CashFlowRE
Sign in Sign up
1607 Old Iron Rd
C+ Composite 64.43
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 +22.8/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.3/10.0
  • 1% rule +5.6/10.0
  • Rent growth +4.7/5.0
  • Livability +3.5/5.0
  • Schools +3.0/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$180,000

1607 Old Iron Rd · Hopewell, VA 23860
4 bd · 2.0 ba · 1,536 sqft · SingleFamily public records · 26 Days on market
Built 1981 8,049 sqft lot Est $304k · 41% under

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

Listing remarks MLS

This 4 bedroom 2 full bath house makes a great first home or rental property to add to your portfolio. Tenants have moved out and Seller has put in new carpets upstairs in the bedrooms and a brand new roof. Spacious kitchen with a dining area that leads to the back deck overlooking a good sized yard. Just needs a fresh coat of paint to make it your own. Owner is selling this property and all appliances are included and in as is condition. Not a flip property at all, just needs the next owner to add some finishing touches. A lot of house for the money!

Key facts

  • Nice size backyard
  • 8,049 sq ft lot
  • Built 1981

Tags

FIRST FLOOR PRIMARY BEDROOMSPACIOUS EAT IN KITCHENFIRST FLOOR LAUNDRY ROOMNICE SIZE BACKYARD

Property features AI

Exterior

  • Parking: Off-street parking
  • Utilities: Public water; Public sewer
  • Home design: 2-story residence; Resale property; Zoned R2
  • Construction: Wood frame construction with drywall and wood siding; Shingle roof
  • Exterior features: Deck

Interior

  • Kitchen: Dishwasher; Refrigerator; Stove
  • Bedrooms: One full bathroom located on the second level
  • Flooring: Laminate; Partially carpeted; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Electric heating with heat pump; Central air conditioning
  • Interior features: Crawl space basement; Laminate, partial carpet, and vinyl flooring
  • 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 4-bed/2.0-bath single-family listed at $180k.

Deal economics

  • At list price, monthly cash flow is $313 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $180k).
  • Recommended offer: $177k (1.5% below list) — sets the bar for market timing.
  • Cap rate 8.4% vs local median 4.2% in Hopewell — 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 70/100 on livability (#224 in VA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A-; Watch: crime D+, amenities F, commute F.
  • Hopewell City Public School District (suburban): math 23% / reading 49% proficiency, ranked #129 of 131 in VA (top 98%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Harry E. James Elementary (math 22% / reading 43%, grade F, #988 of 1,108 statewide, top 89%, 481 students, 98% FRL); Carter G. Woodson Middle (math 22% / reading 51%, grade F, #320 of 342 statewide, top 95%, 826 students, 102% FRL); Hopewell High (math 37% / reading 72%, grade C-, #281 of 319 statewide, top 90%, 1,136 students, 102% FRL) — zoned schools average 100% FRL vs 68% district-wide (33 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+8.9%/yr); 234 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 42 units permitted in Hopewell city in 2024 (0 in 5+ unit buildings).
  • This rent runs 37% of the median local income ($62k/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 $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Hopewell County population projected to shrink 7% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $50k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 26 days — a 2% lower offer ($177k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 7y 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.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 49% 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 $177,300 (1.5% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. Crime grade is D 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?
  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
1.06%
Cap rate
8.38%
Cash-on-cash
7.45%
DSCR
1.33
GRM
7.9

CMA / ARV

ARV (on-the-fly)
$304,128
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1401 Old Iron Rd 0.23mi 4/2.0 1,406 (-8%) 3mo $280,000 $199 73
3633 Gilbert St 0.16mi 3/2.5 (-1) 1,627 (+6%) 7mo $299,950 $184 70
1419 Old Iron Rd 0.16mi 3/2.5 (-1) 1,627 (+6%) 7mo $299,950 $184 70
5206 Berkshire Dr 0.57mi 3/2.0 (-1) 1,484 (-3%) 2mo $337,000 $227 61
1311 Dinwiddie Ave 0.33mi 3/2.0 (-1) 1,400 (-9%) 10mo $285,000 $204 56
5107 Cheshire Dr 0.45mi 4/2.0 1,344 (-12%) 3mo $268,000 $199 56
3310 Hampton Ave 0.49mi 4/2.0 1,349 (-12%) 7mo $259,000 $192 51
4009 Robert E Lee Dr 0.65mi 4/2.0 1,650 (+7%) 9mo $260,000 $158 50
3206 Granby St 0.73mi 3/2.0 (-1) 1,456 (-5%) 8mo $288,000 $198 45
3525 Woodlawn St 0.57mi 4/3.0 1,747 (+14%) 4mo $312,000 $179 44
3917 London Rd 0.67mi 3/1.5 (-1) 1,414 (-8%) 11mo $218,000 $154 39
525 Briarwood Cir 0.66mi 3/1.5 (-1) 1,352 (-12%) 13mo $269,900 $200 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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
0.4%
Equity multiple
1.02×
Total profit
$847
Equity at exit
$26,839
10-year hold
IRR
14.5%
Equity multiple
2.44×
Total profit
$72,336
Equity at exit
$15,563

