CashFlowRE
Sign in Sign up
80 Mountaineer Ct
C+ Composite 62.71
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 +18.5/30.0
  • ARV discount +15.0/15.0
  • Appreciation +6.3/10.0
  • DSCR +5.8/10.0
  • 1% rule +4.3/10.0
  • Rent growth +3.6/5.0
  • Schools +3.4/10.0
  • Livability +3.3/5.0
  • Condition / age +2.5/5.0

$215,000

80 Mountaineer Ct · Ranson, WV 25414
3 bd · 2.0 ba · 1,536 sqft · Townhouse public records · 157 Days on market
Built 1990 2,160 sqft lot Est $280k · 23% under $38/mo HOA · 2% of rent

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

Listing remarks MLS

Townhouse located on quiet street in Tuscawilla Hills. Features a covered front porch. Interior features 3 bedrooms, 1 full, and 2 half baths. Home has been renovated with kitchen having new granite counter tops, back splash, and lighting. The upstairs bathrooms have new flooring, shower, vanities, lighting, and toilets. New carpets installed in all bedrooms, hallway, and stairs. This is a must see home that has a fenced in rear yard with small shed that backs to common area.

Key facts

  • Covered front porch
  • Stylish backsplash
  • New flooring

Tags

COVERED FRONT PORCHGRANITE COUNTERTOPSSTYLISH BACKSPLASHMODERN LIGHTINGREMODELED BATHROOMSNEW FLOORING

Property features AI

Finance

  • Other: Fee simple ownership
  • HOA & community: HOA fee of $38 per month

Exterior

  • Parking: Parking lot
  • Utilities: Public water; Public sewer; Electric power
  • Home design: Interior townhouse/rowhouse; Estimated year built; Finished above-grade area approximately 1,536
  • Construction: Aluminum siding; Architectural shingle roof; Crawl space foundation
  • Exterior features: Not located on tidal water; Other structures both above grade and below grade

Interior

  • Bedrooms: Three bedrooms on the main level
  • Bathrooms: One full bathroom; Two half bathrooms
  • Heating & cooling: Heat pump(s); Central air conditioning; Electric heating fuel; Electric hot water
  • Interior features: Estimated living area; No basement

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 townhouse listed at $215k.

Deal economics

  • At list price, monthly cash flow is $205 ($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 $199k (7.3% below list).
  • Recommended offer: $189k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.4% vs local median 3.8% in Ranson — 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 (#100 in WV) — a middle-class / working-renter tenant base. Strengths: crime A+, housing A+, cost of living A-; Watch: schools F, amenities F, commute F.
  • Jefferson County Schools (rural): math 29% / reading 46% proficiency, ranked #6 of 55 in WV (top 11%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+4.3%/yr); 392 active listings in the ZIP; solid renter incomes; 1,162 units permitted in Jefferson County in 2024 (360 in 5+ unit buildings).

Forward outlook

  • In year one you build about $7k of equity ($1k loan paydown + $6k appreciation (2.7% local appreciation)).
  • Jefferson County population projected at +13% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (2.7% appreciation + 4.3% rent growth), your $60k cash investment doubles in ~6 years — after that, you're playing with house money.
  • By year 5, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 157 days — a 12% lower offer ($189k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 19y ago; this cycle's ask has dropped $30k (12%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $148k; 45% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $189,200 (12.0% below list)

Questions for the listing agent

  1. It's been on market 157 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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
0.93%
Cap rate
7.44%
Cash-on-cash
4.08%
DSCR
1.18
GRM
9.0

CMA / ARV

ARV (on-the-fly)
$279,552
Comps found
11
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
23 Berkeley 0.24mi 3/1.5 1,504 (-2%) 4mo $268,000 $178 80
17 Beekman Pl 0.17mi 3/2.0 1,560 (+2%) 20mo $280,000 $179 73
28 Newington Ct N 0.21mi 3/1.5 1,408 (-8%) 5mo $255,000 $181 70
89 Baltusrol Dr 0.45mi 2/2.5 (-1) 1,612 (+5%) 1mo $286,900 $178 63
173 Baltusrol Dr 0.53mi 3/2.5 1,644 (+7%) 1mo $300,000 $182 61
86 Westhall Dr 0.11mi 2/2.0 (-1) 1,414 (-8%) 22mo $280,000 $198 58
169 Baltusrol Dr 0.52mi 3/2.5 1,644 (+7%) 6mo $283,000 $172 57
127 Baltusrol Dr 0.49mi 3/2.5 1,584 (+3%) 19mo $290,000 $183 55
136 Brookline Dr 0.63mi 2/2.5 (-1) 1,448 (-6%) 2mo $350,000 $242 53
22 Brookline Cir 0.62mi 2/2.5 (-1) 1,684 (+10%) 3mo $360,000 $214 46
284 Baltusrol Dr 0.64mi 2/2.0 (-1) 1,748 (+14%) 20mo $360,000 $206 26

