Investment review

1936 Darnell Drive

Virginia Beach, VA 23455 · 10655253

Deterministic analysisSUCCEEDEDCanonical property connected

Policy PASS Recommendation CONSIDER Rating Good Analysis completed from retained evidence and approved assumptions.

Asking price$225,000

Total capital needed$88,000

Monthly cash flow$106

DSCR1.09×

Identity and physical facts

Property and listing

Bedrooms: 3CANONICAL_FACT
Bathrooms: 3CANONICAL_FACT
Square feet: 1,584CANONICAL_FACT
Year built: 1986CANONICAL_FACT
Property type: CondominiumCANONICAL_FACT
Lot size: Not capturedPending enrichment
MLS: 10655253DETERMINISTIC

Low, high, and recommended monthly rent

Rental estimate

Low rent: $2,000Rental market review
High rent: $2,295Rental market review
Recommended rent: $2,250Rental market review
Confidence: 75.00%Rental market review
Source-site rent estimate: Not capturedPending enrichment

Financial decision flow

Follow the money from purchase to return

Start with the cash needed upfront, then review monthly costs, and finish with the resulting investment returns.

Step 1 · Cash needed upfront

One-time capital needed

Purchase cash, initial reserves, and the related loan terms

Down payment: $45,00020.00% of asking price
Rehabilitation budget: $11,250APPROVED_ASSUMPTION
Closing costs: $6,750APPROVED_ASSUMPTION
Purchase cash before reserves: $63,000Down payment + rehabilitation + closing costs
Initial property reserve: $10,000APPROVED_ASSUMPTION
Initial business reserve: $15,000APPROVED_ASSUMPTION
Total capital needed: $88,000Purchase cash + property reserve + business reserve
Loan amount: $180,000Purchase price - down payment
Interest rate: 7.00%APPROVED_ASSUMPTION
Loan term: 360 monthsAPPROVED_ASSUMPTION

Step 2 · Costs each month

Monthly costs

Every recurring cost used to calculate monthly cash flow

Principal and interest: $1,198Calculated result
Property taxes: $143Calculated result
Insurance: $94Calculated result
HOA: $260CANONICAL_FACT
Property management: $22510.00% of recommended rent
Maintenance reserve: $1125.00% of recommended rent
Vacancy reserve: $1125.00% of recommended rent
Operating costs: $947Taxes + insurance + HOA + management + maintenance + vacancy
Total monthly costs: $2,144Principal and interest + operating costs

Step 3 · Return after costs

Investment returns

Cash flow, income, coverage, and return measures

Monthly cash flow: $106Recommended rent - total monthly costs
Annual cash flow: $1,268Monthly cash flow × 12
Annual property income before mortgage (NOI)Shows what the property earns before mortgage payments. It is used to calculate the capitalization rate and compare properties without financing differences.: $15,638Annual rent - annual operating costs
Rent-to-price: 1.00%Calculated result
Cash-on-cash return: 1.44%Calculated result
Capitalization rate: 6.95%Calculated result
Debt-service coverage: 1.09×Calculated result

Decision support

Quality, risk, and neighborhood context

The qualitative fields preserve owner and worker judgment separately from deterministic financial calculations.

Scored 1 through 5

Qualitative review

Rehabilitation risk: 4 / 5APPROVED_ASSUMPTION
Tenant quality: 3 / 5APPROVED_ASSUMPTION
Appreciation potential: 3 / 5APPROVED_ASSUMPTION
Neighborhood stability: 3 / 5APPROVED_ASSUMPTION
HOA impact: 2 / 5APPROVED_ASSUMPTION
Long-term hold quality: 3 / 5APPROVED_ASSUMPTION

Explicit review

Risk flags

Structural issues: NoAPPROVED_ASSUMPTION
Foundation issues: NoAPPROVED_ASSUMPTION
Major mold: NoAPPROVED_ASSUMPTION
Full electrical replacement: NoAPPROVED_ASSUMPTION
Full plumbing replacement: NoAPPROVED_ASSUMPTION
HOA rental restrictions: NoAPPROVED_ASSUMPTION
Unclear title or ownership: NoAPPROVED_ASSUMPTION
Depends on appreciation: NoAPPROVED_ASSUMPTION

OneHome and public records

Location context

School district: Not capturedPending enrichment
Elementary school: Not capturedPending enrichment
Middle school: Not capturedPending enrichment
High school: Not capturedPending enrichment
Walk score: Not capturedPending enrichment
Bike score: Not capturedPending enrichment
Transit score: Not capturedPending enrichment
Flood zone: Not capturedPending enrichment
Zoning: Not capturedPending enrichment
Parking: Not capturedPending enrichment
Water: Not capturedPending enrichment
Sewer: Not capturedPending enrichment

Deterministic rules

Policy findings

PASS

Hard failures

No hard failure has been recorded.

Review flags

Condo ReviewCondo review required: verify HOA cost, rental rules, financing eligibility, insurance coverage, special assessments, and association condition.
High HoaHigh HOA review required: verify fee, rental rules, special assessments, and association condition.

Weighted model

Investment score

3.21 / 5

Monthly Cash Flow33 / 5

DSCR22 / 5

Rent-to-Price Ratio55 / 5

Rehab Risk44 / 5

Tenant Quality33 / 5

Appreciation Potential33 / 5

Neighborhood Stability33 / 5

HOA Impact22 / 5

Long-Term Hold Quality33 / 5

Lineage and audit

Evidence, assumptions, and history

These records explain where the investment values came from and preserve earlier analysis runs.

Property evidence

Connected sources

4 sources

RedfinCURRENT

ID 49420394

Open source ↗Verified 2026-10-05T13:38:05.000000+00:00

City of Virginia Beach Real Estate AssessorCURRENT

No provider ID

Open source ↗Verified 2026-10-03T17:33:10.000000+00:00

OneHome MLS PortalCURRENT

ID 1191943474

Open source ↗Verified 2026-10-03T17:32:08.000000+00:00

REIN MLSACTIVE

ID 434-1191943474

Open source ↗Verified 2026-10-03T13:21:09.558231+00:00

Approved inputs

Assumptions and overrides

gtp-investment-standard · version 1 · gtp-investment-worker-v4

Override	Reason	Actor	Effective
No owner field overrides are active.

Immutable activity

Underwriting and enrichment history

Workflow	Status	Completed or requested	Version or outcome
Investment analysis	SUCCEEDED	2026-10-05T13:48:13.466051+00:00	gtp-calc-v1
Acquire Listing Evidence	ENRICHED	2026-10-05T13:38:05.000000+00:00	3 resolved · 0 unresolved
Acquire Listing Evidence	ENRICHED	2026-10-03T17:34:49.000000+00:00	2 resolved · 0 unresolved
Enrich Public Records	ENRICHED	2026-10-03T17:33:10.000000+00:00	13 resolved · 0 unresolved
Enrich Onehome Context	ENRICHED	2026-10-03T17:32:08.000000+00:00	2 resolved · 0 unresolved

Source facts remain traceable. Missing or conflicting evidence is not converted into an investment conclusion.