off of the kitchen for convenience and could easily offer the option to rework the first floor layout. Outdoors, you’ll find a large detached storage shed, perfect for keeping tools, garden

Key facts

  • Fully fenced
  • Hardwood floors
  • 9,583 sq ft lot

Tags

HARDWOOD FLOORSFIRST FLOOR BONUS SPACEDETACHED STORAGE SHEDFULLY FENCED

Property features AI

Exterior

  • Parking: Driveway parking; Off-street paved parking
  • Utilities: Public water; Public sewer
  • Home design: Single-story home; Brick construction; Composition/shingle roof; Resale property; Zoned R1
  • Construction: Brick exterior; Composition/shingle roof
  • Exterior features: Storage shed; Paved driveway; Chain link full fencing

Interior

  • Kitchen: Refrigerator; Stove
  • Bedrooms: Bedroom on main level
  • Flooring: Tile; Vinyl; Wood
  • Bathrooms: 2 full bathrooms; Second-level full bath with shower; First-level full bath with tub
  • Heating & cooling: Electric heat pump; Central electric air conditioning
  • Interior features: Built-in book cases; Bedroom on main level; Crawl space basement
  • Laundry & utility: Washer; Dryer; 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 3-bed/1.0-bath single-family listed at $230k.

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 $210k (8.5% below list).
  • Recommended offer: $210k (8.5% below list) — sets the bar for 1% rule.
  • Cap rate 7.1% vs local median 3.1% in Mechanicsville — 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 73/100 on livability (#165 in VA) — a middle-class / working-renter tenant base. Strengths: schools A+, employment A+, housing A+; Watch: amenities F, commute F.
  • Hanover County Public School District (suburban): math 79% / reading 81% proficiency, ranked #5 of 131 in VA (top 4%) — strong family-tenant draw, lease renewals of 3-5y typical; only 15% free/reduced lunch — higher-income household profile.
  • Market conditions: 214 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 447 units permitted in Hanover County in 2024 (0 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 $7k of value loss. Plan a longer hold.
  • Hanover County population projected at +11% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1945 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $210,469 (8.5% below list)

Questions for the listing agent

  1. Built in 1945 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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.
  5. 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.
  6. 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
7.14%
Cash-on-cash
3.04%
DSCR
1.14
GRM
9.1

CMA / ARV

ARV (median comp)
$330,663
List price
$229,900
Delta
-30.47%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7263 Grace Ln 0.00mi 3/2.0 1,695 (0%) 1mo $255,000 $150 96
7566 Cold Harbor Rd 0.54mi 3/2.0 1,680 (-1%) 6mo $375,000 $223 64
7968 Arnoka Rd 0.68mi 3/2.0 1,640 (-3%) 2mo $385,000 $235 57
8186 Signal Hill Rd 0.22mi 3/2.0 1,456 (-14%) 10mo $355,000 $244 54
7445 Meadow Haven Cir 0.72mi 3/2.0 1,665 (-2%) 10mo $475,000 $285 52
7367 Pickett Ave 0.37mi 4/1.5 (+1) 1,474 (-13%) 8mo $333,000 $226 48
7360 Ford Ave 0.46mi 3/1.5 1,488 (-12%) 11mo $369,950 $249 47
8009 Dominion Park Dr 0.67mi 4/2.5 (+1) 1,734 (+2%) 9mo $395,000 $228 46
7964 Arnoka Rd 0.71mi 3/2.0 1,826 (+8%) 8mo $400,000 $219 43
7372 Fullview Ave 0.47mi 3/2.0 1,936 (+14%) 12mo $396,000 $205 41
7958 Arnoka Rd 0.75mi 3/2.0 1,456 (-14%) 2mo $295,000 $203 36
7119 Kella Way 0.66mi 3/2.5 1,488 (-12%) 11mo $344,000 $231 33

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
-11.5%
Equity multiple
0.58×
Total profit
$-26,887
Equity at exit
$34,279
10-year hold
IRR
-2.3%
Equity multiple
0.84×
Total profit
$-10,129
Equity at exit
$19,878

