CashFlowRE
Sign in Sign up
609 Allen St
D Composite 41.58
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).

  • ARV discount +10.4/15.0
  • Cash flow +10.2/30.0
  • Schools +5.5/10.0
  • Rent growth +3.9/5.0
  • Livability +3.8/5.0
  • DSCR +2.9/10.0
  • 1% rule +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$209,900

609 Allen St · Hampton, VA 23669
3 bd · 1.0 ba · 893 sqft · SingleFamily public records · 5 Days on market
Built 1949 4,504 sqft lot $235/sqft · 6% below area Est $224k · 6% under

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

Listing remarks

Charming, move-in ready home offering comfort, convenience, and value! Ideally located just minutes from historic downtown Hampton, Peninsula Town Center, and easy interstate access, you’ll enjoy quick commutes and endless options for shopping, dining, and entertainment. This well-maintained property has been thoughtfully cared for, providing peace of mind and ease of ownership with a recently replaced roof. The inviting exterior, complete with a welcoming front entry, updated kitchen, and mature shade trees, creates a peaceful atmosphere. Ideal for first-time buyers, those looking to downsize, or investors, this centrally located gem is a fantastic opportunity you won’t want to

Key facts

  • Centrally located
  • Updated kitchen
  • Move in ready

Tags

MOVE IN READYRECENTLY REPLACED ROOFUPDATED KITCHENMATURE SHADE TREESCENTRALLY LOCATED

Property features AI

Finance

  • Other: Property has been rehabilitated
  • HOA & community: No HOA or association fees

Exterior

  • Parking: 2 parking spaces (driveway and street)
  • Utilities: City/County water; City/County sewer; Electric water heater
  • Home design: Detached ranch; Single-story (one living level); Crawl foundation; Simple ownership
  • Construction: Asphalt shingle roof
  • Exterior features: Deck; Vinyl siding; Back privacy wood fence

Interior

  • Kitchen: Gas range; Refrigerator; Pantry; Breakfast area
  • Bedrooms: Master bedroom on the first floor; One first-floor bedroom with full bathroom
  • Flooring: Carpet; Ceramic
  • Bathrooms: One full bathroom
  • Heating & cooling: Heat pump heating; Central air conditioning
  • Interior features: Cable hookup; Ceiling fan; Scuttle access; Window treatments; Assigned storage; Attic; Porch; Breakfast area; Pantry
  • Laundry & utility: Washer hookup; Dryer hookup; 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 $210k.

Deal economics

  • At list price, monthly cash flow is $-121 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $189k (10.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $158k (24.9% below list).
  • Recommended offer: $158k (24.9% below list) — sets the bar for 1% rule.
  • Cap rate 5.6% vs local median 4.5% in Hampton — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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: Hunter B. Andrews (math 65% / reading 72%, grade B+, #357 of 1,108 statewide, top 33%, 1,131 students, 81% FRL); Phoebus High (math 57% / reading 76%, grade B, #195 of 319 statewide, top 62%, 1,365 students, 86% FRL) — zoned schools average 83% FRL vs 49% district-wide (35 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+5.4%/yr); 236 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 62% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $1k of loan paydown is wiped out by about $6k 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.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 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 $166k; 26% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1949 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: 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 $157,679 (24.9% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1949 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
0.75%
Cap rate
5.60%
Cash-on-cash
-2.46%
DSCR
0.89
GRM
11.1

CMA / ARV

ARV (median comp)
$224,220
List price
$209,900
Delta
-6.39%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
15 Henry St 0.20mi 3/1.0 892 (-0%) 6mo $214,000 $240 85
632 Westwood Ave 0.62mi 3/1.0 924 (+4%) 3mo $200,000 $216 63
430 Clovelly Ln 0.28mi 3/2.0 1,000 (+12%) 9mo $250,000 $250 56
621 Augusta St 0.34mi 3/2.0 1,000 (+12%) 9mo $265,000 $265 52
502 Homestead Ave 0.46mi 3/1.0 1,026 (+15%) 4mo $232,000 $226 50
627 Lee St 0.42mi 3/1.0 1,013 (+13%) 10mo $120,000 $118 50
415 Brightwood Ave 0.44mi 2/1.0 (-1) 804 (-10%) 13mo $185,000 $230 47
712 W Queen St 0.58mi 3/1.0 1,000 (+12%) 8mo $204,400 $204 46
438 Highland Ave 0.53mi 3/2.0 1,024 (+15%) 2mo $253,000 $247 45
25 Redwood St 0.62mi 2/1.0 (-1) 765 (-14%) 6mo $136,000 $178 38
115 Dooley St 0.67mi 3/1.5 1,012 (+13%) 9mo $270,000 $267 37
816 Westwood Ave 0.74mi 3/2.0 1,008 (+13%) 11mo $243,000 $241 31

