CashFlowRE
Sign in Sign up
2529 Conner Ave
B Composite 70.01
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
  • Schools +3.9/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$63,000

2529 Conner Ave · Hurricane, WV 25526
2 bd · 1.0 ba · 936 sqft · SingleFamily public records · 27 Days on market
Built 1945 ↓ 16% since listing

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

Listing remarks

Investors take note! This home has so much potential. The exterior is in great shape with a newer metal roof, newer siding, and nice windows already in place. The interior needs updates and renovations, but with some work, this could be another adorable Hurricane home. Currently a 2 bedroom, 1 bath with potential to add an additional bedroom or bathroom. Situated on a nice corner lot just off Main Street. Selling as is.

Key facts

  • Newer siding
  • Nice windows
  • Newer metal roof

Tags

NEWER METAL ROOFNEWER SIDINGNICE WINDOWSCORNER LOT

Property features AI

Exterior

  • Parking: Parking pad
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Single-story
  • Construction: Frame construction with vinyl siding
  • Exterior features: Outdoor storage; Metal roof

Interior

  • Bedrooms: Total rooms: 7
  • Flooring: Vinyl flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Insulated windows; Storage

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 2-bed/1.0-bath single-family listed at $63k.

Deal economics

  • At list price, monthly cash flow is $500 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $63k).
  • Recommended offer: $62k (1.5% below list) — sets the bar for market timing.
  • Cap rate 15.8% vs local median 4.0% in Hurricane — 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 (#47 in WV) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • Putnam County Schools (suburban): math 40% / reading 50% proficiency, ranked #2 of 55 in WV (top 4%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Hurricane Town Elementary (math 42% / reading 42%, grade F, #87 of 377 statewide, top 28%, 299 students, 0% FRL); Hurricane Middle (math 44% / reading 50%, grade D+, #6 of 109 statewide, top 6%, 849 students, 0% FRL); Hurricane High School (math 38% / reading 62%, grade D+, #6 of 110 statewide, top 5%, 1,256 students, 0% FRL) — zoned schools average 0% FRL vs 33% district-wide (33 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 119 active listings in the ZIP; solid renter incomes; 111 units permitted in Putnam County in 2024 (0 in 5+ unit buildings).
  • This rent is only 16% of the median local income ($85k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $436 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $18k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 27 days — a 2% lower offer ($62k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $12k (16%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1945 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $62,055 (1.5% below list)

Questions for the listing agent

  1. Built in 1945 — 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 D-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. 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.
  5. 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.
  6. 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
1.85%
Cap rate
15.81%
Cash-on-cash
33.99%
DSCR
2.51
GRM
4.5

CMA / ARV

ARV (on-the-fly)
$130,104
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2563 Conner Ave 0.06mi 2/1.0 912 (-3%) 23mo $123,500 $135 73
105 Millard Street St 0.13mi 3/1.0 (+1) 1,032 (+10%) 22mo $167,500 $162 54
301 Rhoda St 0.69mi 3/1.5 (+1) 1,008 (+8%) 18mo $140,000 $139 33

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
29.4%
Equity multiple
2.23×
Total profit
$21,626
Equity at exit
$9,394
10-year hold
IRR
36.7%
Equity multiple
4.39×
Total profit
$59,852
Equity at exit
$5,447

Cash invested: $17,640 (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 25526

Home prices YoY
-30.1%
Active inventory
119
Price-to-rent
4.5×

Monthly cashflow live

Estimated rent
$1,168 medium interval (Pro) →
Mortgage (P&I)
$330
Tax from tax record
$66 /mo · $796/yr
Insurance
$26
HOA
$0
Vacancy / Maint / Mgmt
$245
Net cashflow
$500

Break-even live

Break-even rent $535
Max offer price $63,000
Occupancy floor 52%

Sensitivity live

Price -10% $535 -5% $518 +0% $500 +5% $482 +10% $464
Rent -10% $407 -5% $454 +0% $500 +5% $546 +10% $592
Rate -1.0pp $531 -0.5pp $516 base $500 +0.5pp $483 +1.0pp $467

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
$15,750
Closing costs
$1,890
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 5 events

  1. 2026-05-19
    status Pending
  2. 2026-05-05
    price $63,000
  3. 2026-04-24
    status Active
  4. 2026-04-15
    status Pending
  5. 2026-04-13
    listed $75,000 Active

ⓘ 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
$796 · $66/mo
Projected year-2 tax
$796 · $66/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 5/10 Major
  • 🌡 Heat 5/10 Major 7 d/yr ≥101°F today · 20 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
$14,014
− Mortgage interest
−$3,529
− Property taxes
−$796
− Insurance
−$315
− Repairs & maintenance
−$1,121
− Management
−$1,121
− Depreciation
−$1,833
Taxable income
$5,300
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,272
After-tax cash flow
$4,724/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
Putnam County Schools
NCES district ID
5401200
Math proficiency
40% ▼ -13.00%
Reading proficiency
50% ▼ -6.00%
Median HH income
$54,783
Composite
39.06/100
National rank
#4060
State rank
#2 of 55 in WV

Livability — Hurricane

Score
72/100
State rank
#47
US rank
#5846

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hurricane, WV
County
Putnam County · 22,514 people
City population
22,514
Metro
Huntington-Ashland, WV-KY-OH
Population (ZIP)
22,514
Household income
$85,176
Rent vs Own
19.6% rent · 80.4% own
Severe rent burden
205.0

Population outlook (Putnam County) Hauer SSP2

Today (2025)
58,915 people
By 2030
59,400 · +0.8%
By 2040
59,444 · +0.9%
By 2050
58,510 · -0.7%
By 2075
54,603 · -7.3%
By 2100
46,202 · -21.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Two or more races 3% Hispanic / Latino 2% Asian 1%
Common ancestry
Slovak 3% Italian 1% Serbian 1%
Foreign-born
2% · Canada
Languages at home
98% English-only · Spanish 1% Other Asian/Pacific 0%

Political lean MEDSL · Putnam

2024 margin
Solid R (+46.3) · D 25.9% · R 72.2% · Other 1.9%
2008→2024 swing
-22.8pp toward R · 2008: -23.5pp · 2024: -46.3pp
All cycles
2024: R+46.3 2020: R+42.6 2016: R+47.8 2012: R+37.1 2008: R+23.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -68.01%
Current HPI
157.7355
Rent YoY
Metro
Huntington-Ashland, WV-KY-OH
State GDP YoY
F500 in state
0

Price history

-16.0% since first listed
5 events — show timeline
  • 2026-05-19 Pending KVBOR
  • 2026-05-05 Price Changed $63,000 KVBOR
  • 2026-04-24 Relisted KVBOR
  • 2026-04-15 Pending KVBOR
  • 2026-04-13 Listed $75,000 KVBOR

Property tax history

+4.3%/yr

Latest (2025): $796 · +17.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…