CashFlowRE
Sign in Sign up
2808 Meadowbrook Dr
D Composite 41.58
Why this score? — see what drove the D 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).

  • Appreciation +10.0/10.0
  • Cash flow +8.8/30.0
  • ARV discount +7.5/15.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +2.4/10.0
  • 1% rule +2.3/10.0
  • Schools +2.2/10.0

$237,000

2808 Meadowbrook Dr · Point Pleasant, WV 25550
3 bd · 1.5 ba · 1,479 sqft · SingleFamily public records · 91 Days on market
Built 1962 0.27 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

HOME SWEET HOME-THIS ONE IS FOR YOU! MOVE-IN READY 3 BEDROOM/1.5 BATH SPACIOUS HOME IN THE MEADOWBROOK NEIGHBORHOOD FEATURING A BEAUTIFUL FIREPLACE IN THE LARGE LIVING ROOM, HARDWOOD FLOORS, CEDAR CLOSET IN MASTER BEDROOM, POCKET DOORS, A FULL BASEMENT FOR GREAT STORAGE WITH AN EXTRA SHOWER (PERFECT FOR PETS!) & FIREPLACE, 1 CAR ATTACHED GARAGE W/ NEW DOOR AND OPENER, & STORAGE BUILDING. GREAT UPDATES INCLUDE A NEW METAL ROOF, NEWER GAS FURNACE, CENTRAL AIR, & VINYL WINDOWS. KITCHEN UPDATES W/ STAINLESS STEEL REFRIGERATOR, OVEN, & MICROWAVE, NEW COUNTERTOPS & HARDWARE. GREAT OUTDOOR LIVING SPACE IN COVERED PATIO OVERLOOKING THE FENCED BACK YARD ON AN OVERSIZED LOT! ALL NEW FRONT LANDSCAPING WITH 1 YEAR WARRANTY. YOU CAN FEEL THE QUALITY IN THIS LUTTON-BUILT HOME, DON'T WAIT TO CHECK IT OUT!

Key facts

  • Updated full bath
  • Full basement
  • Fenced backyard

Tags

UPDATED FULL BATHSTONE WOOD-BURNING FIREPLACEHARDWOOD FLOORSSTAINLESS STEEL APPLIANCESFULL BASEMENTFENCED BACKYARD

Property features AI

Exterior

  • Parking: Attached garage (1 car)
  • Security: Smoke detectors
  • Utilities: Public water; Public sewer; Cable available
  • Home design: Ranch-style residential property; Single-story
  • Construction: Aluminum siding and stone exterior; Metal roof
  • Exterior features: Fenced yard; Outdoor storage

Interior

  • Kitchen: Electric range; Microwave; Refrigerator
  • Bedrooms: Total rooms: 6
  • Flooring: Hardwood floors; Tile floors
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Eat-in kitchen; Insulated windows; Storage; Full basement; Two fireplaces

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/1.5-bath single-family listed at $237k.

Deal economics

  • At list price, monthly cash flow is $-196 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $202k (14.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $173k (26.9% below list).
  • Recommended offer: $173k (26.9% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 67/100 on livability (#95 in WV) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: health & safety C-, employment D, amenities F.
  • Mason County Schools (town): math 20% / reading 33% proficiency, ranked #44 of 55 in WV (top 80%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Pt. Pleasant Primary (351 students, 0% FRL); Point Pleasant Junior/Senior High School (math 13% / reading 35%, grade F, #95 of 110 statewide, top 86%, 1,107 students, 0% FRL) — zoned schools average 0% FRL vs 47% district-wide (47 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 58 active listings in the ZIP; 3 units permitted in Mason County in 2024 (0 in 5+ unit buildings).
  • This rent runs 42% of the median local income ($50k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $25k of equity ($2k loan paydown + $24k appreciation (10.0% local appreciation)).
  • Mason County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • By year 2, paydown + projected appreciation supports a ~$41k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 91 days — a 9% lower offer ($216k) is reasonable based on typical stale-listing flexibility.
  • 2 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 $191k; 24% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • 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 $173,241 (26.9% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 91 days. Have you received any prior offers? Is the seller open to a 27% concession, seller financing, or rate buy-down credit?
  3. Built in 1962 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 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?
  7. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  8. 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.
  9. 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.
  10. 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
0.73%
Cap rate
5.30%
Cash-on-cash
-3.54%
DSCR
0.84
GRM
11.4