Cash invested: $50,400 (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 23860

Home prices YoY
-22.0%
Rents YoY
8.9%
Active inventory
234
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$1,910 high interval (Pro) →
Mortgage (P&I)
$944
Tax from tax record
$178 /mo · $2,131/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$401
Net cashflow
$313

Break-even live

Break-even rent $1,515
Max offer price $180,000
Occupancy floor 79%

Sensitivity live

Price -10% $415 -5% $364 +0% $313 +5% $262 +10% $211
Rent -10% $162 -5% $237 +0% $313 +5% $388 +10% $464
Rate -1.0pp $403 -0.5pp $359 base $313 +0.5pp $266 +1.0pp $219

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
$45,000
Closing costs
$5,400
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3502 Oaklawn Blvd Hopewell, VA 3.0 1.0 1124 $1,850 $1.65 22d 1 0.53mi
3309 Carlisle Ave Hopewell, VA 3.0 1.0 1152 $1,395 $1.21 22d 1 0.54mi
3314 Granby St Hopewell, VA 3.0 1.0 1469 $1,600 $1.09 25d 1 0.59mi
4001 London Rd North Prince George, VA 3.0 1.5 1414 $2,300 $1.63 3d 1 0.64mi
4001 London Rd North Prince George, VA 3.0 1.5 1414 $2,300 $1.63 12d 1 0.64mi
5000 Owens Way Prince George, VA 1.0–4.0 1.0–4.0 1106 $2,850 $2.58 3d 25 0.93mi
4750 Baileys Ridge Dr Prince George, VA 2.0–3.0 2.0 1028 $1,490 $1.45 3d 4 0.96mi
2958 Winston Churchill Dr Hopewell, VA 3.0 2.0 1576 $1,795 $1.14 25d 1 0.98mi
3200 Saint Charles St Hopewell, VA 3.0 1.5 1272 $1,595 $1.25 45d 1 1.02mi
1900 Arlington Rd Hopewell, VA 3.0 2.0 1216 $1,695 $1.39 45d 1 1.19mi
3568 Perrins Hill Way Prince George, VA 3.0 2.5 1500 $2,200 $1.47 3d 1 1.38mi

Listing history 24 events

  1. 2026-06-13
    statusdays on market $180,000 Pending 26 DOM
  2. 2026-06-09
    days on market $180,000 Active 24 DOM
  3. 2026-06-08
    days on market $180,000 Active 23 DOM
  4. 2026-06-07
    days on market $180,000 Active 22 DOM
  5. 2026-06-03
    days on market $180,000 Active 18 DOM
  6. 2026-06-02
    days on market $180,000 Active 17 DOM
  7. 2026-06-01
    days on market $180,000 Active 16 DOM
  8. 2026-05-31
    days on market $180,000 Active 15 DOM
  9. 2026-05-15
    listed $180,000 Active
  10. 2025-11-24
    listed $229,950 Active
  11. 2025-11-20
    historical
  12. 2021-04-14
    soldstatus $170,000
  13. 2021-04-13
    soldstatus $170,000 Closed 557-char remark
    Show marketing remark (557 chars)

    This 4 bedroom 2 full bath house makes a great first home or rental property to add to your portfolio. Tenants have moved out and Seller has put in new carpets upstairs in the bedrooms and a brand new roof. Spacious kitchen with a dining area that leads to the back deck overlooking a good sized yard. Just needs a fresh coat of paint to make it your own. Owner is selling this property and all appliances are included and in as is condition. Not a flip property at all, just needs the next owner to add some finishing touches. A lot of house for the money!

  14. 2021-02-10
    status Pending 557-char remark
    Show marketing remark (557 chars)

    This 4 bedroom 2 full bath house makes a great first home or rental property to add to your portfolio. Tenants have moved out and Seller has put in new carpets upstairs in the bedrooms and a brand new roof. Spacious kitchen with a dining area that leads to the back deck overlooking a good sized yard. Just needs a fresh coat of paint to make it your own. Owner is selling this property and all appliances are included and in as is condition. Not a flip property at all, just needs the next owner to add some finishing touches. A lot of house for the money!

