CashFlowRE
Sign in Sign up
3347 Salem Long Run
B Composite 73.87
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
  • DSCR +10.0/10.0
  • 1% rule +8.6/10.0
  • ARV discount +7.5/15.0
  • Appreciation +6.9/10.0
  • Livability +3.3/5.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.2/5.0

$58,000

3347 Salem Long Run · Salem, WV 26426
2 bd · 1.0 ba · 600 sqft · SingleFamily · 33 Days on market
Built 1982 Fair condition 1.00 ac lot

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

Listing remarks MLS

2 Bedroom home nestled in the hills and valleys close to Salem WV. Property features 1 Acre, ample parking, creek/steam, buildings and small barn. Salem address but located in Doddridge County.

Key facts

  • 20x20 barn
  • 1 acre lot
  • Built 1982

Tags

20X20 BARN

Property features AI

Exterior

  • Parking: Off-street parking; On-street parking
  • Utilities: Private well water; Septic tank
  • Home design: Single-family residence — detached; 1 story
  • Construction: Block, vinyl siding, and wood siding construction; Crawl space foundation
  • Exterior features: Porch; Level lot; Stream/creek frontage

Interior

  • Kitchen: Refrigerator, Microwave, Range
  • Bedrooms: 4 total rooms (includes bedrooms and living areas)
  • Flooring: Laminate; Vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Natural gas heating; Window cooling units
  • Interior features: Refrigerator, Microwave, Range; Porch; Storm door(s)
  • Laundry & utility: Washer

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 $58k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $158 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($791 rent vs $58k).
  • Recommended offer: $56k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 66/100 on livability (#106 in WV) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: health & safety C-, amenities F, commute F.
  • Doddridge County Schools (rural): math 26% / reading 41% proficiency, ranked #20 of 55 in WV (top 36%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Doddridge County Elementary School (math 37% / reading 32%, grade F, #148 of 377 statewide, top 49%, 300 students, 0% FRL); Doddridge County Middle School (math 23% / reading 45%, grade F, #36 of 109 statewide, top 35%, 328 students, 0% FRL); Doddridge County High School (math 22% / reading 42%, grade F, #55 of 110 statewide, top 59%, 327 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: 12 active listings in the ZIP.

Forward outlook

  • In year one you build about $3k of equity ($401 loan paydown + $2k appreciation (3.8% local appreciation)).
  • Doddridge County population projected at +9% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (3.8% appreciation + 3.0% rent growth), your $16k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 33 days — a 3% lower offer ($56k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 5y 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 $30k; list at $58k implies a 93% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: severe flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $56,260 (3.0% below list)

Questions for the listing agent

  1. It's been on market 33 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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. 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.
  7. 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.
  8. 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
1.36%
Cap rate
10.93%
Cash-on-cash
16.56%
DSCR
1.74
GRM
6.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

3.8% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
20.3%
Equity multiple
2.20×
Total profit
$19,564
Equity at exit
$28,724
10-year hold
IRR
20.9%
Equity multiple
4.24×
Total profit
$52,687
Equity at exit
$46,444

Cash invested: $16,240 (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 26426

Home prices YoY
2.2%
Active inventory
12
Price-to-rent
6.1×

Monthly cashflow live

Estimated rent
$791 medium interval (Pro) →
Mortgage (P&I)
$304
Tax est. 1.5%
$72 /mo · $870/yr
Insurance
$24
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$166
Net cashflow
$158

Break-even live

Break-even rent $591
Max offer price $58,000
Occupancy floor 75%

Sensitivity live

Price -10% $198 -5% $178 +0% $158 +5% $138 +10% $118
Rent -10% $95 -5% $126 +0% $158 +5% $189 +10% $220
Rate -1.0pp $187 -0.5pp $172 base $158 +0.5pp $143 +1.0pp $127

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
$14,500
Closing costs
$1,740
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 20 events