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

Projected returns pro-forma

2.67% appreciation · 4.35% rent growth · sell at horizon

5-year hold
IRR
11.1%
Equity multiple
1.63×
Total profit
$37,959
Equity at exit
$92,761
10-year hold
IRR
14.2%
Equity multiple
3.09×
Total profit
$125,667
Equity at exit
$139,985

Cash invested: $60,200 (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 25414

Home prices YoY
0.9%
Rents YoY
4.3%
Active inventory
392
Price-to-rent
9.0×

Monthly cashflow live

Estimated rent
$1,993 medium interval (Pro) →
Mortgage (P&I)
$1,127
Tax from tax record
$115 /mo · $1,379/yr
Insurance
$90
HOA
$38
Vacancy / Maint / Mgmt
$419
Net cashflow
$205

Break-even live

Break-even rent $1,734
Max offer price $215,000
Occupancy floor 85%

Sensitivity live

Price -10% $326 -5% $265 +0% $205 +5% $144 +10% $83
Rent -10% $47 -5% $126 +0% $205 +5% $283 +10% $362
Rate -1.0pp $313 -0.5pp $259 base $205 +0.5pp $149 +1.0pp $92

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
$53,750
Closing costs
$6,450
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.

HOA detail

Monthly dues
$38 · $456/yr

Listing history 43 events

  1. 2026-06-21
    days on market $215,000 Active 157 DOM
  2. 2026-06-18
    days on market $215,000 Active 154 DOM
  3. 2026-06-17
    days on market $215,000 Active 153 DOM
  4. 2026-06-16
    days on market $215,000 Active 152 DOM
  5. 2026-06-15
    days on market $215,000 Active 151 DOM
  6. 2026-06-13
    days on market $215,000 Active 149 DOM
  7. 2026-06-13
    days on market $215,000 Active 148 DOM
  8. 2026-06-09
    days on market $215,000 Active 145 DOM
  9. 2026-06-08
    days on market $215,000 Active 144 DOM
  10. 2026-06-07
    statusdays on market $215,000 Active 143 DOM
  11. 2026-05-21
    historical Active Under Contract
  12. 2026-03-24
    price $215,000
  13. 2026-03-24
    status Active
  14. 2026-02-27
    historical Active Under Contract
  15. 2026-01-04
    status Active
  16. 2025-12-24
    historical Active Under Contract
  17. 2025-12-16
    price $240,000
  18. 2025-11-24
    listed $245,000 Active
  19. 2025-11-24
    historical
  20. 2025-10-21
    price $250,000
  21. 2025-09-18
    price $260,000
  22. 2025-09-08
    listed $275,000 Active
  23. 2025-09-07
    historical
  24. 2019-09-25
    soldstatus $148,000
  25. 2019-09-20
    soldstatus $148,000 Closed 480-char remark
    Show marketing remark (480 chars)

    Townhouse located on quiet street in Tuscawilla Hills. Features a covered front porch. Interior features 3 bedrooms, 1 full, and 2 half baths. Home has been renovated with kitchen having new granite counter tops, back splash, and lighting. The upstairs bathrooms have new flooring, shower, vanities, lighting, and toilets. New carpets installed in all bedrooms, hallway, and stairs. This is a must see home that has a fenced in rear yard with small shed that backs to common area.

  26. 2019-07-09
    status Pending 480-char remark
    Show marketing remark (480 chars)

    Townhouse located on quiet street in Tuscawilla Hills. Features a covered front porch. Interior features 3 bedrooms, 1 full, and 2 half baths. Home has been renovated with kitchen having new granite counter tops, back splash, and lighting. The upstairs bathrooms have new flooring, shower, vanities, lighting, and toilets. New carpets installed in all bedrooms, hallway, and stairs. This is a must see home that has a fenced in rear yard with small shed that backs to common area.

  27. 2019-06-11
    status Active 480-char remark
    Show marketing remark (480 chars)

    Townhouse located on quiet street in Tuscawilla Hills. Features a covered front porch. Interior features 3 bedrooms, 1 full, and 2 half baths. Home has been renovated with kitchen having new granite counter tops, back splash, and lighting. The upstairs bathrooms have new flooring, shower, vanities, lighting, and toilets. New carpets installed in all bedrooms, hallway, and stairs. This is a must see home that has a fenced in rear yard with small shed that backs to common area.

