666 Montrose Ave SE · Roanoke, VA 24014

$125,000

4 bd · 2.0 ba · 1,808 sqft · SingleFamily public records · 2 Days on market

Built 1923 6,850 sqft lot Est $163k · 23% under

---

Why this score? — see what drove the B+ 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 +30.0/30.0
• ARV discount +15.0/15.0
• 1% rule +10.0/10.0
• DSCR +10.0/10.0
• Rent growth +4.7/5.0
• Schools +4.1/10.0
• Livability +3.7/5.0
• Condition / age +2.5/5.0
• Appreciation +0.0/10.0

Listing remarks

Ready for your next investment? This duplex offers an excellent opportunity to add value and maximize returns. Featuring 4 bedrooms, 2 bathrooms, and approximately 1,800 square feet, the property provides a solid layout with strong upside potential. Bring your vision and personal touch to unlock a profitable investment.

Key facts

• 6,850 sq ft lot
• Built 1923
• Listed 2 days

What this means for you Summary

Snapshot

• This is a 4-bed/2.0-bath single-family listed at $125k.

Deal economics

• At list price, monthly cash flow is $722 ($9k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $125k).
• Cap rate 13.2% vs local median 4.2% in Roanoke — 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 (#163 in VA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A; Watch: amenities C-, employment D, crime F.
• Roanoke City Public School District (urban): math 40% / reading 58% proficiency, ranked #102 of 131 in VA (top 78%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 67% free/reduced lunch — lower-income household profile, screen leases tightly.
• Market conditions: Rents rising fast (+8.8%/yr); 155 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 57% of comp listings sitting > 30 days — soft ceiling on asking rent; 113 units permitted in Roanoke city in 2024 (0 in 5+ unit buildings).
• This rent runs 34% of the median local income ($70k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $864 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
• Roanoke County population projected at +11% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
• At projected returns (-3.0% appreciation + 8.0% rent growth), your $35k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

• Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
• Current owner paid $66k; list at $125k implies a 91% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

• Watch-outs: built in 1923 — expect roof / HVAC / electrical / plumbing capex.
• Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $125,000

Questions for the listing agent

1. Built in 1923 — 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. 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: 1.60% ✓
• Cap rate: 13.22%
• Cash-on-cash: 24.76%
• DSCR: 2.10
• GRM: 5.2

CMA / ARV

• ARV (on-the-fly): $162,720
• Comps found: 12

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
624 Albemarle Ave SE	0.15mi	4/2.0	1,698 (-6%)	3mo	$65,000	$38	80
703 Elm Ave SE	0.26mi	3/2.0 (-1)	1,678 (-7%)	2mo	$169,900	$101	69
1021 Pechin Ave SE	0.30mi	3/2.0 (-1)	1,739 (-4%)	8mo	$96,575	$56	68
1227 Buena Vista Blvd SE	0.13mi	4/1.0	1,632 (-10%)	7mo	$169,900	$104	68
1001 Woodrow Ave SE	0.36mi	3/2.0 (-1)	1,939 (+7%)	2mo	$234,950	$121	65
1401 Morehead Ave SE	0.22mi	4/1.0	2,048 (+13%)	2mo	$185,000	$90	62
620 Riverland Rd SE	0.45mi	3/1.0 (-1)	1,856 (+3%)	6mo	$130,000	$70	61
1248 Pechin Ave SE	0.57mi	3/1.0 (-1)	1,780 (-2%)	5mo	$169,950	$95	57
1433 Morehead Ave SE	0.27mi	3/1.0 (-1)	2,000 (+11%)	6mo	$175,000	$88	56
1015 Pechin Ave SE	0.28mi	3/2.0 (-1)	1,549 (-14%)	8mo	$113,000	$73	51
728 Bullitt Ave SE	0.36mi	3/2.0 (-1)	1,564 (-14%)	8mo	$95,000	$61	49
1234 Hamilton Ter SE	0.59mi	3/2.0 (-1)	2,000 (+11%)	4mo	$245,000	$123	46

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 · 8.0% rent growth · sell at horizon

5-year hold

• IRR: 23.7%
• Equity multiple: 2.04×
• Total profit: $36,344
• Equity at exit: $18,638

10-year hold

• IRR: 34.6%
• Equity multiple: 4.98×
• Total profit: $139,152
• Equity at exit: $10,808

Cash invested: $35,000 (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.

