CashFlowRE
Sign in Sign up
110 Halifax St
C Composite 58.41
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 +19.5/30.0
  • ARV discount +13.3/15.0
  • DSCR +6.2/10.0
  • Schools +4.8/10.0
  • 1% rule +4.2/10.0
  • Rent growth +4.0/5.0
  • Livability +3.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$188,000

110 Halifax St · Suffolk, VA 23434
3 bd · 1.0 ba · 1,038 sqft · SingleFamily public records · 6 Days on market
Built 1946 3,920 sqft lot Est $216k · 13% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to 110 Halifax Street in Suffolk! This charming all-brick ranch offers 3 bedrooms, 1 full bath, and 1,038 square feet of comfortable living space. First-time homebuyers, downsizers, or investors, this home features a functional floor plan. The durable brick exterior provides timeless curb appeal and low-maintenance living. Conveniently located near shopping, dining, schools, and major routes, you'll enjoy easy access to all that Suffolk has to offer. Don't miss this opportunity to make this well-maintained home your own!

Key facts

  • Easy access
  • Brick exterior
  • 3,920 sq ft lot

Tags

BRICK EXTERIORFUNCTIONAL FLOOR PLANLOW MAINTENANCE LIVINGEASY ACCESS

Property features AI

Finance

  • HOA & community: No HOA fees

Exterior

  • Parking: Driveway spaces; Street parking
  • Utilities: City/County water; City/County sewer; Electric water heater; Electric power
  • Home design: Detached ranch-style home; Single-story
  • Construction: Crawl foundation; Asphalt shingle roof
  • Exterior features: Brick and vinyl siding; Chain link fence

Interior

  • Kitchen: Electric range; Refrigerator
  • Bedrooms: Master bedroom; Additional bedroom; Bedroom and full bathroom on first floor
  • Flooring: Laminate; Wood
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Heat pump; Central air
  • Interior features: Laminate and wood flooring; Porch; Utility closet
  • Laundry & utility: Washer hookup; Dryer hookup; Utility room

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 $188k.

Deal economics

  • At list price, monthly cash flow is $215 ($3k/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 $174k (7.6% below list).
  • Recommended offer: $174k (7.6% below list) — sets the bar for 1% rule.
  • Cap rate 7.7% vs local median 3.5% in Suffolk — 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 77/100 on livability (#88 in VA, #2,896 nationally) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety A+, employment A-; Watch: crime C-, commute F.
  • Suffolk City Public School District (suburban): math 41% / reading 69% proficiency, ranked #72 of 131 in VA (top 55%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Mack Benn Jr. Elementary (math 27% / reading 50%, grade F, #924 of 1,108 statewide, top 84%, 684 students, 66% FRL); King'S Fork High (math 44% / reading 77%, grade C+, #244 of 319 statewide, top 77%, 1,697 students, 63% FRL) — zoned schools average 64% FRL vs 39% district-wide (25 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+5.8%/yr); 536 active listings in the ZIP; 17 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 53% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 680 units permitted in Suffolk city in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Suffolk 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.
  • Current owner paid $35k; list at $188k implies a 437% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1946 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 80% 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 $173,638 (7.6% below list)

Questions for the listing agent

  1. Built in 1946 — 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
7.66%
Cash-on-cash
4.89%
DSCR
1.22
GRM
9.0

CMA / ARV

ARV (on-the-fly)
$215,904
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
111 S Lloyd St 0.16mi 3/1.0 1,008 (-3%) 5mo $189,000 $188 83
226 N 4th St 0.32mi 3/2.0 1,022 (-2%) 2mo $222,000 $217 77
301 Goodman St 0.44mi 3/1.0 1,053 (+1%) 1mo $125,000 $119 76
215 N Capital St 0.24mi 3/1.0 1,140 (+10%) 2mo $90,000 $79 71
341 N 5th St 0.53mi 3/1.0 1,100 (+6%) 1mo $220,000 $200 64
123 Walnut St 0.16mi 2/1.0 (-1) 896 (-14%) 0mo $219,000 $244 64
118 Walnut St 0.15mi 3/1.5 1,176 (+13%) 7mo $80,000 $68 63
200 N Capital St 0.23mi 3/2.0 1,184 (+14%) 2mo $253,000 $214 60
1010 Truman Rd 0.57mi 3/1.5 1,100 (+6%) 3mo $229,000 $208 59
1812 Freeney Ave 0.66mi 3/1.0 1,166 (+12%) 1mo $450,000 $386 47
121 S 10th St 0.59mi 3/2.0 892 (-14%) 0mo $220,000 $247 45
310 Fuller St 0.68mi 2/1.0 (-1) 900 (-13%) 3mo $115,000 $128 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 · 5.84% rent growth · sell at horizon

5-year hold
IRR
-5.9%
Equity multiple
0.78×
Total profit
$-11,755
Equity at exit
$28,031
10-year hold
IRR
6.7%
Equity multiple
1.56×
Total profit
$29,311
Equity at exit
$16,255

Cash invested: $52,640 (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 23434

