CashFlowRE
Sign in Sign up
No image
B Composite 74.61
Why this score? — see what drove the B 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Appreciation +6.7/10.0
  • Livability +2.8/5.0
  • Schools +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$29,900

1322 Ronceverte St · Bluefield, WV 24701
3 bd · 1.0 ba · 1,274 sqft · SingleFamily public records · 298 Days on market
Built 1920 7,318 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Great opportunity for investors or buyers looking to add their personal touch! This 3-bedroom, 1-bath home offers solid potential and is ready for some TLC. Conveniently located near local amenities, schools, and more. Bring your vision and make it your own!

Key facts

  • 7,318 sq ft lot
  • Built 1920
  • Listed 297 days

Property features AI

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One story
  • Construction: Aluminum siding; Block construction
  • Exterior features: Lot approximately 0.168 acres

Interior

  • Bathrooms: 1 full bathroom
  • Interior features: Partial unfinished 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 $30k.

Deal economics

  • At list price, monthly cash flow is $594 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($990 rent vs $30k).
  • Recommended offer: $26k (12.0% below list) — sets the bar for market timing.
  • Cap rate 30.1% vs local median 5.2% in Bluefield — 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 56/100 on livability (#265 in WV) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: crime D+, schools F, amenities F.
  • Mercer County Schools (town): math 26% / reading 37% proficiency, ranked #28 of 55 in WV (top 51%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 52 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 4 units permitted in Mercer County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $1k of equity ($207 loan paydown + $1k appreciation (3.4% local appreciation)).
  • Mercer County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (3.4% appreciation + 3.0% rent growth), your $8k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 298 days — a 12% lower offer ($26k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $20k (40%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $26,312 (12.0% below list)

Questions for the listing agent

  1. It's been on market 298 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1920 — 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 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?
  6. 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?
  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
3.31%
Cap rate
30.14%
Cash-on-cash
85.15%
DSCR
4.79
GRM
2.5

CMA / ARV

ARV (on-the-fly)
$103,194
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
208 Bowman St 0.13mi 3/1.0 1,344 (+6%) 24mo $25,000 $19 65
204 Lee St 0.09mi 2/2.0 (-1) 1,163 (-9%) 13mo $95,000 $82 61
503 Mountain Vw 0.66mi 2/1.0 (-1) 1,282 (+1%) 17mo $120,000 $94 49
642 Union St 0.47mi 3/1.5 1,176 (-8%) 17mo $95,000 $81 49
1327 Glendale Ave 0.40mi 3/2.0 1,152 (-10%) 16mo $74,000 $64 48

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

Projected returns pro-forma

3.42% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
89.8%
Equity multiple
6.03×
Total profit
$42,118
Equity at exit
$14,164
10-year hold
IRR
89.1%
Equity multiple
12.48×
Total profit
$96,095
Equity at exit
$22,404

Cash invested: $8,372 (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 24701

Home prices YoY
1.6%
Active inventory
52
Price-to-rent
2.5×

Monthly cashflow live

Estimated rent
$990 medium interval (Pro) →
Mortgage (P&I)
$157
Tax from tax record
$18 /mo · $221/yr
Insurance
$12
HOA
$0
Vacancy / Maint / Mgmt
$208
Net cashflow
$594

Break-even live

Break-even rent $238
Max offer price $29,900
Occupancy floor 35%

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
$7,475
Closing costs
$897
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
205 Monroe St Bluefield, WV 2.0 1.0 1200 $750 $0.62 43d 1 0.36mi
327 Frederick St Bluefield, WV 2.0 1.0 1100 $775 $0.70 43d 1 1.15mi

Listing history 8 events

  1. 2026-02-24
    price $29,900
  2. 2026-02-24
    status Active
  3. 2026-01-24
    historical Active Under Contract
  4. 2025-12-31
    price $34,500
  5. 2025-09-30
    price $39,500
  6. 2025-08-21
    price $44,500
  7. 2025-08-02
    listed $49,900 Active
  8. 1999-08-12
    soldstatus $29,650

ⓘ 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
$221 · $18/mo
Projected year-2 tax
$221 · $18/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 4/10 Moderate
  • 🌡 Heat 2/10 Low 7 d/yr ≥91°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% 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
$11,874
− Mortgage interest
−$1,675
− Property taxes
−$221
− Insurance
−$150
− Repairs & maintenance
−$950
− Management
−$950
− Depreciation
−$870
Taxable income
$7,059
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,694
After-tax cash flow
$5,435/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
Mercer County Schools
NCES district ID
5400840
Math proficiency
26% ▼ -13.00%
Reading proficiency
37% ▼ -6.00%
Median HH income
$35,064
Composite
25.98/100
National rank
#7325
State rank
#28 of 55 in WV

Livability — Bluefield

Score
56/100
State rank
#265
US rank
#22470

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bluefield, WV
County
Mercer County · 33,615 people
City population
17,117
Metro
Bluefield, WV-VA
Population (ZIP)
17,117
Household income
$50,455
Rent vs Own
31.5% rent · 68.5% own
Severe rent burden
302.0

Population outlook (Mercer County) Hauer SSP2

Today (2025)
57,860 people
By 2030
55,781 · -3.6%
By 2040
51,365 · -11.2%
By 2050
47,476 · -17.9%
By 2075
38,851 · -32.9%
By 2100
30,053 · -48.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (82%)
Race & ethnicity
White 82% Black 9% Two or more races 7% Hispanic / Latino 2%
Common ancestry
Slovak 2% Serbian 1% Danish 1%
Foreign-born
1%
Languages at home
96% English-only · Spanish 3%

Political lean MEDSL · Mercer

2024 margin
Solid R (+57.3) · D 20.6% · R 77.9% · Other 1.5%
2008→2024 swing
-29.8pp toward R · 2008: -27.6pp · 2024: -57.3pp
All cycles
2024: R+57.3 2020: R+54.4 2016: R+55.3 2012: R+47.1 2008: R+27.6

Not yet ingested

Civics

Market trends

HPI YoY
▲ 3.42%
Current HPI
215.9682
Rent YoY
Metro
Bluefield, WV-VA
State GDP YoY
F500 in state
0

Price history

+0.8% since first listed
8 events — show timeline
  • 2026-02-24 Price Changed $29,900 MTCBOR
  • 2026-02-24 Relisted MTCBOR
  • 2026-01-24 Contingent MTCBOR
  • 2025-12-31 Price Changed $34,500 MTCBOR
  • 2025-09-30 Price Changed $39,500 MTCBOR
  • 2025-08-21 Price Changed $44,500 MTCBOR
  • 2025-08-02 Listed $49,900 MTCBOR
  • 1999-08-12 Sold (Public Records) $29,650 Public Records

Property tax history

-2.5%/yr

Latest (2025): $221 · +8.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…