  28. 2019-06-07
    historical 480-char remark
    Show marketing remark (480 chars)

    Townhouse located on quiet street in Tuscawilla Hills. Features a covered front porch. Interior features 3 bedrooms, 1 full, and 2 half baths. Home has been renovated with kitchen having new granite counter tops, back splash, and lighting. The upstairs bathrooms have new flooring, shower, vanities, lighting, and toilets. New carpets installed in all bedrooms, hallway, and stairs. This is a must see home that has a fenced in rear yard with small shed that backs to common area.

  29. 2019-06-05
    historical Active Under Contract 480-char remark
    Show marketing remark (480 chars)

    Townhouse located on quiet street in Tuscawilla Hills. Features a covered front porch. Interior features 3 bedrooms, 1 full, and 2 half baths. Home has been renovated with kitchen having new granite counter tops, back splash, and lighting. The upstairs bathrooms have new flooring, shower, vanities, lighting, and toilets. New carpets installed in all bedrooms, hallway, and stairs. This is a must see home that has a fenced in rear yard with small shed that backs to common area.

  30. 2019-05-01
    status Pending 480-char remark
    Show marketing remark (480 chars)

    Townhouse located on quiet street in Tuscawilla Hills. Features a covered front porch. Interior features 3 bedrooms, 1 full, and 2 half baths. Home has been renovated with kitchen having new granite counter tops, back splash, and lighting. The upstairs bathrooms have new flooring, shower, vanities, lighting, and toilets. New carpets installed in all bedrooms, hallway, and stairs. This is a must see home that has a fenced in rear yard with small shed that backs to common area.

  31. 2019-04-25
    price $149,900 480-char remark
    Show marketing remark (480 chars)

    Townhouse located on quiet street in Tuscawilla Hills. Features a covered front porch. Interior features 3 bedrooms, 1 full, and 2 half baths. Home has been renovated with kitchen having new granite counter tops, back splash, and lighting. The upstairs bathrooms have new flooring, shower, vanities, lighting, and toilets. New carpets installed in all bedrooms, hallway, and stairs. This is a must see home that has a fenced in rear yard with small shed that backs to common area.

  32. 2019-04-06
    status Active 480-char remark
    Show marketing remark (480 chars)

    Townhouse located on quiet street in Tuscawilla Hills. Features a covered front porch. Interior features 3 bedrooms, 1 full, and 2 half baths. Home has been renovated with kitchen having new granite counter tops, back splash, and lighting. The upstairs bathrooms have new flooring, shower, vanities, lighting, and toilets. New carpets installed in all bedrooms, hallway, and stairs. This is a must see home that has a fenced in rear yard with small shed that backs to common area.

  33. 2019-04-06
    historical 480-char remark
    Show marketing remark (480 chars)

    Townhouse located on quiet street in Tuscawilla Hills. Features a covered front porch. Interior features 3 bedrooms, 1 full, and 2 half baths. Home has been renovated with kitchen having new granite counter tops, back splash, and lighting. The upstairs bathrooms have new flooring, shower, vanities, lighting, and toilets. New carpets installed in all bedrooms, hallway, and stairs. This is a must see home that has a fenced in rear yard with small shed that backs to common area.

  34. 2019-04-03
    status Active 480-char remark
    Show marketing remark (480 chars)

    Townhouse located on quiet street in Tuscawilla Hills. Features a covered front porch. Interior features 3 bedrooms, 1 full, and 2 half baths. Home has been renovated with kitchen having new granite counter tops, back splash, and lighting. The upstairs bathrooms have new flooring, shower, vanities, lighting, and toilets. New carpets installed in all bedrooms, hallway, and stairs. This is a must see home that has a fenced in rear yard with small shed that backs to common area.

  35. 2019-03-21
    status Pending 480-char remark
    Show marketing remark (480 chars)

    Townhouse located on quiet street in Tuscawilla Hills. Features a covered front porch. Interior features 3 bedrooms, 1 full, and 2 half baths. Home has been renovated with kitchen having new granite counter tops, back splash, and lighting. The upstairs bathrooms have new flooring, shower, vanities, lighting, and toilets. New carpets installed in all bedrooms, hallway, and stairs. This is a must see home that has a fenced in rear yard with small shed that backs to common area.

  36. 2019-03-14
    listed $159,900 Active 480-char remark
    Show marketing remark (480 chars)

    Townhouse located on quiet street in Tuscawilla Hills. Features a covered front porch. Interior features 3 bedrooms, 1 full, and 2 half baths. Home has been renovated with kitchen having new granite counter tops, back splash, and lighting. The upstairs bathrooms have new flooring, shower, vanities, lighting, and toilets. New carpets installed in all bedrooms, hallway, and stairs. This is a must see home that has a fenced in rear yard with small shed that backs to common area.

