CashFlowRE
Sign in Sign up
312 Hutcheson Ave
D Composite 41.88
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 +13.9/30.0
  • Appreciation +6.0/10.0
  • Schools +5.4/10.0
  • DSCR +4.2/10.0
  • 1% rule +3.9/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0

$165,000

312 Hutcheson Ave · Chase City, VA 23924
2 bd · 1.0 ba · 910 sqft · SingleFamily public records · 102 Days on market
Built 1985 0.30 ac lot $181/sqft · 58% above area Est $110k · 50% over

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

Listing remarks MLS

Beautifully remodeled 2 bedroom, 1 bath home located in a quiet area of Chase City. This move-in ready home features all-new flooring, insulation, sheetrock, paint, and more. Enjoy an open-concept layout with a spacious kitchen that offers a convenient work island, perfect for meal prep and entertaining. The fenced in backyard provides privacy and space for pets or outdoor activities. Situated on a dead-end road with no thru-traffic, this home offers added peace and quiet. Additional highlights include a newly enhanced energy efficiency with new insulation. Owner financing is available - contact Listing Agent for details. Charming neighborhood and a beautifully updated home. .. this one is a must-see!!

Key facts

  • Spacious kitchen
  • Fenced in backyard
  • Energy efficiency

Tags

REMODELED HOMEOPEN-CONCEPT LAYOUTSPACIOUS KITCHENFENCED IN BACKYARDENERGY EFFICIENCY

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 2-bed/1.0-bath single-family listed at $165k.

Deal economics

  • At list price, monthly cash flow is $18 ($220/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 $147k (11.1% below list).
  • Recommended offer: $147k (11.1% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 70/100 on livability (#238 in VA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities F, commute F, employment F.
  • Mecklenburg County Public School District (rural): math 57% / reading 72% proficiency, ranked #49 of 131 in VA (top 37%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Chase City Elementary (math 47% / reading 57%, grade C-, #696 of 1,108 statewide, top 66%, 387 students, 89% FRL); Bluestone Middle (math 57% / reading 77%); Bluestone High (math 67% / reading 77%) — zoned schools average 89% FRL vs 54% district-wide (35 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 41 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 153 units permitted in Mecklenburg County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $5k of equity ($1k loan paydown + $3k appreciation (2.0% local appreciation)).
  • Mecklenburg County population projected at -26% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (2.0% appreciation + 3.0% rent growth), your $46k cash investment doubles in ~8 years — after that, you're playing with house money.
  • By year 8, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 102 days — a 9% lower offer ($150k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 7y ago; this cycle's ask has dropped $35k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $42k; list at $165k implies a 293% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate wind risk, 22% 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 $146,659 (11.1% below list)

Questions for the listing agent

  1. It's been on market 102 days. Have you received any prior offers? Is the seller open to a 11% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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
0.89%
Cap rate
6.43%
Cash-on-cash
0.48%
DSCR
1.02
GRM
9.4

CMA / ARV

ARV (median comp)
$110,330
List price
$165,000
Delta
49.55%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
501 W 3rd St 0.52mi 3/1.0 (+1) 920 (+1%) 4mo $85,000 $92 65
308 N Washington St 0.66mi 2/1.0 880 (-3%) 8mo $30,000 $34 57
322 Virginia Ave 0.44mi 2/1.0 832 (-9%) 15mo $105,000 $126 53
226 N Washington St 0.61mi 1/1.0 (-1) 940 (+3%) 10mo $79,000 $84 52
437 Monroe St 0.60mi 2/1.0 996 (+10%) 8mo $89,000 $89 50
945 W 2nd St 0.47mi 3/1.0 (+1) 864 (-5%) 21mo $105,000 $122 47
805 W 2nd St 0.40mi 3/2.0 (+1) 1,019 (+12%) 23mo $96,000 $94 33
236 W Fifth St 0.75mi 3/1.0 (+1) 1,016 (+12%) 23mo $25,000 $25 22

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

2.04% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
5.1%
Equity multiple
1.28×
Total profit
$12,834
Equity at exit
$65,434
10-year hold
IRR
8.7%
Equity multiple
2.19×
Total profit
$54,764
Equity at exit
$94,498

Cash invested: $46,200 (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 23924

Home prices YoY
1.3%
Active inventory
41
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$1,467 medium interval (Pro) →
Mortgage (P&I)
$865
Tax est. 1.5%
$206 /mo · $2,475/yr
Insurance
$69
HOA
$0
Vacancy / Maint / Mgmt
$308
Net cashflow
$18

Break-even live

Break-even rent $1,443
Max offer price $165,000
Occupancy floor 94%

Sensitivity live

Price -10% $132 -5% $75 +0% $18 +5% $-39 +10% $-96
Rent -10% $-98 -5% $-40 +0% $18 +5% $76 +10% $134
Rate -1.0pp $101 -0.5pp $60 base $18 +0.5pp $-24 +1.0pp $-68

