CashFlowRE
Sign in Sign up
1917 Market St
C+ Composite 61.89
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 +21.9/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.0/10.0
  • 1% rule +5.7/10.0
  • Schools +3.6/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$105,000

1917 Market St · Parkersburg, WV 26101
3 bd · 1.0 ba · 1,308 sqft · SingleFamily public records · 29 Days on market
Built 1930 3,598 sqft lot Est $148k · 29% under

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

Listing remarks

This 3 bedroom 1 bath home is located on a dead end street near Dudley school, hospital, restaurants and activities. Freshly painted. Great price!

Key facts

  • Near hospital
  • Near restaurants
  • Dead end street

Tags

DEAD END STREETNEAR DUDLEY SCHOOLNEAR HOSPITALNEAR RESTAURANTSNEAR ACTIVITIES

Property features AI

Exterior

  • Parking: Off-street parking
  • Security: Smoke detectors
  • Utilities: Public water; Public sewer
  • Home design: 2-story; Frame construction; Metal roof
  • Construction: Frame construction; Metal roof; Built year per assessor
  • Exterior features: Front porch; Located on a dead-end street

Interior

  • Kitchen: Range; Refrigerator
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central air conditioning; Forced air heating (gas)
  • Interior features: Updated/remodeled condition; Basement (other)
  • Laundry & utility: Laundry in basement

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/1.0-bath single-family listed at $105k.

Deal economics

  • At list price, monthly cash flow is $166 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $105k).
  • Recommended offer: $103k (1.5% below list) — sets the bar for market timing.
  • Cap rate 8.2% vs local median 5.6% in Parkersburg — 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 72/100 on livability (#46 in WV) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime D+, schools F, commute F.
  • Wood County Schools (urban): math 38% / reading 48% proficiency, ranked #3 of 55 in WV (top 6%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 148 active listings in the ZIP; 124 units permitted in Wood County in 2024 (33 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $726 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Wood County population projected at -13% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 29 days — a 2% lower offer ($103k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 3y 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 $85k; 24% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $103,425 (1.5% below list)

Questions for the listing agent

  1. Built in 1930 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.07%
Cap rate
8.19%
Cash-on-cash
6.78%
DSCR
1.30
GRM
7.8

CMA / ARV

ARV (on-the-fly)
$147,804
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1720 Spring St 0.21mi 3/1.0 1,352 (+3%) 10mo $35,000 $26 77
607 Hillcrest Ter 0.62mi 3/1.0 1,309 (+0%) 2mo $169,900 $130 70
1006 Jackson Ave 0.72mi 3/1.0 1,301 (-0%) 6mo $134,900 $104 60
1007 25th St 0.28mi 3/1.0 1,150 (-12%) 9mo $129,500 $113 59
1808 Covert St 0.20mi 3/1.5 1,500 (+15%) 6mo $75,000 $50 59
730 29th St 0.62mi 3/1.5 1,324 (+1%) 10mo $135,000 $102 58
1426 23rd St 0.56mi 3/1.5 1,400 (+7%) 4mo $166,500 $119 57
1009 Bidwell St 0.25mi 3/1.0 1,117 (-15%) 9mo $93,000 $83 56
1027 32nd St 0.52mi 3/1.5 1,452 (+11%) 0mo $200,500 $138 55
1528 20th St 0.66mi 2/1.0 (-1) 1,241 (-5%) 11mo $114,900 $93 47
2208 Oak St 0.59mi 3/2.0 1,442 (+10%) 9mo $187,000 $130 43
1524 20th St 0.64mi 3/1.0 1,128 (-14%) 8mo $144,000 $128 41

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-5.9%
Equity multiple
0.78×
Total profit
$-6,422
Equity at exit
$15,656
10-year hold
IRR
3.8%
Equity multiple
1.28×
Total profit
$8,088
Equity at exit
$9,078

Cash invested: $29,400 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
83 Strongly Landlord-Friendly
State West Virginia
83 Strongly Landlord-Friendly · R+22
County
— inherits STATE
City
— inherits STATE
Landlord-favorable; preempted; minimal protections.

ZIP-level market 26101

Home prices YoY
-27.3%
Active inventory
148
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$1,124 medium interval (Pro) →
Mortgage (P&I)
$551
Tax from tax record
$128 /mo · $1,531/yr
Insurance
$44
HOA
$0
Vacancy / Maint / Mgmt
$236
Net cashflow
$166

Break-even live

Break-even rent $914
Max offer price $105,000
Occupancy floor 80%

Sensitivity live

Price -10% $226 -5% $196 +0% $166 +5% $136 +10% $107
Rent -10% $77 -5% $122 +0% $166 +5% $210 +10% $255
Rate -1.0pp $219 -0.5pp $193 base $166 +0.5pp $139 +1.0pp $111

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
$26,250
Closing costs
$3,150
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 31 events