CMA / ARV

ARV (on-the-fly)
$153,816
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
10971 Ripley Rd 0.23mi 4/2.0 (+1) 1,520 (+3%) 14mo $185,000 $122 66
2915 Meadowbrook Dr 0.15mi 2/2.5 (-1) 1,396 (-6%) 12mo $190,000 $136 65
2903 Meadowbrook Dr 0.09mi 3/2.0 1,661 (+12%) 17mo $217,500 $131 59
191 N Park Dr 0.45mi 3/1.5 1,332 (-10%) 9mo $147,000 $110 55
123 Pleasant St 0.47mi 3/2.0 1,580 (+7%) 18mo $165,000 $104 49
518 Burdette Dr 0.63mi 4/2.0 (+1) 1,568 (+6%) 7mo $19,500 $12 48
3220 Franklin Ave 0.60mi 3/2.0 1,352 (-9%) 11mo $95,000 $70 47
150 S Park Dr 0.53mi 3/1.0 1,304 (-12%) 11mo $107,000 $82 45
151 S Park Dr 0.49mi 3/2.0 1,304 (-12%) 13mo $135,000 $104 45
2618 Madison Ave 0.72mi 3/1.0 1,348 (-9%) 16mo $78,000 $58 36
2618 Madison Ave 0.72mi 3/1.0 1,348 (-9%) 16mo $78,000 $58 36
2309 Jefferson Ave 0.75mi 3/2.0 1,685 (+14%) 6mo $170,000 $101 35

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

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
21.8%
Equity multiple
2.76×
Total profit
$116,587
Equity at exit
$213,508
10-year hold
IRR
19.6%
Equity multiple
6.32×
Total profit
$353,099
Equity at exit
$460,439

Cash invested: $66,360 (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 25550

Home prices YoY
6.7%
Active inventory
58
Price-to-rent
11.4×

Monthly cashflow live

Estimated rent
$1,732 medium interval (Pro) →
Mortgage (P&I)
$1,243
Tax from tax record
$223 /mo · $2,674/yr
Insurance
$99
HOA
$0
Vacancy / Maint / Mgmt
$364
Net cashflow
$-196

Break-even live

Break-even rent $1,980
Max offer price $202,412
Occupancy floor

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
$59,250
Closing costs
$7,110
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 8 events

  1. 2026-05-15
    status Pending
  2. 2026-04-07
    price $237,000
  3. 2026-02-23
    price $239,000
  4. 2026-02-13
    listed $245,000 Active
  5. 2024-02-14
    soldstatus $191,000
  6. 2024-02-01
    soldstatus $191,000 828-char remark
    Show marketing remark (828 chars)

    HOME SWEET HOME-THIS ONE IS FOR YOU! MOVE-IN READY 3 BEDROOM/1.5 BATH SPACIOUS HOME IN THE MEADOWBROOK NEIGHBORHOOD FEATURING A BEAUTIFUL FIREPLACE IN THE LARGE LIVING ROOM, HARDWOOD FLOORS, CEDAR CLOSET IN MASTER BEDROOM, POCKET DOORS, A FULL BASEMENT FOR GREAT STORAGE WITH AN EXTRA SHOWER (PERFECT FOR PETS!) & FIREPLACE, 1 CAR ATTACHED GARAGE W/ NEW DOOR AND OPENER, & STORAGE BUILDING. GREAT UPDATES INCLUDE A NEW METAL ROOF, NEWER GAS FURNACE, CENTRAL AIR, & VINYL WINDOWS. KITCHEN UPDATES W/ STAINLESS STEEL REFRIGERATOR, OVEN, & MICROWAVE, NEW COUNTERTOPS & HARDWARE. GREAT OUTDOOR LIVING SPACE IN COVERED PATIO OVERLOOKING THE FENCED BACK YARD ON AN OVERSIZED LOT! ALL NEW FRONT LANDSCAPING WITH 1 YEAR WARRANTY. YOU CAN FEEL THE QUALITY IN THIS LUTTON-BUILT HOME, DON'T WAIT TO CHECK IT OUT!

