CashFlowRE
Sign in Sign up
9400 S Congress St S
D Composite 42.97
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 +15.0/15.0
  • Appreciation +9.9/10.0
  • Cash flow +5.5/30.0
  • Schools +4.4/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +0.0/10.0
  • DSCR +0.0/10.0

$365,000

9400 S Congress St S · New Market, VA 22844
4 bd · 2.5 ba · 3,398 sqft · Other public records · 85 Days on market
Built 1860 0.28 ac lot $107/sqft · 15% below area Est $444k · 18% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Step into a piece of New Market history with this circa 1860 Manor House, ideally positioned on Congress Street. Offering over 3,000 square feet, this home is rich in character with original woodwork, a grand staircase, and timeless architectural details throughout. Thoughtful updates, including an improved kitchen and primary suite, blend modern comfort with historic charm while leaving room for your personal vision. With a spacious layout, outbuilding, detached garage, and ample parking, the possibilities are endless—create a distinctive residence, bring a business idea to life, or enjoy a combination of both.

Key facts

  • 0.28 acre lot
  • Built 1860
  • Listed 84 days

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/2.5-bath other listed at $365k.

Deal economics

  • At list price, monthly cash flow is $-781 ($-9k/yr) — negative.
  • To cash-flow at today's rent, offer at most $227k (37.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $175k (52.0% below list).
  • Recommended offer: $175k (52.0% below list) — sets the bar for 1% rule.
  • Cap rate 3.7% vs local median 2.5% in New Market — 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 63/100 on livability (#372 in VA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A, health & safety A; Watch: employment D, schools F, amenities F.
  • Shenandoah County Public School District (town): math 46% / reading 58% proficiency, ranked #91 of 131 in VA (top 70%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 41 active listings in the ZIP; 224 units permitted in Shenandoah County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $38k of equity ($3k loan paydown + $36k appreciation (9.8% local appreciation)).
  • Shenandoah County population projected at +5% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • By year 2, paydown + projected appreciation supports a ~$61k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 85 days — a 6% lower offer ($343k) is reasonable based on typical stale-listing flexibility.
  • 14 sale attempts since 13y 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 $185k; list at $365k implies a 97% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1860 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $175,358 (52.0% 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. It's been on market 85 days. Have you received any prior offers? Is the seller open to a 52% concession, seller financing, or rate buy-down credit?
  3. Built in 1860 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.48%
Cap rate
3.73%
Cash-on-cash
-9.17%
DSCR
0.59
GRM
17.3

CMA / ARV

ARV (median comp)
$443,590
List price
$365,000
Delta
-17.72%
Verdict
UNDERPRICED
Comps
8 within 1.0 mi

Projected returns pro-forma

9.78% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
17.3%
Equity multiple
2.40×
Total profit
$143,452
Equity at exit
$323,075
10-year hold
IRR
16.3%
Equity multiple
5.50×
Total profit
$459,770
Equity at exit
$690,697

Cash invested: $102,200 (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 22844

Home prices YoY
3.1%
Active inventory
41
Price-to-rent
17.3×

Monthly cashflow live

Estimated rent
$1,754 medium interval (Pro) →
Mortgage (P&I)
$1,914
Tax from tax record
$100 /mo · $1,202/yr
Insurance
$152
HOA
$0
Vacancy / Maint / Mgmt
$368
Net cashflow
$-781

Break-even live

Break-even rent $2,742
Max offer price $227,030
Occupancy floor

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
$91,250
Closing costs
$10,950
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.

Listing history 50 events

  1. 2026-06-18
    days on market $365,000 Active 85 DOM
  2. 2026-06-17
    days on market $365,000 Active 84 DOM
  3. 2026-06-16
    days on market $365,000 Active 83 DOM
  4. 2026-06-15
    days on market $365,000 Active 82 DOM
  5. 2026-06-13
    days on market $365,000 Active 80 DOM
  6. 2026-06-13
    days on market $365,000 Active 79 DOM
  7. 2026-06-09
    days on market $365,000 Active 76 DOM
  8. 2026-06-08
    days on market $365,000 Active 75 DOM
  9. 2026-06-07
    days on market $365,000 Active 74 DOM
  10. 2026-06-04
    days on market $365,000 Active 71 DOM
  11. 2026-06-03
    days on market $365,000 Active 70 DOM
  12. 2026-06-02
    days on market $365,000 Active 69 DOM
  13. 2026-06-01
    days on market $365,000 Active 68 DOM
  14. 2026-05-31
    days on market $365,000 Active 67 DOM
  15. 2026-03-26
    listed $375,000 Active 625-char remark
    Show marketing remark (625 chars)

    Step into a piece of New Market history with this circa 1860 Manor House, ideally positioned on Congress Street. Offering over 3,000 square feet, this home is rich in character with original woodwork, a grand staircase, and timeless architectural details throughout. Thoughtful updates, including an improved kitchen and primary suite, blend modern comfort with historic charm while leaving room for your personal vision. With a spacious layout, outbuilding, detached garage, and ample parking, the possibilities are endless—create a distinctive residence, bring a business idea to life, or enjoy a combination of both.