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 · 5.44% rent growth · sell at horizon

5-year hold
IRR
-17.9%
Equity multiple
0.36×
Total profit
$-37,760
Equity at exit
$31,297
10-year hold
IRR
-6.2%
Equity multiple
0.56×
Total profit
$-25,784
Equity at exit
$18,148

Cash invested: $58,772 (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 23669

Rents YoY
5.4%
Active inventory
236
Price-to-rent
11.1×

Monthly cashflow live

Estimated rent
$1,577 high interval (Pro) →
Mortgage (P&I)
$1,101
Tax from tax record
$178 /mo · $2,138/yr
Insurance
$87
HOA
$0
Vacancy / Maint / Mgmt
$331
Net cashflow
$-121

Break-even live

Break-even rent $1,730
Max offer price $188,585
Occupancy floor

Sensitivity live

Price -10% $-2 -5% $-61 +0% $-121 +5% $-180 +10% $-239
Rent -10% $-245 -5% $-183 +0% $-121 +5% $-58 +10% $4
Rate -1.0pp $-15 -0.5pp $-67 base $-121 +0.5pp $-175 +1.0pp $-230

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
$52,475
Closing costs
$6,297
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 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
603 La Salle Ave Hampton, VA 2.0 1.0 759 $1,000 $1.32 44d 1 0.50mi
3785 Kecoughtan Rd Hampton, VA 1.0–2.0 1.0 650 $1,425 $2.19 44d 5 0.53mi
640 Homestead Ave Hampton, VA 3.0 1.0 852 $1,750 $2.05 44d 1 0.54mi
507 Highland Ave Hampton, VA 2.0 1.0 925 $1,500 $1.62 15d 1 0.55mi
259 La Salle Ave Unit A Hampton, VA 2.0 1.0 680 $1,595 $2.35 44d 1 0.57mi
901 W Queen St Hampton, VA 2.0–3.0 1.5–2.5 1096 $1,600 $1.46 44d 1 0.63mi
3605 Kecoughtan Rd Hampton, VA 2.0 1.0 800 $1,200 $1.50 44d 1 0.73mi
63 Algonquin Rd Hampton, VA 2.0 1.0 1100 $1,495 $1.36 44d 1 1.12mi
234 Washington St Hampton, VA 2.0 1.0 1111 $2,000 $1.80 11d 1 1.13mi
708 Norwood Cir Hampton, VA 2.0 1.0 720 $1,050 $1.46 24d 1 1.16mi
1625 W Pembroke Ave Hampton, VA 2.0 1.5 950 $1,250 $1.32 24d 1 1.28mi
1625 W Pembroke Ave Unit 7 Hampton, VA 2.0 1.5 950 $1,250 $1.32 44d 1 1.29mi
100 Spanish Trl Hampton, VA 1.0–2.0 1.0–1.5 812 $1,450 $1.79 2d 12 1.40mi