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
$41,250
Closing costs
$4,950
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
761 W 5th St Chase City, VA 3.0 1.0 1040 $1,300 $1.25 16d 1 0.65mi
1035 Roark St Chase City, VA 2.0 1.0 892 $1,800 $2.02 16d 1 1.46mi

Listing history 18 events

  1. 2026-06-07
    statusdays on market $165,000 Pending 102 DOM
  2. 2026-06-05
    days on market $165,000 Active 100 DOM
  3. 2026-06-03
    days on market $165,000 Active 99 DOM
  4. 2026-06-02
    days on market $165,000 Active 98 DOM
  5. 2026-05-31
    days on market $165,000 Active 109 DOM
  6. 2026-05-31
    days on market $165,000 Active 108 DOM
  7. 2026-05-19
    status Active 711-char remark
    Show marketing remark (711 chars)

    Beautifully remodeled 2 bedroom, 1 bath home located in a quiet area of Chase City. This move-in ready home features all-new flooring, insulation, sheetrock, paint, and more. Enjoy an open-concept layout with a spacious kitchen that offers a convenient work island, perfect for meal prep and entertaining. The fenced in backyard provides privacy and space for pets or outdoor activities. Situated on a dead-end road with no thru-traffic, this home offers added peace and quiet. Additional highlights include a newly enhanced energy efficiency with new insulation. Owner financing is available - contact Listing Agent for details. Charming neighborhood and a beautifully updated home. .. this one is a must-see!!

  8. 2026-05-09
    status Pending 711-char remark
    Show marketing remark (711 chars)

    Beautifully remodeled 2 bedroom, 1 bath home located in a quiet area of Chase City. This move-in ready home features all-new flooring, insulation, sheetrock, paint, and more. Enjoy an open-concept layout with a spacious kitchen that offers a convenient work island, perfect for meal prep and entertaining. The fenced in backyard provides privacy and space for pets or outdoor activities. Situated on a dead-end road with no thru-traffic, this home offers added peace and quiet. Additional highlights include a newly enhanced energy efficiency with new insulation. Owner financing is available - contact Listing Agent for details. Charming neighborhood and a beautifully updated home. .. this one is a must-see!!

  9. 2026-04-28
    status Active 711-char remark
    Show marketing remark (711 chars)

    Beautifully remodeled 2 bedroom, 1 bath home located in a quiet area of Chase City. This move-in ready home features all-new flooring, insulation, sheetrock, paint, and more. Enjoy an open-concept layout with a spacious kitchen that offers a convenient work island, perfect for meal prep and entertaining. The fenced in backyard provides privacy and space for pets or outdoor activities. Situated on a dead-end road with no thru-traffic, this home offers added peace and quiet. Additional highlights include a newly enhanced energy efficiency with new insulation. Owner financing is available - contact Listing Agent for details. Charming neighborhood and a beautifully updated home. .. this one is a must-see!!

  10. 2026-04-28
    price $165,000 711-char remark
    Show marketing remark (711 chars)

    Beautifully remodeled 2 bedroom, 1 bath home located in a quiet area of Chase City. This move-in ready home features all-new flooring, insulation, sheetrock, paint, and more. Enjoy an open-concept layout with a spacious kitchen that offers a convenient work island, perfect for meal prep and entertaining. The fenced in backyard provides privacy and space for pets or outdoor activities. Situated on a dead-end road with no thru-traffic, this home offers added peace and quiet. Additional highlights include a newly enhanced energy efficiency with new insulation. Owner financing is available - contact Listing Agent for details. Charming neighborhood and a beautifully updated home. .. this one is a must-see!!

  11. 2026-03-07
    status Pending 711-char remark
    Show marketing remark (711 chars)

    Beautifully remodeled 2 bedroom, 1 bath home located in a quiet area of Chase City. This move-in ready home features all-new flooring, insulation, sheetrock, paint, and more. Enjoy an open-concept layout with a spacious kitchen that offers a convenient work island, perfect for meal prep and entertaining. The fenced in backyard provides privacy and space for pets or outdoor activities. Situated on a dead-end road with no thru-traffic, this home offers added peace and quiet. Additional highlights include a newly enhanced energy efficiency with new insulation. Owner financing is available - contact Listing Agent for details. Charming neighborhood and a beautifully updated home. .. this one is a must-see!!