  16. 2026-03-26
    listed $375,000 Active 625-char remark
    Show marketing remark (625 chars)

    Step into a piece of New Market history with this circa 1860 Manor House, ideally positioned on Congress Street. Offering over 3,000 square feet, this home is rich in character with original woodwork, a grand staircase, and timeless architectural details throughout. Thoughtful updates, including an improved kitchen and primary suite, blend modern comfort with historic charm while leaving room for your personal vision. With a spacious layout, outbuilding, detached garage, and ample parking, the possibilities are endless—create a distinctive residence, bring a business idea to life, or enjoy a combination of both.

  17. 2026-03-19
    historical $375,000 625-char remark
    Show marketing remark (625 chars)

    Step into a piece of New Market history with this circa 1860 Manor House, ideally positioned on Congress Street. Offering over 3,000 square feet, this home is rich in character with original woodwork, a grand staircase, and timeless architectural details throughout. Thoughtful updates, including an improved kitchen and primary suite, blend modern comfort with historic charm while leaving room for your personal vision. With a spacious layout, outbuilding, detached garage, and ample parking, the possibilities are endless—create a distinctive residence, bring a business idea to life, or enjoy a combination of both.

  18. 2026-03-19
    historical $375,000 625-char remark
    Show marketing remark (625 chars)

    Step into a piece of New Market history with this circa 1860 Manor House, ideally positioned on Congress Street. Offering over 3,000 square feet, this home is rich in character with original woodwork, a grand staircase, and timeless architectural details throughout. Thoughtful updates, including an improved kitchen and primary suite, blend modern comfort with historic charm while leaving room for your personal vision. With a spacious layout, outbuilding, detached garage, and ample parking, the possibilities are endless—create a distinctive residence, bring a business idea to life, or enjoy a combination of both.

  19. 2026-02-06
    historical
  20. 2025-12-03
    price $375,000
  21. 2025-08-22
    listed $387,000 Active
  22. 2024-08-13
    historical
  23. 2024-07-26
    historical $2,400
  24. 2024-07-26
    historical
  25. 2024-07-05
    listed $2,400
  26. 2024-06-11
    price $372,500
  27. 2024-06-11
    price $372,500
  28. 2024-04-16
    price $375,000
  29. 2024-04-16
    price $375,000
  30. 2024-03-27
    price $387,000
  31. 2024-03-27
    price $387,000
  32. 2024-03-11
    price $399,000
  33. 2024-03-11
    price $399,000
  34. 2024-02-15
    price $409,900
  35. 2024-02-15
    price $409,900
  36. 2024-01-21
    listed $424,900 Active
  37. 2024-01-21
    listed $424,900 Active
  38. 2021-07-08
    soldstatus $185,000
  39. 2021-07-08
    soldstatus $185,000 Closed
  40. 2021-07-08
    soldstatus $185,000
  41. 2021-05-19
    historical Active Under Contract
  42. 2021-04-23
    price $215,000
  43. 2021-04-08
    status Active
  44. 2021-03-20
    historical Active Under Contract
  45. 2021-03-15
    listed $215,000
  46. 2021-03-15
    listed $225,000 Active
  47. 2020-12-11
    historical
  48. 2020-09-10
    price $210,000
  49. 2020-07-30
    status Active
  50. 2020-07-23
    historical Active Under Contract

ⓘ 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
$1,202 · $100/mo
Projected year-2 tax
$2,993 · $249/mo
Expected delta
+$1,791/yr (+$149/mo · 149.0%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥94°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% 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
$21,043
− Mortgage interest
−$20,446
− Property taxes
−$1,202
− Insurance
−$1,825
− Repairs & maintenance
−$1,683
− Management
−$1,683
− Depreciation
−$10,618
Taxable loss
−$16,415
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,940
After-tax cash flow
$-5,433/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
Shenandoah County Public School District
NCES district ID
5103510
Math proficiency
46% ▼ -30.00%
Reading proficiency
58% ▼ -9.00%
Median HH income
$50,207
Composite
44.42/100
National rank
#2811
State rank
#91 of 131 in VA

Livability — New Market

Score
63/100
State rank
#372
US rank
#15038

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
New Market, VA
Population (ZIP)
4,674