Methodology + full state rankings →

ZIP-level market 24014

• Rents YoY: 8.8%
• Active inventory: 155
• Price-to-rent: 5.2×

Monthly cashflow live

• Estimated rent: $2,003 high
• Mortgage (P&I): −$656
• Tax from tax record: −$153 /mo · $1,832/yr
• Insurance: −$52
• HOA: −$0
• Vacancy / Maint / Mgmt: −$421
• Net cashflow: $722

Break-even live

Break-even rent $1,089

Max offer price $125,000

Occupancy floor 59%

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: $31,250
• Closing costs: $3,750
• Reserves months: —
• Total cash needed: —

Rent comps 7 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
606 Riverland Rd SE Unit Roanoke Roanoke, VA	3.0	2.0	2300	$1,950	$0.85	43d	1	0.44mi
770 Riverland Rd SE Unit A Roanoke, VA	4.0	3.0	2400	$3,200	$1.33	43d	1	0.56mi
909 13th St SE Roanoke, VA	3.0	1.0	1870	$1,199	$0.64	43d	1	0.68mi
1817 Dale Ave SE Roanoke, VA	3.0	1.0	1820	$2,100	$1.15	43d	1	0.94mi
119 18th St SE Roanoke, VA	4.0	2.0	2104	$1,500	$0.71	13d	1	1.14mi
1922 Catawba St SE Roanoke, VA	4.0	1.0	1629	$2,000	$1.23	21d	1	1.21mi
1 23rd St SW #9 Roanoke, VA	3.0	2.0	1961	$2,150	$1.10	21d	1	1.40mi

Listing history 9 events

1. 2026-02-16
   status Pending
2. 2026-02-13
   soldstatus Closed
3. 2026-02-02
   status Pending
4. 2026-01-30
   soldstatus Closed
5. 2026-01-16
   status Pending
6. 2026-01-14
   listed $125,000 Active
7. 1999-12-28
   soldstatus $65,500
8. 1999-12-28
   soldstatus $65,500
9. 1995-07-07
   soldstatus $35,600

ⓘ 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: $1,832 · $153/mo
• Projected year-2 tax: $1,832 · $153/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 3/10 Moderate
• 🌡 Heat 5/10 Major 7 d/yr ≥102°F today · 19 d/yr by 30 yrs out
• 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
• 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 by 30 yrs out

Taxation est. · year 1

• Rental income: $24,035
• − Mortgage interest: −$7,002
• − Property taxes: −$1,832
• − Insurance: −$625
• − Repairs & maintenance: −$1,923
• − Management: −$1,923
• − Depreciation: −$3,636
• Taxable income: $7,094
• Est. tax owed @ 24.0%: −$1,703
• After-tax cash flow: $6,962/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: Roanoke City Public School District
• NCES district ID: 5103300
• Math proficiency: 40% ▼ -38.00%
• Reading proficiency: 58% ▼ -12.00%
• Median HH income: $38,592
• Composite: 40.8/100
• National rank: #3639
• State rank: #102 of 131 in VA

Livability — Roanoke

• Score: 73/100
• State rank: #163
• US rank: #5055

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Roanoke, VA
• County: Roanoke City · 101,625 people
• City population: 168,930
• Metro: Roanoke, VA
• Population (ZIP): 15,300
• Household income: $70,381
• Rent vs Own: 29.0% rent · 71.0% own
• Severe rent burden: 209.0

Population outlook (Roanoke County) Hauer SSP2

• Today (2025): 106,094 people
• By 2030: 108,927 · +2.7%
• By 2040: 114,104 · +7.5%
• By 2050: 118,032 · +11.3%
• By 2075: 123,363 · +16.3%
• By 2100: 116,827 · +10.1%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (85%)
• Race & ethnicity: White 85% Two or more races 7% Black 5% Hispanic / Latino 5% Asian 1%
• Common ancestry: Serbian 3% Slovak 2% Italian 2%
• Foreign-born: 2% · Canada
• Languages at home: 94% English-only · Spanish 3% Other Indo-European 1% French/Haitian/Cajun 1%

Political lean MEDSL · Roanoke

• 2024 margin: Strong D (+23.6) · D 61.1% · R 37.5% · Other 1.4%
• 2008→2024 swing: +0.2pp no change · 2008: 23.4pp · 2024: 23.6pp
• All cycles: 2024: D+23.6 2020: D+25.8 2016: D+17.6 2012: D+21.5 2008: D+23.4

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -344.06%
• Current HPI: 173.6728
• Rent YoY: ▲ 8.80%
• Metro: Roanoke, VA
• State GDP YoY: ▲ 2.40%
• F500 in state: 50

Industry mix (Fortune 500 HQ in VA)

Industry	F500 HQs	Revenue
▸Aerospace / Defense	4	$236B
▸Technology / Defense	3	$32B
▸Financial Services	2	$176B
▸Utilities	2	$27B
▸Insurance	2	$25B
▸Technology	2	$15B

Price history

+251.1% since first listed

9 events — show timeline

• 2026-02-16 Pending — BRIGHT MLS
• 2026-02-13 Sold (MLS) — BRIGHT MLS
• 2026-02-02 Pending — BRIGHT MLS
• 2026-01-30 Sold (MLS) — BRIGHT MLS
• 2026-01-16 Pending — BRIGHT MLS
• 2026-01-14 Listed $125,000 BRIGHT MLS
• 1999-12-28 Sold (Public Records) $65,500 Public Records
• 1999-12-28 Sold (Public Records) $65,500 Public Records
• 1995-07-07 Sold (Public Records) $35,600 Public Records

Property tax history

+6.1%/yr

Latest (2025): $1,832 · +10.5% YoY. Source: county tax records.