CashFlowRE
Sign in Sign up
309 8th St
B+ Composite 75.03
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
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.0/10.0
  • Livability +3.3/5.0
  • Schools +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$69,900

309 8th St · Moundsville, WV 26041
4 bd · 2.0 ba · 1,236 sqft · SingleFamily public records · 159 Days on market
Built 1900 3,271 sqft lot Est $95k · 27% under

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

Listing remarks MLS

Great starter home or investment opportunity! 4 bedrooms, one captured. 10 foot ceilings! Large basement. Live here while making it your own. Design options are unlimited. Lots of storage available!

Key facts

  • Efficient floor plan
  • Resale potential
  • Single-level layout

Tags

SINGLE-LEVEL LAYOUTSTRONG RENTAL POTENTIALRESALE POTENTIALCOSMETIC UPDATESLOW-MAINTENANCE DESIGNEFFICIENT FLOOR PLAN

Property features AI

Exterior

  • Parking: Detached 1-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single family ranch (one story); Residential zoning
  • Construction: Aluminum siding; Shingle roof
  • Exterior features: Front porch

Interior

  • Kitchen: Cooktop; Refrigerator; Electric water heater
  • Flooring: Hardwood
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating; Central air; Ceiling fan(s)
  • Interior features: Hardwood flooring; Full basement; 8 total rooms

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 4-bed/2.0-bath single-family listed at $70k.

Deal economics

  • At list price, monthly cash flow is $255 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($981 rent vs $70k).
  • Recommended offer: $62k (12.0% below list) — sets the bar for market timing.
  • Cap rate 11.6% vs local median 4.7% in Moundsville — 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 66/100 on livability (#105 in WV) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A-, health & safety A-; Watch: schools D+, amenities F, commute F.
  • Marshall County Schools (suburban): math 28% / reading 36% proficiency, ranked #21 of 55 in WV (top 38%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 78 active listings in the ZIP; 6 units permitted in Marshall County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $483 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Marshall County population projected at -19% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $20k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 159 days — a 12% lower offer ($62k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 21y ago; this cycle's ask has dropped $29k (29%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $58k; 22% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: flood insurance adds $56/mo; built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $61,512 (12.0% below list)

Questions for the listing agent

  1. It's been on market 159 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 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  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
1.40%
Cap rate
11.62%
Cash-on-cash
19.04%
DSCR
1.85
GRM
5.9

CMA / ARV

ARV (on-the-fly)
$95,172
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
606 12th St 0.33mi 3/2.0 (-1) 1,320 (+7%) 0mo $120,000 $91 68
207 Tomlinson Ave 0.44mi 3/1.0 (-1) 1,232 (-0%) 7mo $70,000 $57 64
524 9th St 0.17mi 3/1.0 (-1) 1,374 (+11%) 3mo $41,500 $30 62
1417 Purdy Ave 0.49mi 3/1.5 (-1) 1,232 (-0%) 10mo $1 61
1106 8th St 0.42mi 3/2.0 (-1) 1,156 (-6%) 8mo $75,000 $65 58
1414 8th St 0.64mi 4/2.0 1,280 (+4%) 9mo $147,500 $115 56
1025 Morton Ave 0.29mi 3/1.5 (-1) 1,355 (+10%) 10mo $148,000 $109 55
1004 Morton Ave 0.27mi 3/1.0 (-1) 1,373 (+11%) 6mo $36,000 $26 55
1012 Mcconnell Dr 0.47mi 3/2.0 (-1) 1,080 (-13%) 1mo $150,000 $139 51
1412 6th St 0.66mi 3/1.0 (-1) 1,196 (-3%) 10mo $150,000 $125 46
1013 Sixth St 0.41mi 3/1.0 (-1) 1,368 (+11%) 12mo $105,000 $77 44
1502 8th St 0.68mi 3/1.0 (-1) 1,385 (+12%) 2mo $101,000 $73 37

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
6.5%
Equity multiple
1.25×
Total profit
$4,953
Equity at exit
$10,422
10-year hold
IRR
15.9%
Equity multiple
2.30×
Total profit
$25,380
Equity at exit
$6,044

Cash invested: $19,572 (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 26041

Home prices YoY
-24.8%
Active inventory
78
Price-to-rent
5.9×

Monthly cashflow live

Estimated rent
$981 medium interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$69 /mo · $828/yr
Insurance
$29
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$206
Net cashflow
$255

Break-even live

Break-even rent $659
Max offer price $69,900
Occupancy floor 69%

Sensitivity live

Price -10% $295 -5% $275 +0% $255 +5% $235 +10% $215
Rent -10% $177 -5% $216 +0% $255 +5% $294 +10% $333
Rate -1.0pp $290 -0.5pp $273 base $255 +0.5pp $237 +1.0pp $218

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
$17,475
Closing costs
$2,097
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. 2026-06-19
    days on market $69,900 Active 159 DOM
  2. 2026-06-18
    days on market $69,900 Active 158 DOM
  3. 2026-06-17
    price $69,900 Active 157 DOM
  4. 2026-06-17
    days on market $76,000 Active 157 DOM
  5. 2026-06-16
    days on market $76,000 Active 156 DOM
  6. 2026-06-15
    days on market $76,000 Active 155 DOM
  7. 2026-06-14
    days on market $76,000 Active 153 DOM
  8. 2026-06-12
    days on market $76,000 Active 152 DOM
  9. 2026-06-09
    days on market $76,000 Active 149 DOM
  10. 2026-06-08
    days on market $76,000 Active 148 DOM
  11. 2026-06-07
    days on market $76,000 Active 147 DOM
  12. 2026-06-02
    days on market $76,000 Active 142 DOM
  13. 2026-06-01
    days on market $76,000 Active 141 DOM
  14. 2026-05-31
    days on market $76,000 Active 140 DOM
  15. 2026-05-30
    days on market $76,000 Active 139 DOM
  16. 2026-05-09
    price $76,000
  17. 2026-04-15
    price $79,500
  18. 2026-03-28
    price $84,900
  19. 2026-03-24
    status Active
  20. 2026-03-12
    status Pending
  21. 2026-02-13
    price $88,000
  22. 2026-01-15
    price $94,900
  23. 2025-12-30
    listed $99,000 Active
  24. 2025-10-29
    soldstatus $57,500
  25. 2025-09-26
    soldstatus $30,000 Closed 198-char remark
    Show marketing remark (198 chars)