  15. 2021-02-05
    listed $165,000 Active 557-char remark
    Show marketing remark (557 chars)

    This 4 bedroom 2 full bath house makes a great first home or rental property to add to your portfolio. Tenants have moved out and Seller has put in new carpets upstairs in the bedrooms and a brand new roof. Spacious kitchen with a dining area that leads to the back deck overlooking a good sized yard. Just needs a fresh coat of paint to make it your own. Owner is selling this property and all appliances are included and in as is condition. Not a flip property at all, just needs the next owner to add some finishing touches. A lot of house for the money!

  16. 2019-10-07
    soldstatus $77,000 Closed
  17. 2019-09-20
    status Pending
  18. 2019-09-20
    listed $89,900 Active
  19. 2019-09-14
    historical
  20. 2019-08-25
    price $89,900
  21. 2019-07-18
    price $99,900
  22. 2019-06-18
    listed $108,900 Active
  23. 1983-09-30
    soldstatus $50,000
  24. 1981-06-02
    soldstatus $40,500

ⓘ 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
$2,131 · $178/mo
Projected year-2 tax
$2,131 · $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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥108°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 49% 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
$22,925
− Mortgage interest
−$10,083
− Property taxes
−$2,131
− Insurance
−$900
− Repairs & maintenance
−$1,834
− Management
−$1,834
− Depreciation
−$5,236
Taxable income
$907
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$218
After-tax cash flow
$3,535/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
Hopewell City Public School District
NCES district ID
5101980
Math proficiency
23% ▼ -54.00%
Reading proficiency
49% ▼ -18.00%
Median HH income
$38,234
Composite
29.95/100
National rank
#6377
State rank
#129 of 131 in VA

Livability — Hopewell

Score
70/100
State rank
#224
US rank
#7437

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hopewell, VA
County
Hopewell City · 31,404 people
City population
31,404
Metro
Richmond, VA
Population (ZIP)
31,404
Household income
$62,141
Rent vs Own
36.8% rent · 63.2% own
Severe rent burden
1055.0

Population outlook (Hopewell County) Hauer SSP2

Today (2025)
21,776 people
By 2030
21,457 · -1.5%
By 2040
20,882 · -4.1%
By 2050
20,239 · -7.1%
By 2075
18,905 · -13.2%
By 2100
16,949 · -22.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.64)
Race & ethnicity
White 43% Black 42% Two or more races 9% Hispanic / Latino 8% Asian 1%
Hispanic origin (detail)
Mexican 2% Puerto Rican 2%
Common ancestry
Slovak 1% Romanian 1% Serbian 1%
Foreign-born
3% · Canada
Languages at home
94% English-only · Spanish 4% German/W. Germanic 1%

Political lean MEDSL · Hopewell

2024 margin
D (+13.8) · D 56.4% · R 42.6% · Other 1.0%
2008→2024 swing
+1.8pp toward D · 2008: 11.9pp · 2024: 13.8pp
All cycles
2024: D+13.8 2020: D+14.7 2016: D+9.3 2012: D+16.0 2008: D+11.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -85.28%
Current HPI
302.6343
Rent YoY
▲ 8.86%
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

+344.4% since first listed
16 events — show timeline
  • 2026-05-15 Listed $180,000 CVRMLS
  • 2025-11-24 Listed $229,950 CVRMLS
  • 2025-11-20 Coming Soon CVRMLS
  • 2021-04-14 Sold (Public Records) $170,000 Public Records
  • 2021-04-13 Sold (MLS) $170,000 CVRMLS
  • 2021-02-10 Pending CVRMLS
  • 2021-02-05 Listed $165,000 CVRMLS
  • 2019-10-07 Sold (MLS) $77,000 CVRMLS
  • 2019-09-20 Pending CVRMLS
  • 2019-09-20 Listed $89,900 CVRMLS
  • 2019-09-14 Listing Removed CVRMLS
  • 2019-08-25 Price Changed $89,900 CVRMLS
  • 2019-07-18 Price Changed $99,900 CVRMLS
  • 2019-06-18 Listed $108,900 CVRMLS
  • 1983-09-30 Sold (Public Records) $50,000 Public Records
  • 1981-06-02 Sold (Public Records) $40,500 Public Records

Property tax history

+5.1%/yr

Latest (2025): $2,131 · +14.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…