CashFlowRE
Sign in Sign up
1307 Enon Ave
D Composite 41.16
Why this score? — see what drove the D 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 +14.0/30.0
  • ARV discount +6.4/15.0
  • Schools +5.2/10.0
  • DSCR +4.3/10.0
  • Livability +3.4/5.0
  • 1% rule +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$289,999

1307 Enon Ave · Enon, VA 23836
3 bd · 1.5 ba · 1,052 sqft · SingleFamily public records · 2 Days on market
Built 1971 9,583 sqft lot Est $283k · at est.

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

Listing remarks MLS

Quiet Street, Large Rear yard. .Priced below Assessed for Quick sale.

Key facts

  • 9,583 sq ft lot
  • Parking
  • Built 1971

Property features AI

Exterior

  • Parking: Driveway; Off-street parking; Paved parking
  • Utilities: Public water; Public sewer; Electric service
  • Home design: Single-story home; Resale property
  • Construction: Brick, frame, hardboard and drywall construction; Composition shingle roof
  • Exterior features: Paved driveway; Deck; Stoop; Shed(s)

Interior

  • Kitchen: Kitchen island; Electric cooking; Microwave
  • Bedrooms: Bedroom on first level
  • Flooring: Ceramic tile; Wood (laminate)
  • Bathrooms: 1 full bathroom with tub & shower; 1 half bathroom
  • Heating & cooling: Heat pump (heating and cooling); Electric heating; Baseboard heating; Electric cooling
  • Interior features: Ceiling fan(s); Kitchen island; Laminate counters; Bedroom on main level
  • Laundry & utility: 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/1.5-bath single-family listed at $290k.

Deal economics

  • At list price, monthly cash flow is $39 ($467/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 $231k (20.2% below list).
  • Recommended offer: $231k (20.2% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% vs local median 3.4% in Enon — 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 67/100 on livability (#293 in VA) — a middle-class / working-renter tenant base. Strengths: housing A+, cost of living A, crime A-; Watch: amenities F, commute F.
  • Chesterfield County Public School District (suburban): math 52% / reading 64% proficiency, ranked #57 of 131 in VA (top 44%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Enon Elementary (math 53% / reading 67%, grade B-, #533 of 1,108 statewide, top 48%, 781 students, 81% FRL); Elizabeth Davis Middle (math 41% / reading 44%, grade D-, #291 of 342 statewide, top 86%, 1,337 students, 44% FRL); Thomas Dale High (math 41% / reading 82%, grade B-, #240 of 319 statewide, top 75%, 2,556 students, 41% FRL) — zoned schools average 55% FRL vs 26% district-wide (29 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 73 active listings in the ZIP; 2 comparable units currently listed for rent nearby; solid renter incomes; 2,307 units permitted in Chesterfield County in 2024 (462 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 $9k of value loss. Plan a longer hold.
  • Chesterfield County population projected at +20% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 sale attempts since 23y 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 $108k; list at $290k implies a 170% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 42% 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 $231,348 (20.2% below list)

Questions for the listing agent

  1. Built in 1971 — 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 D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.80%
Cap rate
6.45%
Cash-on-cash
0.57%
DSCR
1.03
GRM
10.4

CMA / ARV

ARV (on-the-fly)
$282,988
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
14116 Bolling Ave 0.06mi 3/2.0 1,050 (-0%) 12mo $345,000 $329 85
1315 Enon Ave 0.03mi 3/1.5 1,040 (-1%) 21mo $257,000 $247 80
14027 Starpine Ln 0.24mi 3/2.0 1,104 (+5%) 1mo $310,000 $281 78
14218 Bermuda Ave 0.10mi 3/1.0 957 (-9%) 2mo $310,000 $324 77
1214 Cameron Ave 0.16mi 3/1.5 1,161 (+10%) 1mo $312,500 $269 75
14405 Santell Dr 0.40mi 3/1.5 1,052 (0%) 9mo $295,000 $280 74
14109 State Ave 0.13mi 3/1.5 1,107 (+5%) 15mo $249,950 $226 73
14115 State Ave 0.12mi 3/2.0 1,107 (+5%) 14mo $295,000 $266 72
14106 Starpine Ln 0.20mi 3/1.5 1,104 (+5%) 18mo $288,000 $261 68
1109 Traywick Ct 0.30mi 3/2.0 1,008 (-4%) 16mo $275,000 $273 64
14308 Central Ave 0.20mi 3/1.0 957 (-9%) 14mo $251,600 $263 61
1201 Enon Church Rd 0.38mi 3/1.5 1,204 (+14%) 13mo $306,000 $254 47