  7. 2023-12-07
    listed $189,000 828-char remark
    Show marketing remark (828 chars)

    HOME SWEET HOME-THIS ONE IS FOR YOU! MOVE-IN READY 3 BEDROOM/1.5 BATH SPACIOUS HOME IN THE MEADOWBROOK NEIGHBORHOOD FEATURING A BEAUTIFUL FIREPLACE IN THE LARGE LIVING ROOM, HARDWOOD FLOORS, CEDAR CLOSET IN MASTER BEDROOM, POCKET DOORS, A FULL BASEMENT FOR GREAT STORAGE WITH AN EXTRA SHOWER (PERFECT FOR PETS!) & FIREPLACE, 1 CAR ATTACHED GARAGE W/ NEW DOOR AND OPENER, & STORAGE BUILDING. GREAT UPDATES INCLUDE A NEW METAL ROOF, NEWER GAS FURNACE, CENTRAL AIR, & VINYL WINDOWS. KITCHEN UPDATES W/ STAINLESS STEEL REFRIGERATOR, OVEN, & MICROWAVE, NEW COUNTERTOPS & HARDWARE. GREAT OUTDOOR LIVING SPACE IN COVERED PATIO OVERLOOKING THE FENCED BACK YARD ON AN OVERSIZED LOT! ALL NEW FRONT LANDSCAPING WITH 1 YEAR WARRANTY. YOU CAN FEEL THE QUALITY IN THIS LUTTON-BUILT HOME, DON'T WAIT TO CHECK IT OUT!

  8. 2023-08-28
    soldstatus $123,000

ⓘ 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
$2,674 · $223/mo
Projected year-2 tax
$2,674 · $223/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 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
$20,789
− Mortgage interest
−$13,276
− Property taxes
−$2,674
− Insurance
−$1,185
− Repairs & maintenance
−$1,663
− Management
−$1,663
− Depreciation
−$6,895
Taxable loss
−$6,566
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,576
After-tax cash flow
$-774/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
Mason County Schools
NCES district ID
5400780
Math proficiency
20% ▼ -13.00%
Reading proficiency
33% ▼ -10.00%
Median HH income
$37,623
Composite
22.07/100
National rank
#8191
State rank
#44 of 55 in WV

Livability — Point Pleasant

Score
67/100
State rank
#95
US rank
#10881

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Point Pleasant, WV
County
Mason · 14,594 people
Population (ZIP)
8,925
Household income
$49,940
Rent vs Own
22.6% rent · 77.4% own
Severe rent burden
10.6

Population outlook (Mason County) Hauer SSP2

Today (2025)
26,174 people
By 2030
25,482 · -2.6%
By 2040
23,934 · -8.6%
By 2050
22,432 · -14.3%
By 2075
19,241 · -26.5%
By 2100
15,427 · -41.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Two or more races 2% Hispanic / Latino 2% Black 2%
Common ancestry
Slovak 1% Serbian 1% Lithuanian 1%
Foreign-born
0%

Political lean MEDSL · Mason

2024 margin
Solid R (+58.0) · D 20.0% · R 78.0% · Other 1.9%
2008→2024 swing
-45.1pp toward R · 2008: -12.9pp · 2024: -58.0pp
All cycles
2024: R+58.0 2020: R+53.2 2016: R+54.7 2012: R+20.3 2008: R+12.9

Not yet ingested

Civics

Market trends

HPI YoY
▲ 11.63%
Current HPI
185.6226
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

+92.7% since first listed
8 events — show timeline
  • 2026-05-15 Pending KVBOR
  • 2026-04-07 Price Changed $237,000 KVBOR
  • 2026-02-23 Price Changed $239,000 KVBOR
  • 2026-02-13 Listed $245,000 KVBOR
  • 2024-02-14 Sold (Public Records) $191,000 Public Records
  • 2024-02-01 Sold (MLS) $191,000 KVBOR
  • 2023-12-07 Listed $189,000 KVBOR
  • 2023-08-28 Sold (Public Records) $123,000 Public Records

Property tax history

+16.3%/yr

Latest (2025): $2,674 · +138.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…