Rents YoY
5.8%
Active inventory
536
Price-to-rent
9.0×

Monthly cashflow live

Estimated rent
$1,736 high interval (Pro) →
Mortgage (P&I)
$986
Tax from tax record
$93 /mo · $1,115/yr
Insurance
$78
HOA
$0
Vacancy / Maint / Mgmt
$365
Net cashflow
$215

Break-even live

Break-even rent $1,465
Max offer price $188,000
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
$47,000
Closing costs
$5,640
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 17 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
326 E Washington St Suffolk, VA 2.0 2.0 839 $1,629 $1.94 2d 1 0.38mi
223 N 7th St Suffolk, VA 3.0 2.5 1495 $2,300 $1.54 43d 1 0.47mi
214 N 7th St Unit NA Suffolk, VA 2.0 1.0 760 $1,500 $1.97 23d 1 0.48mi
116 Franklin St Unit 3 Suffolk, VA 3.0 1.0 1335 $1,750 $1.31 43d 1 0.52mi
116 Franklin St Suffolk, VA 3.0 1.0 1335 $1,750 $1.31 23d 1 0.52mi
307 Central Ave Suffolk, VA 3.0 1.0 840 $1,700 $2.02 43d 1 0.56mi
120 S 10th St Suffolk, VA 2.0 1.0 736 $1,250 $1.70 43d 1 0.63mi
181 N Main St Suffolk, VA 2.0 1.0–2.0 804 $1,885 $2.34 1d 15 0.69mi
210 Baker St Suffolk, VA 3.0 1.0 988 $1,600 $1.62 43d 1 1.01mi
310 Greenfield Cres Suffolk, VA 3.0 2.0 1146 $1,995 $1.74 43d 1 1.08mi
308 Saint James Ave Unit B Suffolk, VA 2.0 1.0 936 $1,295 $1.38 23d 1 1.09mi
1410 Blythewood Ln Suffolk, VA 4.0 1.5 1056 $1,800 $1.70 43d 1 1.23mi
558 1st Ave Suffolk, VA 2.0 1.5 1000 $1,250 $1.25 43d 1 1.24mi
564 1st Ave Suffolk, VA 2.0 1.0 1000 $1,100 $1.10 43d 1 1.24mi
410 Bosley Ave Unit B Suffolk, VA 2.0 1.0 850 $1,095 $1.29 10d 1 1.30mi
114 Nancy Dr Suffolk, VA 2.0–3.0 1.0 860 $1,450 $1.69 1d 4 1.31mi
806 W Washington St Unit 112 Suffolk, VA 2.0 2.0 900 $1,325 $1.47 17d 1 1.42mi

Listing history 6 events

  1. 2026-06-18
    days on market $188,000 Active 6 DOM
  2. 2026-06-17
    days on market $188,000 Active 5 DOM
  3. 2026-06-16
    days on market $188,000 Active 4 DOM
  4. 2026-06-15
    days on market $188,000 Active 3 DOM
  5. 2026-06-13
    remarks 534-char remark
  6. 2026-06-13
    listed $188,000 Active 1 DOM

ⓘ 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
$1,115 · $93/mo
Projected year-2 tax
$1,542 · $128/mo
Expected delta
+$427/yr (+$36/mo · 38.3%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥109°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 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
$20,837
− Mortgage interest
−$10,531
− Property taxes
−$1,115
− Insurance
−$940
− Repairs & maintenance
−$1,667
− Management
−$1,667
− Depreciation
−$5,469
Taxable loss
−$552
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$133
After-tax cash flow
$2,708/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
Suffolk City Public School District
NCES district ID
5103710
Math proficiency
41% ▼ -43.00%
Reading proficiency
69% ▼ -8.00%
Median HH income
$65,573
Composite
48.31/100
National rank
#2151
State rank
#72 of 131 in VA

Livability — Suffolk

Score
77/100
State rank
#88
US rank
#2896

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Suffolk, VA
County
Suffolk City · 88,108 people
City population
88,108
Metro
Virginia Beach-Norfolk-Newport News, VA-NC
Population (ZIP)
54,387
Household income
$79,877
Rent vs Own
31.5% rent · 68.5% own
Severe rent burden
1934.0

Population outlook (Suffolk County) Hauer SSP2

Today (2025)
95,269 people
By 2030
98,269 · +3.1%
By 2040
103,177 · +8.3%
By 2050
105,777 · +11.0%
By 2075
110,963 · +16.5%
By 2100
103,711 · +8.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.58)
Race & ethnicity
Black 49% White 41% Two or more races 5% Hispanic / Latino 4% Asian 1%
Common ancestry
Lithuanian 1% Slovak 1% Italian 1%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 2%

Political lean MEDSL · Suffolk

2024 margin
D (+15.9) · D 57.4% · R 41.5% · Other 1.2%
2008→2024 swing
+2.7pp toward D · 2008: 13.2pp · 2024: 15.9pp
All cycles
2024: D+15.9 2020: D+17.3 2016: D+13.8 2012: D+15.1 2008: D+13.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -383.80%
Current HPI
158.5866
Rent YoY
▲ 5.84%
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

+437.1% since first listed
2 events — show timeline
  • 2026-06-12 Listed $188,000 REINMLS
  • 2022-12-07 Sold (Public Records) $35,000 Public Records

Property tax history

+4.8%/yr

Latest (2025): $1,115 · +2.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…