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
-15.4%
Equity multiple
0.45×
Total profit
$-44,613
Equity at exit
$43,240
10-year hold
IRR
-7.0%
Equity multiple
0.56×
Total profit
$-36,055
Equity at exit
$25,074

Cash invested: $81,200 (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 23836

Home prices YoY
-26.5%
Active inventory
73
Price-to-rent
10.4×

Monthly cashflow live

Estimated rent
$2,313 medium interval (Pro) →
Mortgage (P&I)
$1,521
Tax from tax record
$147 /mo · $1,766/yr
Insurance
$121
HOA
$0
Vacancy / Maint / Mgmt
$486
Net cashflow
$39

Break-even live

Break-even rent $2,264
Max offer price $289,999
Occupancy floor 93%

Sensitivity live

Price -10% $203 -5% $121 +0% $39 +5% $-43 +10% $-125
Rent -10% $-144 -5% $-52 +0% $39 +5% $130 +10% $222
Rate -1.0pp $185 -0.5pp $113 base $39 +0.5pp $-36 +1.0pp $-113

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
$72,500
Closing costs
$8,700
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1530 River Tree Dr Chester, VA 2.0–3.0 2.0–2.5 1271 $2,483 $1.95 0d 28 0.36mi
15219 Spruce Ave Chester, VA 3.0 1.5 1052 $1,991 $1.89 26d 1 1.08mi

Listing history 20 events

  1. 2026-06-05
    statusdays on market $289,999 Pending 2 DOM
  2. 2026-06-02
    statusdays on market $289,999 Active 1 DOM
  3. 2026-06-01
    days on market $289,999 Coming Soon 10 DOM
  4. 2026-05-31
    days on market $289,999 Coming Soon 9 DOM
  5. 2026-05-22
    historical $289,999
  6. 2017-07-21
    soldstatus $107,500
  7. 2017-07-20
    soldstatus $107,500 Closed 69-char remark
    Show marketing remark (69 chars)

    Quiet Street, Large Rear yard. .Priced below Assessed for Quick sale.

  8. 2017-04-29
    status Pending 69-char remark
    Show marketing remark (69 chars)

    Quiet Street, Large Rear yard. .Priced below Assessed for Quick sale.

  9. 2017-04-10
    listed $115,000 Active 69-char remark
    Show marketing remark (69 chars)

    Quiet Street, Large Rear yard. .Priced below Assessed for Quick sale.

  10. 2011-06-17
    soldstatus $75,000 448-char remark
    Show marketing remark (448 chars)

    Cozy ranch home in great location! This 3 bedroom, 1.5 bath home features hardwood floors throughout much of the home, a spacious kitchen with plenty of cabinet space and great sized bedrooms. The large deck and rear yard are perfect for entertaining in the upcoming warmer months. Come see the possibilities!Property to be sold As-Is. Ask your agent for details. Please note utilities are off at this property; bring a flashlight. Case #541-675965

  11. 2011-05-02
    historical 448-char remark
    Show marketing remark (448 chars)

    Cozy ranch home in great location! This 3 bedroom, 1.5 bath home features hardwood floors throughout much of the home, a spacious kitchen with plenty of cabinet space and great sized bedrooms. The large deck and rear yard are perfect for entertaining in the upcoming warmer months. Come see the possibilities!Property to be sold As-Is. Ask your agent for details. Please note utilities are off at this property; bring a flashlight. Case #541-675965

  12. 2011-02-11
    listed $75,000 448-char remark
    Show marketing remark (448 chars)