    Great starter home or investment opportunity! 4 bedrooms, one captured. 10 foot ceilings! Large basement. Live here while making it your own. Design options are unlimited. Lots of storage available!

  26. 2025-09-23
    status Pending 198-char remark
    Show marketing remark (198 chars)

    Great starter home or investment opportunity! 4 bedrooms, one captured. 10 foot ceilings! Large basement. Live here while making it your own. Design options are unlimited. Lots of storage available!

  27. 2025-09-02
    listed $65,000 Active 198-char remark
    Show marketing remark (198 chars)

    Great starter home or investment opportunity! 4 bedrooms, one captured. 10 foot ceilings! Large basement. Live here while making it your own. Design options are unlimited. Lots of storage available!

  28. 2019-07-16
    soldstatus $35,545
  29. 2012-10-11
    soldstatus $26,800
  30. 2005-04-14
    soldstatus $39,000 215-char remark
    Show marketing remark (215 chars)

    NICE RANCH HOME IN CONVENIENT LOCATION. WELL MAINTAINED. 3 BEDROOMS, 2 FULL BATHS, PLUS A SUNROOM/CHANGING ROOM OFF THE MASTER BEDROOM. UPDATES INCLUDE ROOF, BATHS, INTERIOR PAINTING. NICE HARDWOOD FLOORS. MUST SEE.

  31. 2005-02-23
    listed $45,000 215-char remark
    Show marketing remark (215 chars)

    NICE RANCH HOME IN CONVENIENT LOCATION. WELL MAINTAINED. 3 BEDROOMS, 2 FULL BATHS, PLUS A SUNROOM/CHANGING ROOM OFF THE MASTER BEDROOM. UPDATES INCLUDE ROOF, BATHS, INTERIOR PAINTING. NICE HARDWOOD FLOORS. MUST SEE.

ⓘ 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
$828 · $69/mo
Projected year-2 tax
$828 · $69/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 9/10 Extreme FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 8 d/yr ≥99°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 3 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
$11,776
− Mortgage interest
−$3,915
− Property taxes
−$828
− Insurance
−$1,016
− Repairs & maintenance
−$942
− Management
−$942
− Depreciation
−$2,033
Taxable income
$2,099
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$504
After-tax cash flow
$2,556/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
Marshall County Schools
NCES district ID
5400750
Math proficiency
28% ▼ -6.00%
Reading proficiency
36% ▼ -4.00%
Median HH income
$40,289
Composite
26.91/100
National rank
#7086
State rank
#21 of 55 in WV

Livability — Moundsville

Score
66/100
State rank
#105
US rank
#11553

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Moundsville, WV
County
Marshall · 16,750 people
Metro
Wheeling, WV-OH
Population (ZIP)
15,706
Household income
$55,545
Rent vs Own
24.1% rent · 75.9% own
Severe rent burden
7.4

Population outlook (Marshall County) Hauer SSP2

Today (2025)
30,387 people
By 2030
29,242 · -3.8%
By 2040
26,806 · -11.8%
By 2050
24,627 · -19.0%
By 2075
19,846 · -34.7%
By 2100
15,169 · -50.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Two or more races 3% Hispanic / Latino 1%
Common ancestry
Romanian 4% Iranian 2% Italian 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1% German/W. Germanic 1%

Political lean MEDSL · Marshall

2024 margin
Solid R (+50.0) · D 24.1% · R 74.1% · Other 1.8%
2008→2024 swing
-37.5pp toward R · 2008: -12.6pp · 2024: -50.0pp
All cycles
2024: R+50.0 2020: R+49.6 2016: R+51.0 2012: R+28.6 2008: R+12.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -50.71%
Current HPI
153.9522
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

+68.9% since first listed
16 events — show timeline
  • 2026-05-09 Price Changed $76,000 WBOR
  • 2026-04-15 Price Changed $79,500 WBOR
  • 2026-03-28 Price Changed $84,900 WBOR
  • 2026-03-24 Relisted WBOR
  • 2026-03-12 Pending WBOR
  • 2026-02-13 Price Changed $88,000 WBOR
  • 2026-01-15 Price Changed $94,900 WBOR
  • 2025-12-30 Listed $99,000 WBOR
  • 2025-10-29 Sold (Public Records) $57,500 Public Records
  • 2025-09-26 Sold (MLS) $30,000 WBOR
  • 2025-09-23 Pending WBOR
  • 2025-09-02 Listed $65,000 WBOR
  • 2019-07-16 Sold (Public Records) $35,545 Public Records
  • 2012-10-11 Sold (Public Records) $26,800 Public Records
  • 2005-04-14 Sold (MLS) $39,000 WBOR
  • 2005-02-23 Listed $45,000 WBOR

Property tax history

+1.9%/yr

Latest (2025): $828 · +2.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…