CashFlowRE
Sign in Sign up
74 Hobson St
C Composite 56.24
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 +17.9/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.6/10.0
  • 1% rule +4.4/10.0
  • Schools +3.9/10.0
  • Livability +3.7/5.0
  • Rent growth +3.3/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$184,900

74 Hobson St · Portsmouth, VA 23704
3 bd · 2.0 ba · 1,022 sqft · SingleFamily public records · 79 Days on market
Built 1919 2,613 sqft lot $181/sqft · 19% below area Est $229k · 19% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

PRICE REDUCED! Come see this charming 3 bedroom 2 full bath Colonial waiting for you to move in-located near shopping and main roads. The renovated kitchen with electric range, dishwasher and refrigerator. There is a first floor bedroom and upstairs the primary bedroom is well proportioned-the remaining bedroom is also good sized-bathrooms feature tub/shower combinations. This property is SOLD AS-IS, with no repairs by Seller. This property may qualify for Seller Financing (Vendee). If Property was built prior to 1978, Lead Based Paint Potentially Exists.

Key facts

  • Renovated kitchen
  • First floor bedroom
  • 2,613 sq ft lot

Tags

RENOVATED KITCHENFIRST FLOOR BEDROOMTUB SHOWER COMBINATIONS

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/2.0-bath single-family listed at $185k.

Deal economics

  • At list price, monthly cash flow is $154 ($2k/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 $174k (6.0% below list).
  • Recommended offer: $174k (6.0% below list) — sets the bar for market timing.
  • Cap rate 7.3% vs local median 4.6% in Portsmouth — 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 (#172 in VA) — a middle-class / working-renter tenant base. Strengths: amenities A+, cost of living A+, housing A+; Watch: employment C-, crime F, commute F.
  • Portsmouth City Public School District (urban): math 34% / reading 58% proficiency, ranked #107 of 131 in VA (top 82%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+3.3%/yr); 131 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 300 units permitted in Portsmouth city in 2024 (112 in 5+ unit buildings).
  • This rent runs 42% of the median local income ($50k/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 $6k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 79 days — a 6% lower offer ($174k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 5y ago; this cycle's ask has dropped $27k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1919 — 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 $173,806 (6.0% below list)

Questions for the listing agent

  1. It's been on market 79 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1919 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.94%
Cap rate
7.30%
Cash-on-cash
3.58%
DSCR
1.16
GRM
8.9

CMA / ARV

ARV (median comp)
$229,270
List price
$184,900
Delta
-19.35%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9 Shelby St 0.35mi 3/2.0 1,028 (+1%) 2mo $239,000 $232 81
312 Killian Ave 0.29mi 3/1.0 992 (-3%) 2mo $255,000 $257 76
2803 Nashville Ave 0.57mi 3/2.0 1,050 (+3%) 3mo $235,000 $224 66
117 Edison Ave 0.47mi 2/1.0 (-1) 1,000 (-2%) 2mo $227,500 $228 64
113 Baldwin Ave 0.41mi 2/1.5 (-1) 973 (-5%) 4mo $95,000 $98 63
109 Woodstock St 0.46mi 3/1.0 960 (-6%) 3mo $220,000 $229 62
4 May St 0.61mi 3/1.5 1,064 (+4%) 4mo $155,000 $146 60
118 Dekalb Ave 0.52mi 2/1.0 (-1) 1,065 (+4%) 2mo $175,500 $165 58
24 Neville St 0.46mi 3/1.0 946 (-7%) 6mo $238,900 $253 57
2711 Evergreen Pl 0.62mi 3/2.0 1,100 (+8%) 2mo $278,000 $253 57
2600 Roanoke Ave 0.65mi 3/1.0 900 (-12%) 2mo $107,000 $119 44
2713 Roanoke Ave 0.68mi 3/1.0 1,160 (+14%) 3mo $105,000 $91 40

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 · 3.31% rent growth · sell at horizon