  1. 2026-06-21
    days on market $58,000 Active 33 DOM
  2. 2026-06-18
    days on market $58,000 Active 31 DOM
  3. 2026-06-17
    days on market $58,000 Active 30 DOM
  4. 2026-06-16
    days on market $58,000 Active 29 DOM
  5. 2026-06-15
    statusdays on market $58,000 Active 28 DOM
  6. 2026-06-15
    days on market $58,000 Active Under Contract 27 DOM
  7. 2026-06-13
    days on market $58,000 Active Under Contract 26 DOM
  8. 2026-06-12
    days on market $58,000 Active Under Contract 25 DOM
  9. 2026-06-09
    days on market $58,000 Active Under Contract 22 DOM
  10. 2026-06-08
    days on market $58,000 Active Under Contract 21 DOM
  11. 2026-06-08
    days on market $58,000 Active Under Contract 20 DOM
  12. 2026-06-07
    days on market $58,000 Active Under Contract 19 DOM
  13. 2026-06-04
    days on market $58,000 Active Under Contract 17 DOM
  14. 2026-06-03
    days on market $58,000 Active Under Contract 16 DOM
  15. 2026-06-02
    days on market $58,000 Active Under Contract 15 DOM
  16. 2026-06-01
    days on market $58,000 Active Under Contract 14 DOM
  17. 2026-05-31
    days on market $58,000 Active Under Contract 13 DOM
  18. 2026-05-18
    listed $58,000 Active
  19. 2022-02-14
    soldstatus $30,000 193-char remark
    Show marketing remark (193 chars)

    2 Bedroom home nestled in the hills and valleys close to Salem WV. Property features 1 Acre, ample parking, creek/steam, buildings and small barn. Salem address but located in Doddridge County.

  20. 2021-09-30
    listed $35,000 193-char remark
    Show marketing remark (193 chars)

    2 Bedroom home nestled in the hills and valleys close to Salem WV. Property features 1 Acre, ample parking, creek/steam, buildings and small barn. Salem address but located in Doddridge County.

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

Climate risk First Street

  • 🌊 Flood 10/10 Extreme FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥98°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$9,492
− Mortgage interest
−$3,249
− Property taxes
−$870
− Insurance
−$1,088
− Repairs & maintenance
−$759
− Management
−$759
− Depreciation
−$1,687
Taxable income
$1,080
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$259
After-tax cash flow
$1,632/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.

Condition & rehab AI · 12 photos

Fair 45/100 Moderate rehab

This property requires moderate renovations to improve its condition and increase its value. Key areas for improvement include the roof, exterior shed, and landscaping.

Repairs flagged

  • Major roof — visible wear
  • Major exterior shed — poor condition
  • Major landscaping — overgrown lawn

Value-add opportunities

  • Both paint interior walls — enhances curb appeal and interior aesthetics
  • Both replace basic appliances — improves functionality and appeal
  • Both landscaping and curb appeal — enhances overall property value and appeal

Renovation cost estimate screening

Repair itemSeverityEst. cost
roof · visible wear Major $15,000–50,000
exterior shed · poor condition Major $15,000–50,000
landscaping · overgrown lawn Major $15,000–50,000
Total estimated repair cost · 3 items $45,000–150,000

Value-add ROI direction

  • Both paint interior walls — enhances curb appeal and interior aesthetics
  • Both replace basic appliances — improves functionality and appeal
  • Both landscaping and curb appeal — enhances overall property value and appeal

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Doddridge County Schools
NCES district ID
5400270
Math proficiency
26% ▼ -15.00%
Reading proficiency
41% ▼ -7.00%
Median HH income
$37,046
Composite
27.81/100
National rank
#6888
State rank
#20 of 55 in WV

Livability — Salem

Score
66/100
State rank
#106
US rank
#11585

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
7,302
Population (ZIP)
7,302

Population outlook (Doddridge County) Hauer SSP2

Today (2025)
9,087 people
By 2030
9,333 · +2.7%
By 2040
9,735 · +7.1%
By 2050
9,916 · +9.1%
By 2075
9,896 · +8.9%
By 2100
8,410 · -7.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Hispanic / Latino 1% Two or more races 1%
Common ancestry
Serbian 3% Romanian 2% Iranian 2%
Foreign-born
1% · Canada
Languages at home
99% English-only · Other Indo-European 1%

Political lean MEDSL · Doddridge

2024 margin
Solid R (+73.3) · D 12.7% · R 86.0% · Other 1.4%
2008→2024 swing
-24.2pp toward R · 2008: -49.1pp · 2024: -73.3pp
All cycles
2024: R+73.3 2020: R+70.4 2016: R+70.3 2012: R+56.0 2008: R+49.1

Not yet ingested

Civics

Market trends

HPI YoY
▲ 3.80%
Current HPI
174.3458
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

+65.7% since first listed
3 events — show timeline
  • 2026-05-18 Listed $58,000 NCWVREIN
  • 2022-02-14 Sold (MLS) $30,000 NCWVREIN
  • 2021-09-30 Listed $35,000 NCWVREIN

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…