  37. 2019-01-18
    soldstatus $60,000
  38. 2008-03-03
    soldstatus $155,000
  39. 2007-12-11
    historical
  40. 2007-08-20
    listed
  41. 2007-07-16
    historical
  42. 2007-05-16
    listed
  43. 1999-12-17
    soldstatus $85,500

ⓘ 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
$1,379 · $115/mo
Projected year-2 tax
$1,379 · $115/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 · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥103°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 3% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 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
$23,919
− Mortgage interest
−$12,043
− Property taxes
−$1,379
− Insurance
−$1,075
− Repairs & maintenance
−$1,914
− Management
−$1,914
− HOA
−$456
− Depreciation
−$6,255
Taxable loss
−$1,116
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$268
After-tax cash flow
$2,724/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
Jefferson County Schools
NCES district ID
5400570
Math proficiency
29% ▼ -13.00%
Reading proficiency
46% ▼ -7.00%
Median HH income
$67,038
Composite
33.98/100
National rank
#5322
State rank
#6 of 55 in WV

Livability — Ranson

Score
66/100
State rank
#100
US rank
#11255

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

County
Jefferson County · 28,403 people
City population
7,330
Metro
Washington-Arlington-Alexandria, DC-VA-MD-WV
Population (ZIP)
21,073
Household income
$105,500
Rent vs Own
22.9% rent · 77.1% own
Severe rent burden
290.0

Population outlook (Jefferson County) Hauer SSP2

Today (2025)
61,715 people
By 2030
64,052 · +3.8%
By 2040
67,713 · +9.7%
By 2050
69,843 · +13.2%
By 2075
72,679 · +17.8%
By 2100
71,872 · +16.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (78%)
Race & ethnicity
White 78% Two or more races 10% Black 7% Hispanic / Latino 7% Asian 1%
Hispanic origin (detail)
Mexican 2% Puerto Rican 1%
Common ancestry
Romanian 3% Slovak 2% Lithuanian 2%
Foreign-born
5% · Canada, Jamaica
Languages at home
93% English-only · Spanish 5% Other Indo-European 1%

Political lean MEDSL · Jefferson

2024 margin
R (+15.8) · D 41.0% · R 56.8% · Other 2.1%
2008→2024 swing
-20.6pp toward R · 2008: 4.8pp · 2024: -15.8pp
All cycles
2024: R+15.8 2020: R+10.5 2016: R+15.3 2012: R+4.0 2008: D+4.8

Not yet ingested

Civics

Market trends

HPI YoY
▲ 2.67%
Current HPI
296.8007
Rent YoY
▲ 4.35%
Metro
Washington-Arlington-Alexandria, DC-VA-MD-WV
State GDP YoY
F500 in state
0

Price history

+151.5% since first listed
33 events — show timeline
  • 2026-05-21 Contingent BRIGHT MLS
  • 2026-03-24 Price Changed $215,000 BRIGHT MLS
  • 2026-03-24 Relisted BRIGHT MLS
  • 2026-02-27 Contingent BRIGHT MLS
  • 2026-01-04 Relisted BRIGHT MLS
  • 2025-12-24 Contingent BRIGHT MLS
  • 2025-12-16 Price Changed $240,000 BRIGHT MLS
  • 2025-11-24 Listing Removed BRIGHT MLS
  • 2025-11-24 Listed $245,000 BRIGHT MLS
  • 2025-10-21 Price Changed $250,000 BRIGHT MLS
  • 2025-09-18 Price Changed $260,000 BRIGHT MLS
  • 2025-09-08 Listed $275,000 BRIGHT MLS
  • 2025-09-07 Coming Soon BRIGHT MLS
  • 2019-09-25 Sold (Public Records) $148,000 Public Records
  • 2019-09-20 Sold (MLS) $148,000 BRIGHT MLS
  • 2019-07-09 Pending BRIGHT MLS
  • 2019-06-11 Relisted BRIGHT MLS
  • 2019-06-07 Listing Removed BRIGHT MLS
  • 2019-06-05 Contingent BRIGHT MLS
  • 2019-05-01 Pending BRIGHT MLS
  • 2019-04-25 Price Changed $149,900 BRIGHT MLS
  • 2019-04-06 Relisted BRIGHT MLS
  • 2019-04-06 Listing Removed BRIGHT MLS
  • 2019-04-03 Relisted BRIGHT MLS
  • 2019-03-21 Pending BRIGHT MLS
  • 2019-03-14 Listed $159,900 BRIGHT MLS
  • 2019-01-18 Sold (Public Records) $60,000 Public Records
  • 2008-03-03 Sold (Public Records) $155,000 Public Records
  • 2007-12-11 Delisted MRIS
  • 2007-08-20 Listed MRIS
  • 2007-07-16 Delisted MRIS
  • 2007-05-16 Listed MRIS
  • 1999-12-17 Sold (Public Records) $85,500 Public Records

Property tax history

+0.8%/yr

Latest (2025): $1,379 · +5.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…