5-year hold
IRR
-10.3%
Equity multiple
0.62×
Total profit
$-19,590
Equity at exit
$27,569
10-year hold
IRR
-0.6%
Equity multiple
0.96×
Total profit
$-2,184
Equity at exit
$15,987

Cash invested: $51,772 (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 23704

Home prices YoY
-4.6%
Rents YoY
3.3%
Active inventory
131
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$1,739 high interval (Pro) →
Mortgage (P&I)
$970
Tax from tax record
$173 /mo · $2,070/yr
Insurance
$77
HOA
$0
Vacancy / Maint / Mgmt
$365
Net cashflow
$154

Break-even live

Break-even rent $1,543
Max offer price $184,900
Occupancy floor 86%

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
$46,225
Closing costs
$5,547
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3317 Downes St Portsmouth, VA 3.0 2.0 1148 $1,995 $1.74 10d 1 0.06mi
3317 Downes St Portsmouth, VA 3.0 2.0 1148 $1,995 $1.74 3d 1 0.06mi
2715 Portsmouth Blvd Portsmouth, VA 2.0 1.0 1428 $1,425 $1.00 17d 1 0.08mi
2715 Portsmouth Blvd Portsmouth, VA 2.0 1.0 1428 $1,425 $1.00 14d 1 0.08mi
70 Manly St Portsmouth, VA 2.0 1.0 1000 $1,350 $1.35 43d 1 0.12mi
3304 Killian Ave Portsmouth, VA 3.0 1.0 800 $2,000 $2.50 23d 1 0.25mi
213 Beacon Rd Portsmouth, VA 3.0 2.0 1280 $2,300 $1.80 23d 1 0.26mi
1 Shelby St Portsmouth, VA 2.0 1.0 700 $1,250 $1.79 23d 1 0.33mi
49 Carver Cir Portsmouth, VA 2.0 2.0 800 $1,450 $1.81 23d 1 0.46mi
3724 Deep Creek Blvd Unit 3754 Portsmouth, VA 2.0 1.0 900 $995 $1.11 12d 1 0.54mi
3724 Deep Creek Blvd Unit 3728 Portsmouth, VA 2.0 1.0 900 $995 $1.11 23d 1 0.54mi
2304 Nashville Ave Portsmouth, VA 3.0 1.5 1226 $1,395 $1.14 43d 1 0.55mi
21 DeKalb Ave Portsmouth, VA 2.0 1.0 984 $1,550 $1.58 43d 1 0.58mi
231 Edison Ave Unit 231 Portsmouth, VA 2.0 1.5 1050 $1,275 $1.21 10d 1 0.59mi
231 Edison Ave Portsmouth, VA 2.0 1.5 1100 $1,275 $1.16 19d 1 0.59mi
251 Independence St Portsmouth, VA 3.0 2.5 1294 $2,550 $1.97 23d 1 0.63mi
2810 Roanoke Ave Portsmouth, VA 3.0 1.5 1100 $2,100 $1.91 43d 1 0.64mi
2750 Greenwood Dr Portsmouth, VA 3.0 2.0 1200 $1,700 $1.42 23d 1 0.73mi
3401 Brighton St Portsmouth, VA 3.0 2.5 1439 $2,195 $1.53 3d 1 0.83mi
35 Fairview Cir S Portsmouth, VA 4.0 1.5 1462 $2,100 $1.44 12d 1 0.91mi
1915 Des Moines Ave Portsmouth, VA 3.0 1.0 1070 $1,700 $1.59 23d 1 0.93mi
1915 Des Moines Ave Portsmouth, VA 3.0 1.0 1070 $1,700 $1.59 16d 1 0.93mi
1915 Lansing Ave Portsmouth, VA 3.0 1.0 1085 $1,675 $1.54 3d 1 0.97mi
1314 Summit Ave Portsmouth, VA 3.0 1.5 1152 $1,750 $1.52 43d 1 1.01mi
3717 Scott St Portsmouth, VA 3.0 1.0 1157 $1,400 $1.21 23d 1 1.11mi
2111 Atlanta Ave Portsmouth, VA 3.0 2.0 1418 $2,395 $1.69 43d 1 1.12mi
1802 Atlanta Ave Unit 2 Portsmouth, VA 2.0 1.0 1200 $1,500 $1.25 23d 1 1.17mi
3607 Bart St Portsmouth, VA 3.0 2.0 1326 $1,850 $1.40 10d 1 1.19mi
1416 Richmond Ave Portsmouth, VA 2.0 1.0 1024 $1,150 $1.12 43d 1 1.19mi
134 Monmouth St Portsmouth, VA 3.0 2.5 1440 $2,450 $1.70 43d 1 1.22mi
3626 Bart St Unit BAR3626-DF Portsmouth, VA 2.0 1.0 900 $1,000 $1.11 7d 1 1.22mi
2007 Elm Ave Portsmouth, VA 3.0 1.0 903 $1,300 $1.44 20d 1 1.24mi
98 Francis St Portsmouth, VA 2.0 2.0 984 $1,395 $1.42 14d 1 1.30mi
1914 King St Portsmouth, VA 3.0 2.5 1332 $2,200 $1.65 44d 1 1.30mi
102 Francis St #98 Portsmouth, VA 2.0 1.5 1000 $1,395 $1.40 16d 1 1.30mi
2756 Peach St Portsmouth, VA 2.0 1.5 1040 $1,495 $1.44 23d 1 1.31mi
1447 Talley Cir Portsmouth, VA 3.0 2.5 1440 $2,000 $1.39 23d 1 1.37mi
2906 Chestnut St Unit 1328007P Portsmouth, VA 2.0 1.0 947 $4,650 $4.91 7d 1 1.41mi
3310 Glasgow St Portsmouth, VA 2.0 1.0 1100 $1,600 $1.45 3d 1 1.41mi
818 Coolidge St Portsmouth, VA 2.0 1.0 1230 $2,100 $1.71 43d 1 1.45mi