Listing history 35 events

  1. 2026-06-16
    status $209,900 Under Contract 5 DOM
  2. 2026-06-15
    days on market $209,900 Active 5 DOM
  3. 2026-06-13
    days on market $209,900 Active 3 DOM
  4. 2026-06-13
    remarks 687-char remark
  5. 2026-06-13
    days on marketlisting id $209,900 Active 2 DOM
  6. 2026-06-09
    days on market $209,900 Active 62 DOM
  7. 2026-06-08
    days on market $209,900 Active 61 DOM
  8. 2026-06-07
    days on market $209,900 Active 60 DOM
  9. 2026-06-03
    days on market $209,900 Active 56 DOM
  10. 2026-06-02
    days on market $209,900 Active 55 DOM
  11. 2026-06-01
    days on market $209,900 Active 54 DOM
  12. 2026-05-31
    days on market $209,900 Active 53 DOM
  13. 2026-04-27
    price $215,000 661-char remark
  14. 2026-04-08
    listed $225,000 Active 661-char remark
  15. 2023-09-22
    historical
  16. 2023-09-12
    historical Active Under Contract
  17. 2023-08-30
    status Active
  18. 2023-08-18
    historical Active Under Contract
  19. 2023-08-11
    listed $189,900 Active
  20. 2022-05-25
    soldstatus $166,000
  21. 2022-04-18
    status Under Contract
  22. 2022-04-12
    listed $157,500 Active
  23. 2018-05-18
    soldstatus $80,000
  24. 2018-04-10
    status Under Contract
  25. 2018-03-08
    listed $80,000 Active
  26. 2017-10-02
    historical
  27. 2017-08-02
    price $87,000
  28. 2017-06-17
    price $75,000
  29. 2017-06-02
    listed $95,000 Active
  30. 2014-09-02
    soldstatus $67,500
  31. 2014-04-30
    price $67,500 Active
  32. 2009-04-22
    soldstatus $195,000
  33. 2008-08-29
    soldstatus $150,000
  34. 2008-01-17
    soldstatus $56,000
  35. 2008-01-16
    soldstatus $60,300

ⓘ 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
$2,138 · $178/mo
Projected year-2 tax
$2,138 · $178/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 4/10 Moderate FEMA zone X (unshaded) · 13% 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
$18,921
− Mortgage interest
−$11,758
− Property taxes
−$2,138
− Insurance
−$1,050
− Repairs & maintenance
−$1,514
− Management
−$1,514
− Depreciation
−$6,106
Taxable loss
−$5,157
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,238
After-tax cash flow
$-210/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)
39,884
Household income
$71,222
Rent vs Own
40.4% rent · 59.6% own
Severe rent burden
2130.0

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 0.63)
Race & ethnicity
Black 46% White 39% Two or more races 9% Hispanic / Latino 6% Asian 2%
Hispanic origin (detail)
Mexican 1% Puerto Rican 2%
Common ancestry
Slovak 2% Italian 1% Romanian 1%
Foreign-born
4% · Canada
Languages at home
95% English-only · Spanish 3% Other Asian/Pacific 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
▼ -150.40%
Current HPI
276.4636
Rent YoY
▲ 5.44%
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

+248.1% since first listed
27 events — show timeline
  • 2026-06-15 Pending REINMLS
  • 2026-06-10 Listed $209,900 REINMLS
  • 2026-06-09 Listing Removed REINMLS
  • 2026-05-20 Price Changed $209,900 REINMLS
  • 2026-04-27 Price Changed $215,000 REINMLS
  • 2026-04-08 Listed $225,000 REINMLS
  • 2023-09-22 Listing Removed REINMLS
  • 2023-09-12 Contingent REINMLS
  • 2023-08-30 Relisted REINMLS
  • 2023-08-18 Contingent REINMLS
  • 2023-08-11 Listed $189,900 REINMLS
  • 2022-05-25 Sold (Public Records) $166,000 Public Records
  • 2022-04-18 Pending REINMLS
  • 2022-04-12 Listed $157,500 REINMLS
  • 2018-05-18 Sold (Public Records) $80,000 Public Records
  • 2018-04-10 Pending REINMLS
  • 2018-03-08 Listed $80,000 REINMLS
  • 2017-10-02 Listing Removed REINMLS
  • 2017-08-02 Price Changed $87,000 REINMLS
  • 2017-06-17 Price Changed $75,000 REINMLS
  • 2017-06-02 Listed $95,000 REINMLS
  • 2014-09-02 Sold (Public Records) $67,500 Public Records
  • 2014-04-30 Price Changed $67,500 REINMLS
  • 2009-04-22 Sold (Public Records) $195,000 Public Records
  • 2008-08-29 Sold (Public Records) $150,000 Public Records
  • 2008-01-17 Sold (Public Records) $56,000 Public Records
  • 2008-01-16 Sold (Public Records) $60,300 Public Records

Property tax history

+9.4%/yr

Latest (2025): $2,138 · +0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…