  1. 2026-06-21
    days on market $105,000 Active 29 DOM
  2. 2026-06-19
    days on market $105,000 Active 27 DOM
  3. 2026-06-18
    days on market $105,000 Active 26 DOM
  4. 2026-06-17
    days on market $105,000 Active 25 DOM
  5. 2026-06-16
    days on market $105,000 Active 24 DOM
  6. 2026-06-15
    days on market $105,000 Active 23 DOM
  7. 2026-06-14
    days on market $105,000 Active 21 DOM
  8. 2026-06-12
    days on market $105,000 Active 20 DOM
  9. 2026-06-09
    days on market $105,000 Active 17 DOM
  10. 2026-06-08
    days on market $105,000 Active 16 DOM
  11. 2026-06-07
    days on market $105,000 Active 15 DOM
  12. 2026-06-05
    days on market $105,000 Active 12 DOM
  13. 2026-06-03
    days on market $105,000 Active 11 DOM
  14. 2026-06-02
    days on market $105,000 Active 10 DOM
  15. 2026-06-01
    days on market $105,000 Active 9 DOM
  16. 2026-05-31
    days on market $105,000 Active 8 DOM
  17. 2026-05-30
    days on market $105,000 Active 7 DOM
  18. 2026-05-22
    listed $105,000 Active
  19. 2026-04-17
    historical $1,295
  20. 2026-04-10
    listed $1,295
  21. 2024-06-21
    historical $1,000
  22. 2024-05-22
    price $1,000
  23. 2024-04-16
    listed $1,100
  24. 2024-01-12
    historical $1,100
  25. 2023-11-29
    price $1,100
  26. 2023-11-23
    price $1,300
  27. 2023-11-18
    price $1,100
  28. 2023-10-21
    listed $1,300
  29. 2023-09-27
    soldstatus $85,000
  30. 2002-12-20
    soldstatus $20,000
  31. 1997-10-31
    soldstatus $10,000

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

Tax reassessment forecast WV · Resets to sale price

Current annual tax
$1,531 · $128/mo
Projected year-2 tax
$1,531 · $128/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 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥101°F today · 19 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
$13,489
− Mortgage interest
−$5,882
− Property taxes
−$1,531
− Insurance
−$525
− Repairs & maintenance
−$1,079
− Management
−$1,079
− Depreciation
−$3,055
Taxable income
$339
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$81
After-tax cash flow
$1,912/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
Wood County Schools
NCES district ID
5401620
Math proficiency
38% ▼ -10.00%
Reading proficiency
48% ▼ -4.00%
Median HH income
$42,363
Composite
36.22/100
National rank
#4728
State rank
#3 of 55 in WV

Livability — Parkersburg

Score
72/100
State rank
#46
US rank
#5841

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Parkersburg, WV
County
Wood County · 44,810 people
City population
44,810
Metro
Parkersburg-Vienna, WV
Population (ZIP)
28,005
Household income
$48,710
Rent vs Own
31.8% rent · 68.2% own
Severe rent burden
723.0

Population outlook (Wood County) Hauer SSP2

Today (2025)
84,304 people
By 2030
82,420 · -2.2%
By 2040
78,133 · -7.3%
By 2050
73,639 · -12.7%
By 2075
63,093 · -25.2%
By 2100
50,461 · -40.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Two or more races 3% Hispanic / Latino 2% Black 1%
Common ancestry
Serbian 2% Slovak 2% Lithuanian 1%
Foreign-born
1%

Political lean MEDSL · Wood

2024 margin
Solid R (+43.0) · D 27.6% · R 70.7% · Other 1.6%
2008→2024 swing
-14.4pp toward R · 2008: -28.7pp · 2024: -43.0pp
All cycles
2024: R+43.0 2020: R+42.0 2016: R+47.8 2012: R+32.5 2008: R+28.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -76.52%
Current HPI
203.4508
Rent YoY
Metro
Parkersburg-Vienna, WV
State GDP YoY
F500 in state
0

Price history

+950.0% since first listed
14 events — show timeline
  • 2026-05-22 Listed $105,000 MLSNOW
  • 2026-04-17 Rental Removed $1,295 APPFOLIO
  • 2026-04-10 Listed for Rent $1,295 APPFOLIO
  • 2024-06-21 Rental Removed $1,000 APPFOLIO
  • 2024-05-22 Price Changed $1,000 APPFOLIO
  • 2024-04-16 Listed for Rent $1,100 APPFOLIO
  • 2024-01-12 Rental Removed $1,100 APPFOLIO
  • 2023-11-29 Price Changed $1,100 APPFOLIO
  • 2023-11-23 Price Changed $1,300 APPFOLIO
  • 2023-11-18 Price Changed $1,100 APPFOLIO
  • 2023-10-21 Listed for Rent $1,300 APPFOLIO
  • 2023-09-27 Sold (Public Records) $85,000 Public Records
  • 2002-12-20 Sold (Public Records) $20,000 Public Records
  • 1997-10-31 Sold (Public Records) $10,000 Public Records

Property tax history

+22.4%/yr

Latest (2025): $1,531 · +191.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…