Listing history 29 events

  1. 2026-06-18
    days on market $184,900 Active 79 DOM
  2. 2026-06-17
    days on market $184,900 Active 78 DOM
  3. 2026-06-16
    pricedays on market $184,900 Active 77 DOM
  4. 2026-06-15
    days on market $199,900 Active 76 DOM
  5. 2026-06-13
    days on market $199,900 Active 74 DOM
  6. 2026-06-09
    days on market $199,900 Active 70 DOM
  7. 2026-06-08
    days on market $199,900 Active 69 DOM
  8. 2026-06-07
    days on market $199,900 Active 68 DOM
  9. 2026-06-03
    days on market $199,900 Active 64 DOM
  10. 2026-06-02
    days on market $199,900 Active 63 DOM
  11. 2026-06-01
    days on market $199,900 Active 62 DOM
  12. 2026-05-31
    days on market $199,900 Active 61 DOM
  13. 2026-05-12
    price $199,900 567-char remark
    Show marketing remark (567 chars)

    PRICE REDUCED! Come see this charming 3 bedroom 2 full bath Colonial waiting for you to move in-located near shopping and main roads. The renovated kitchen with electric range, dishwasher and refrigerator. There is a first floor bedroom and upstairs the primary bedroom is well proportioned-the remaining bedroom is also good sized-bathrooms feature tub/shower combinations. This property is SOLD AS-IS, with no repairs by Seller. This property may qualify for Seller Financing (Vendee). If Property was built prior to 1978, Lead Based Paint Potentially Exists.

  14. 2026-03-31
    listed $211,836 Active 567-char remark
    Show marketing remark (567 chars)

    PRICE REDUCED! Come see this charming 3 bedroom 2 full bath Colonial waiting for you to move in-located near shopping and main roads. The renovated kitchen with electric range, dishwasher and refrigerator. There is a first floor bedroom and upstairs the primary bedroom is well proportioned-the remaining bedroom is also good sized-bathrooms feature tub/shower combinations. This property is SOLD AS-IS, with no repairs by Seller. This property may qualify for Seller Financing (Vendee). If Property was built prior to 1978, Lead Based Paint Potentially Exists.