  12. 2026-02-06
    price $174,990 711-char remark
    Show marketing remark (711 chars)

    Beautifully remodeled 2 bedroom, 1 bath home located in a quiet area of Chase City. This move-in ready home features all-new flooring, insulation, sheetrock, paint, and more. Enjoy an open-concept layout with a spacious kitchen that offers a convenient work island, perfect for meal prep and entertaining. The fenced in backyard provides privacy and space for pets or outdoor activities. Situated on a dead-end road with no thru-traffic, this home offers added peace and quiet. Additional highlights include a newly enhanced energy efficiency with new insulation. Owner financing is available - contact Listing Agent for details. Charming neighborhood and a beautifully updated home. .. this one is a must-see!!

  13. 2026-01-16
    price $184,900 711-char remark
    Show marketing remark (711 chars)

    Beautifully remodeled 2 bedroom, 1 bath home located in a quiet area of Chase City. This move-in ready home features all-new flooring, insulation, sheetrock, paint, and more. Enjoy an open-concept layout with a spacious kitchen that offers a convenient work island, perfect for meal prep and entertaining. The fenced in backyard provides privacy and space for pets or outdoor activities. Situated on a dead-end road with no thru-traffic, this home offers added peace and quiet. Additional highlights include a newly enhanced energy efficiency with new insulation. Owner financing is available - contact Listing Agent for details. Charming neighborhood and a beautifully updated home. .. this one is a must-see!!

  14. 2025-12-11
    listed $199,900 Active 711-char remark
    Show marketing remark (711 chars)

    Beautifully remodeled 2 bedroom, 1 bath home located in a quiet area of Chase City. This move-in ready home features all-new flooring, insulation, sheetrock, paint, and more. Enjoy an open-concept layout with a spacious kitchen that offers a convenient work island, perfect for meal prep and entertaining. The fenced in backyard provides privacy and space for pets or outdoor activities. Situated on a dead-end road with no thru-traffic, this home offers added peace and quiet. Additional highlights include a newly enhanced energy efficiency with new insulation. Owner financing is available - contact Listing Agent for details. Charming neighborhood and a beautifully updated home. .. this one is a must-see!!

  15. 2024-10-08
    soldstatus $42,000
  16. 2020-10-21
    historical
  17. 2019-10-22
    listed $54,900
  18. 2009-03-10
    soldstatus $50,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥105°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 22% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$17,599
− Mortgage interest
−$9,243
− Property taxes
−$2,475
− Insurance
−$825
− Repairs & maintenance
−$1,408
− Management
−$1,408
− Depreciation
−$4,800
Taxable loss
−$2,559
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$614
After-tax cash flow
$834/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
Mecklenburg County Public School District
NCES district ID
5102460
Math proficiency
57% ▼ -29.00%
Reading proficiency
72% ▼ -7.00%
Median HH income
$37,491
Composite
53.55/100
National rank
#1446
State rank
#49 of 131 in VA

Livability — Chase City

Score
70/100
State rank
#238
US rank
#8038

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Chase City, VA
Population (ZIP)
5,709

Population outlook (Mecklenburg County) Hauer SSP2

Today (2025)
28,332 people
By 2030
26,742 · -5.6%
By 2040
23,502 · -17.0%
By 2050
20,851 · -26.4%
By 2075
17,525 · -38.1%
By 2100
14,524 · -48.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (60%)
Race & ethnicity
White 60% Black 36% Hispanic / Latino 3% Two or more races 1%
Common ancestry
Slovak 3% Italian 1%
Foreign-born
2% · Canada
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · Mecklenburg

2024 margin
Strong R (+20.8) · D 39.4% · R 60.2%
2008→2024 swing
-16.2pp toward R · 2008: -4.6pp · 2024: -20.8pp
All cycles
2024: R+20.8 2020: R+15.2 2016: R+11.3 2012: R+7.2 2008: R+4.6

Not yet ingested

Civics

Market trends

HPI YoY
▲ 2.04%
Current HPI
155.5959
Rent YoY
Metro
State GDP YoY
▲ 2.40%
F500 in state
50

Industry mix (Fortune 500 HQ in VA)

Industry F500 HQs Revenue

Price history

+230.0% since first listed
12 events — show timeline
  • 2026-05-19 Relisted RVLG
  • 2026-05-09 Pending RVLG
  • 2026-04-28 Relisted RVLG
  • 2026-04-28 Price Changed $165,000 RVLG
  • 2026-03-07 Pending RVLG
  • 2026-02-06 Price Changed $174,990 RVLG
  • 2026-01-16 Price Changed $184,900 RVLG
  • 2025-12-11 Listed $199,900 RVLG
  • 2024-10-08 Sold (Public Records) $42,000 Public Records
  • 2020-10-21 Listing Removed CVRMLS
  • 2019-10-22 Listed $54,900 CVRMLS
  • 2009-03-10 Sold (Public Records) $50,000 Public Records

Property tax history

+3.7%/yr

Latest (2025): $230 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…