Cash invested: $64,372 (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 23111

Home prices YoY
-14.0%
Active inventory
214
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$2,105 high interval (Pro) →
Mortgage (P&I)
$1,206
Tax from tax record
$198 /mo · $2,378/yr
Insurance
$96
HOA
$0
Vacancy / Maint / Mgmt
$442
Net cashflow
$163

Break-even live

Break-even rent $1,898
Max offer price $229,900
Occupancy floor 87%

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
$57,475
Closing costs
$6,897
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
7283 Barnette Ave Mechanicsville, VA 3.0 2.0 1600 $1,695 $1.06 21d 1 0.18mi
7202 Garden Park Ln Mechanicsville, VA 1.0–3.0 1.0–1.5 859 $1,635 $1.90 1d 6 0.64mi
8225 Carter Ln Mechanicsville, VA 3.0 2.0 1161 $2,500 $2.15 17d 1 1.19mi
8265 Franklin Ln Mechanicsville, VA 3.0 2.0 1518 $1,900 $1.25 43d 1 1.25mi
7264 Cold Harbor Rd Mechanicsville, VA 2.0–3.0 2.0 1160 $1,799 $1.55 1d 1 1.33mi
8188 Meadowview Ln Mechanicsville, VA 3.0 1.5 1391 $2,300 $1.65 43d 1 1.41mi

Listing history 2 events

  1. 2026-05-04
    status Pending 1148-char remark
  2. 2026-04-27
    listed $229,900 Active 1148-char remark

ⓘ 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
$2,378 · $198/mo
Projected year-2 tax
$2,378 · $198/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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥105°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 3 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
$25,256
− Mortgage interest
−$12,878
− Property taxes
−$2,378
− Insurance
−$1,150
− Repairs & maintenance
−$2,021
− Management
−$2,021
− Depreciation
−$6,688
Taxable loss
−$1,878
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$451
After-tax cash flow
$2,408/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
Hanover County Public School District
NCES district ID
5101830
Math proficiency
79% ▼ -11.00%
Reading proficiency
81% ▼ -3.00%
Median HH income
$78,386
Composite
70.37/100
National rank
#268
State rank
#5 of 131 in VA

Livability — Mechanicsville

Score
73/100
State rank
#165
US rank
#5098

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mechanicsville, VA
County
Hanover County · 134,767 people
City population
72,258
Metro
Richmond, VA
Population (ZIP)
38,070
Household income
$98,969
Rent vs Own
23.4% rent · 76.6% own
Severe rent burden
825.0

Population outlook (Hanover County) Hauer SSP2

Today (2025)
111,687 people
By 2030
115,373 · +3.3%
By 2040
120,828 · +8.2%
By 2050
123,591 · +10.7%
By 2075
132,168 · +18.3%
By 2100
130,105 · +16.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (83%)
Race & ethnicity
White 83% Black 8% Two or more races 6% Hispanic / Latino 2% Asian 1%
Common ancestry
Italian 3% Serbian 3% Lithuanian 2%
Foreign-born
4% · Canada
Languages at home
97% English-only · Spanish 1% Other Asian/Pacific 1%

Political lean MEDSL · Hanover

2024 margin
Strong R (+25.8) · D 36.6% · R 62.4% · Other 1.1%
2008→2024 swing
+7.8pp toward D · 2008: -33.6pp · 2024: -25.8pp
All cycles
2024: R+25.8 2020: R+26.8 2016: R+32.5 2012: R+36.7 2008: R+33.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -41.34%
Current HPI
253.858
Rent YoY
Metro
Richmond, VA
State GDP YoY
▲ 2.40%
F500 in state
50

Industry mix (Fortune 500 HQ in VA)

Industry F500 HQs Revenue

Price history

+10.9% since first listed
3 events — show timeline
  • 2026-06-03 Sold (MLS) $255,000 CVRMLS
  • 2026-05-04 Pending CVRMLS
  • 2026-04-27 Listed $229,900 CVRMLS

Property tax history

+6.1%/yr

Latest (2026): $2,378 · +564.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…