    Cozy ranch home in great location! This 3 bedroom, 1.5 bath home features hardwood floors throughout much of the home, a spacious kitchen with plenty of cabinet space and great sized bedrooms. The large deck and rear yard are perfect for entertaining in the upcoming warmer months. Come see the possibilities!Property to be sold As-Is. Ask your agent for details. Please note utilities are off at this property; bring a flashlight. Case #541-675965

  13. 2010-05-11
    historical
  14. 2010-02-18
    listed $159,950
  15. 2003-06-03
    soldstatus $91,500
  16. 2003-05-31
    soldstatus $91,500
  17. 2003-05-31
    soldstatus $91,500
  18. 2003-04-21
    listed $89,950
  19. 2003-04-21
    listed $89,950
  20. 1977-06-01
    soldstatus $30,000

ⓘ 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
$1,766 · $147/mo
Projected year-2 tax
$2,378 · $198/mo
Expected delta
+$612/yr (+$51/mo · 34.7%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥109°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 42% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$27,762
− Mortgage interest
−$16,244
− Property taxes
−$1,766
− Insurance
−$1,450
− Repairs & maintenance
−$2,221
− Management
−$2,221
− Depreciation
−$8,436
Taxable loss
−$4,577
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,098
After-tax cash flow
$1,565/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
Chesterfield County Public School District
NCES district ID
5100840
Math proficiency
52% ▼ -30.00%
Reading proficiency
64% ▼ -15.00%
Median HH income
$72,821
Composite
51.56/100
National rank
#1712
State rank
#57 of 131 in VA

Livability — Enon

Score
67/100
State rank
#293
US rank
#10437

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Enon, VA
County
Chesterfield County · 406,988 people
Metro
Richmond, VA
Population (ZIP)
15,298
Household income
$100,921
Rent vs Own
24.5% rent · 75.5% own
Severe rent burden
163.0

Population outlook (Chesterfield County) Hauer SSP2

Today (2025)
377,190 people
By 2030
395,710 · +4.9%
By 2040
427,694 · +13.4%
By 2050
452,706 · +20.0%
By 2075
505,533 · +34.0%
By 2100
521,282 · +38.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.69)
Race & ethnicity
White 47% Black 25% Hispanic / Latino 14% Two or more races 9% Asian 6%
Hispanic origin (detail)
Mexican 4% Puerto Rican 3% Dominican 1%
Common ancestry
Romanian 2% Hispanic 2% Serbian 1%
Foreign-born
12% · Canada
Languages at home
82% English-only · Spanish 10% Other Indo-European 4% Other Asian/Pacific 2%

Political lean MEDSL · Chesterfield

2024 margin
Lean D (+9.0) · D 53.8% · R 44.8% · Other 1.4%
2008→2024 swing
+16.4pp toward D · 2008: -7.5pp · 2024: 9.0pp
All cycles
2024: D+9.0 2020: D+6.7 2016: R+2.2 2012: R+7.1 2008: R+7.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -92.68%
Current HPI
257.2013
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

+866.7% since first listed
18 events — show timeline
  • 2026-06-04 Pending CVRMLS
  • 2026-06-02 Listed $289,999 CVRMLS
  • 2026-05-22 Coming Soon $289,999 CVRMLS
  • 2017-07-21 Sold (Public Records) $107,500 Public Records
  • 2017-07-20 Sold (MLS) $107,500 CVRMLS
  • 2017-04-29 Pending CVRMLS
  • 2017-04-10 Listed $115,000 CVRMLS
  • 2011-06-17 Sold (MLS) $75,000 CVRMLS
  • 2011-05-02 Listing Removed CVRMLS
  • 2011-02-11 Listed $75,000 CVRMLS
  • 2010-05-11 Listing Removed CVRMLS
  • 2010-02-18 Listed $159,950 CVRMLS
  • 2003-06-03 Sold (Public Records) $91,500 Public Records
  • 2003-05-31 Sold (MLS) $91,500 CVRMLS
  • 2003-05-31 Sold (MLS) $91,500 CVRMLS
  • 2003-04-21 Listed $89,950 CVRMLS
  • 2003-04-21 Listed $89,950 CVRMLS
  • 1977-06-01 Sold (Public Records) $30,000 Public Records

Property tax history

+3.7%/yr

Latest (2025): $1,766 · +7.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…