  15. 2025-09-08
    historical
  16. 2025-06-22
    listed $245,000 Active
  17. 2022-03-07
    soldstatus $182,000
  18. 2022-02-16
    status Under Contract
  19. 2022-02-02
    historical Active Under Contract
  20. 2022-01-14
    listed $182,000 Active
  21. 2022-01-10
    historical
  22. 2022-01-03
    price $199,900
  23. 2021-12-16
    price $209,500
  24. 2021-11-24
    listed $218,500 Active
  25. 2021-07-22
    soldstatus $100,000
  26. 2021-05-24
    historical Active Under Contract
  27. 2021-05-22
    historical
  28. 2021-05-14
    listed $100,000 Active
  29. 2001-06-08
    soldstatus $31,390

ⓘ 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
$2,070 · $173/mo
Projected year-2 tax
$2,070 · $173/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 (shaded) · 13% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥106°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
  • 🫁 Air quality 5/10 Major 6 unhealthy d/yr today · 7 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
$20,866
− Mortgage interest
−$10,357
− Property taxes
−$2,070
− Insurance
−$924
− Repairs & maintenance
−$1,669
− Management
−$1,669
− Depreciation
−$5,379
Taxable loss
−$1,204
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$289
After-tax cash flow
$2,142/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
Portsmouth City Public School District
NCES district ID
5103000
Math proficiency
34% ▼ -40.00%
Reading proficiency
58% ▼ -12.00%
Median HH income
$46,152
Composite
39.01/100
National rank
#4071
State rank
#107 of 131 in VA

Livability — Portsmouth

Score
73/100
State rank
#172
US rank
#5381

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Portsmouth, VA
County
Portsmouth City · 96,366 people
City population
96,366
Metro
Virginia Beach-Norfolk-Newport News, VA-NC
Population (ZIP)
19,207
Household income
$49,583
Rent vs Own
59.8% rent · 40.2% own
Severe rent burden
1727.0

Population outlook (Portsmouth County) Hauer SSP2

Today (2025)
96,730 people
By 2030
96,760 · +0.0%
By 2040
96,573 · -0.2%
By 2050
95,606 · -1.2%
By 2075
93,579 · -3.3%
By 2100
83,756 · -13.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (66%)
Race & ethnicity
Black 66% White 24% Two or more races 6% Hispanic / Latino 4% Asian 2%
Common ancestry
Slovak 1% Romanian 1% Lithuanian 1%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 2%

Political lean MEDSL · Portsmouth

2024 margin
Solid D (+38.6) · D 68.6% · R 30.0% · Other 1.4%
2008→2024 swing
-0.7pp no change · 2008: 39.3pp · 2024: 38.6pp
All cycles
2024: D+38.6 2020: D+40.8 2016: D+36.5 2012: D+39.6 2008: D+39.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -15.69%
Current HPI
322.7335
Rent YoY
▲ 3.31%
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

+536.8% since first listed
17 events — show timeline
  • 2026-05-12 Price Changed $199,900 REINMLS
  • 2026-03-31 Listed $211,836 REINMLS
  • 2025-09-08 Listing Removed REINMLS
  • 2025-06-22 Listed $245,000 REINMLS
  • 2022-03-07 Sold (Public Records) $182,000 Public Records
  • 2022-02-16 Pending REINMLS
  • 2022-02-02 Contingent REINMLS
  • 2022-01-14 Listed $182,000 REINMLS
  • 2022-01-10 Listing Removed REINMLS
  • 2022-01-03 Price Changed $199,900 REINMLS
  • 2021-12-16 Price Changed $209,500 REINMLS
  • 2021-11-24 Listed $218,500 REINMLS
  • 2021-07-22 Sold (Public Records) $100,000 Public Records
  • 2021-05-24 Contingent REINMLS
  • 2021-05-22 Listing Removed REINMLS
  • 2021-05-14 Listed $100,000 REINMLS
  • 2001-06-08 Sold (Public Records) $31,390 Public Records

Property tax history

-3.1%/yr

Latest (2025): $2,070 · +2.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…