Population outlook (Shenandoah County) Hauer SSP2

Today (2025)
44,891 people
By 2030
45,630 · +1.6%
By 2040
46,708 · +4.0%
By 2050
47,072 · +4.9%
By 2075
47,418 · +5.6%
By 2100
43,707 · -2.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Hispanic / Latino 4% Black 3% Two or more races 3%
Common ancestry
Lithuanian 2% Slovak 2% Danish 2%
Foreign-born
2% · Canada
Languages at home
94% English-only · Spanish 4% German/W. Germanic 1% Other Indo-European 1%

Political lean MEDSL · Shenandoah

2024 margin
Solid R (+42.2) · D 28.4% · R 70.6% · Other 1.0%
2008→2024 swing
-15.8pp toward R · 2008: -26.5pp · 2024: -42.2pp
All cycles
2024: R+42.2 2020: R+40.6 2016: R+43.3 2012: R+31.4 2008: R+26.5

Not yet ingested

Civics

Market trends

HPI YoY
▲ 9.78%
Current HPI
328.5512
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

+167.9% since first listed
51 events — show timeline
  • 2026-03-26 Listed $375,000 HRAR
  • 2026-03-26 Listed $375,000 BRIGHT MLS
  • 2026-03-19 Coming Soon $375,000 HRAR
  • 2026-03-19 Coming Soon $375,000 BRIGHT MLS
  • 2026-02-06 Listing Removed BRIGHT MLS
  • 2025-12-03 Price Changed $375,000 BRIGHT MLS
  • 2025-08-22 Listed $387,000 BRIGHT MLS
  • 2024-08-13 Delisted HRAR
  • 2024-07-26 Rental Removed $2,400 BRIGHTMLS
  • 2024-07-26 Listing Removed BRIGHT MLS
  • 2024-07-05 Listed for Rent $2,400 BRIGHTMLS
  • 2024-06-11 Price Changed $372,500 HRAR
  • 2024-06-11 Price Changed $372,500 BRIGHT MLS
  • 2024-04-16 Price Changed $375,000 HRAR
  • 2024-04-16 Price Changed $375,000 BRIGHT MLS
  • 2024-03-27 Price Changed $387,000 HRAR
  • 2024-03-27 Price Changed $387,000 BRIGHT MLS
  • 2024-03-11 Price Changed $399,000 HRAR
  • 2024-03-11 Price Changed $399,000 BRIGHT MLS
  • 2024-02-15 Price Changed $409,900 HRAR
  • 2024-02-15 Price Changed $409,900 BRIGHT MLS
  • 2024-01-21 Listed $424,900 BRIGHT MLS
  • 2024-01-21 Listed $424,900 HRAR
  • 2021-07-08 Sold (Public Records) $185,000 Public Records
  • 2021-07-08 Sold (MLS) $185,000 BRIGHT MLS
  • 2021-07-08 Sold (MLS) $185,000 HRAR
  • 2021-05-19 Contingent BRIGHT MLS
  • 2021-04-23 Price Changed $215,000 BRIGHT MLS
  • 2021-04-08 Relisted BRIGHT MLS
  • 2021-03-20 Contingent BRIGHT MLS
  • 2021-03-15 Listed $225,000 BRIGHT MLS
  • 2021-03-15 Listed $215,000 HRAR
  • 2020-12-11 Listing Removed BRIGHT MLS
  • 2020-09-10 Price Changed $210,000 BRIGHT MLS
  • 2020-07-30 Relisted BRIGHT MLS
  • 2020-07-23 Contingent BRIGHT MLS
  • 2020-07-16 Price Changed $215,000 BRIGHT MLS
  • 2020-03-11 Listed $225,000 BRIGHT MLS
  • 2020-03-11 Listed $210,000 HRAR
  • 2015-07-01 Sold (Public Records) $70,000 Public Records
  • 2014-09-15 Sold (Public Records) $55,000 Public Records
  • 2014-09-15 Sold (MLS) $55,000 BRIGHT MLS
  • 2014-09-15 Sold (MLS) $55,000 MRIS
  • 2014-09-08 Pending MRIS
  • 2014-09-08 Listing Removed BRIGHT MLS
  • 2014-08-22 Price Changed $100,000 MRIS
  • 2014-07-15 Price Changed $150,000 MRIS
  • 2014-03-20 Price Changed $174,900 MRIS
  • 2013-09-12 Listed $199,900 MRIS
  • 2013-09-11 Listed $100,000 BRIGHT MLS
  • 1997-01-14 Sold (Public Records) $140,000 Public Records

Property tax history

+2.8%/yr

Latest (2025): $1,202 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…