CashFlowRE
Sign in Sign up
208 Riffe St
C- Composite 53.99
Why this score? — see what drove the C- 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 +20.3/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.4/10.0
  • Appreciation +4.6/10.0
  • 1% rule +4.4/10.0
  • Schools +3.0/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$113,000

208 Riffe St · Sophia, WV 25921
3 bd · 2.0 ba · 1,152 sqft · Manufactured · 85 Days on market
Built 1993 6,534 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This home has fresh paint throughout. New laminate flooring, new heat pump, free standing corner fireplace. Large open space in main living area, formal dining room, Huge living room, Kitchen has bar for additional seating. Double pane Insulated windows 2009. Building in back is wired & conveys. Large front deck. Right across from Sophia Fire Department & Post Office. One level living!

Key facts

  • 6,534 sq ft lot
  • Built 1993
  • Listed 84 days

Property features AI

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Mobile home; Single-story
  • Construction: Vinyl siding
  • Exterior features: Storm door(s); Lot approximately 0.15 acres; Located right across the street from the Sophia Post Office

Interior

  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Heat pump heating; Central air; Ceiling fans
  • Interior features: Walk-in closet(s)

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/2.0-bath manufactured listed at $113k.

Deal economics

  • At list price, monthly cash flow is $144 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $106k (6.1% below list).
  • Recommended offer: $106k (6.1% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 57/100 on livability (#260 in WV) — a working-class tenant base; expect higher turnover. Strengths: crime A+, cost of living A+, housing A+; Watch: schools F, amenities F, commute F.
  • Raleigh County Schools (rural): math 29% / reading 42% proficiency, ranked #14 of 55 in WV (top 26%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 3 active listings in the ZIP; 41 units permitted in Raleigh County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-0.9%/yr); year-one equity from $781 of loan paydown is wiped out by about $975 of value loss. Plan a longer hold.
  • Raleigh County population projected at -16% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-0.9% appreciation + 3.0% rent growth), your $32k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 85 days — a 6% lower offer ($106k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 5y ago; this cycle's ask has dropped $17k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $67k; list at $113k implies a 69% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $106,096 (6.1% below list)

Questions for the listing agent

  1. It's been on market 85 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.94%
Cap rate
7.82%
Cash-on-cash
5.47%
DSCR
1.24
GRM
8.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-0.86% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
0.9%
Equity multiple
1.04×
Total profit
$1,334
Equity at exit
$28,019
10-year hold
IRR
7.3%
Equity multiple
1.72×
Total profit
$22,762
Equity at exit
$30,058

Cash invested: $31,640 (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 25921

Home prices YoY
-0.3%
Active inventory
3
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$1,061 medium interval (Pro) →
Mortgage (P&I)
$593
Tax from tax record
$54 /mo · $652/yr
Insurance
$47
HOA
$0
Vacancy / Maint / Mgmt
$223
Net cashflow
$144

Break-even live

Break-even rent $878
Max offer price $113,000
Occupancy floor 81%

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
$28,250
Closing costs
$3,390
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 23 events

  1. 2026-06-19
    days on market $113,000 Active 85 DOM
  2. 2026-06-18
    days on market $113,000 Active 84 DOM
  3. 2026-06-17
    days on market $113,000 Active 83 DOM
  4. 2026-06-16
    days on market $113,000 Active 82 DOM
  5. 2026-06-15
    days on market $113,000 Active 81 DOM
  6. 2026-06-14
    days on market $113,000 Active 79 DOM
  7. 2026-06-12
    days on market $113,000 Active 78 DOM
  8. 2026-06-09
    days on market $113,000 Active 75 DOM
  9. 2026-06-08
    days on market $113,000 Active 74 DOM
  10. 2026-06-07
    days on market $113,000 Active 73 DOM
  11. 2026-06-03
    days on market $113,000 Active 69 DOM
  12. 2026-06-02
    days on market $113,000 Active 68 DOM
  13. 2026-06-01
    days on market $113,000 Active 67 DOM
  14. 2026-05-31
    days on market $113,000 Active 66 DOM
  15. 2026-05-30
    days on market $113,000 Active 65 DOM
  16. 2026-05-15
    price $115,000
  17. 2026-05-04
    price $124,000
  18. 2026-04-15
    price $127,000
  19. 2026-03-26
    listed $130,000 Active
  20. 2021-05-24
    soldstatus $67,000
  21. 2021-05-21
    soldstatus $67,000 400-char remark
    Show marketing remark (400 chars)

    This home has fresh paint throughout. New laminate flooring, new heat pump, free standing corner fireplace. Large open space in main living area, formal dining room, Huge living room, Kitchen has bar for additional seating. Double pane Insulated windows 2009. Building in back is wired & conveys. Large front deck. Right across from Sophia Fire Department & Post Office. One level living!

  22. 2021-04-21
    listed $69,900 400-char remark
    Show marketing remark (400 chars)

    This home has fresh paint throughout. New laminate flooring, new heat pump, free standing corner fireplace. Large open space in main living area, formal dining room, Huge living room, Kitchen has bar for additional seating. Double pane Insulated windows 2009. Building in back is wired & conveys. Large front deck. Right across from Sophia Fire Department & Post Office. One level living!

  23. 2006-01-11
    soldstatus $44,900

ⓘ 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
$652 · $54/mo
Projected year-2 tax
$667 · $56/mo
Expected delta
+$15/yr (+$1/mo · 2.3%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 71% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥91°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 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
$12,732
− Mortgage interest
−$6,330
− Property taxes
−$652
− Insurance
−$565
− Repairs & maintenance
−$1,019
− Management
−$1,019
− Depreciation
−$3,287
Taxable loss
−$139
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$33
After-tax cash flow
$1,764/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
Raleigh County Schools
NCES district ID
5401230
Math proficiency
29% ▼ -8.00%
Reading proficiency
42% ▼ -3.00%
Median HH income
$39,828
Composite
29.74/100
National rank
#6445
State rank
#14 of 55 in WV

Livability — Sophia

Score
57/100
State rank
#260
US rank
#22313

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sophia, WV
Population (ZIP)
2,820

Population outlook (Raleigh County) Hauer SSP2

Today (2025)
73,505 people
By 2030
70,954 · -3.5%
By 2040
66,038 · -10.2%
By 2050
61,919 · -15.8%
By 2075
51,954 · -29.3%
By 2100
39,724 · -46.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Black 6%
Common ancestry
Serbian 2% Swiss 2% Portuguese 2%
Foreign-born
2%
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Raleigh

2024 margin
Solid R (+54.3) · D 22.0% · R 76.3% · Other 1.6%
2008→2024 swing
-28.5pp toward R · 2008: -25.9pp · 2024: -54.3pp
All cycles
2024: R+54.3 2020: R+50.4 2016: R+52.8 2012: R+44.6 2008: R+25.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -0.86%
Current HPI
285.3708
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

+156.1% since first listed
8 events — show timeline
  • 2026-05-15 Price Changed $115,000 MTCBOR
  • 2026-05-04 Price Changed $124,000 MTCBOR
  • 2026-04-15 Price Changed $127,000 MTCBOR
  • 2026-03-26 Listed $130,000 MTCBOR
  • 2021-05-24 Sold (Public Records) $67,000 Public Records
  • 2021-05-21 Sold (MLS) $67,000 BBOR
  • 2021-04-21 Listed $69,900 BBOR
  • 2006-01-11 Sold (Public Records) $44,900 Public Records

Property tax history

+5.2%/yr

Latest (2025): $652 · +0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…