25170 Seneca Trl · Valley Head, WV
Flood risk 9/10 · Severe
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.99%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 3/10 · Minor
- Est. fire insurance / yr
- $787 – $1,461
Heat risk 3/10 · Minor
- Hot days now (above 87°F)
- 8 days/yr
- Hot days in 30 yrs
- 23 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 1/10 · Minimal
- Unhealthy air days now
- 0 days/yr
- Unhealthy air days in 30 yrs
- 0 days/yr
Risk factors via First Street. Map © Google.
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
- 1% rule +10.0/10.0
- DSCR +10.0/10.0
- ARV discount +7.5/15.0
- Appreciation +5.3/10.0
- Livability +3.0/5.0
- Rent growth +2.5/5.0
- Schools +2.5/10.0
- Condition / age +2.2/5.0
$54,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Looking for a fixer upper close to Snowshoe? This two story house is located on the main street in Valley Head! Perfect for someone not afraid to put some work into a home to be used as a main home or an Airbnb!
Key facts
- 0.28 acre lot
- Built 1947
- Listed 205 days
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/1.0-bath single-family listed at $54k. Condition is rated fair.
Deal economics
- At list price, monthly cash flow is $459 ($6k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($1k rent vs $54k).
- Recommended offer: $48k (12.0% below list) — sets the bar for market timing.
Location & tenants
- Location reads 59/100 on livability (#227 in WV) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+; Watch: housing C-, health & safety C-, schools F.
- Randolph County Schools (town): math 24% / reading 35% proficiency, ranked #33 of 55 in WV (top 60%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
- Market conditions: 6 active listings in the ZIP; 3 units permitted in Randolph County in 2024 (0 in 5+ unit buildings).
Forward outlook
- In year one you build about $665 of equity ($373 loan paydown + $292 appreciation (0.5% local appreciation)).
- Randolph County population projected at -13% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
- At projected returns (0.5% appreciation + 3.0% rent growth), your $15k cash investment doubles in ~3 years — after that, you're playing with house money.
Negotiation context
- It's been on market 205 days — a 12% lower offer ($48k) is reasonable based on typical stale-listing flexibility.
Risks & watch-outs
- Watch-outs: flood insurance adds $66/mo; built in 1947 — expect roof / HVAC / electrical / plumbing capex.
- Climate carrying-cost: severe flood risk — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- It's been on market 205 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
- Built in 1947 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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.
- 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.
- 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
- 2.11% ✓
- Cap rate
- 17.96%
- Cash-on-cash
- 41.69%
- DSCR
- 2.85
- GRM
- 4.0
CMA / ARV
No comps found within radius.
Projected returns pro-forma
0.54% appreciation · 3.0% rent growth · sell at horizon
- IRR
- 38.2%
- Equity multiple
- 2.92×
- Total profit
- $29,088
- Equity at exit
- $17,158
- IRR
- 40.8%
- Equity multiple
- 5.75×
- Total profit
- $71,881
- Equity at exit
- $21,845
Cash invested: $15,120 (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
ZIP-level market 26294
- Home prices YoY
- 0.4%
- Active inventory
- 6
- Price-to-rent
- 4.0×
Monthly cashflow live
- Estimated rent
- $1,137 medium interval (Pro) →
- Mortgage (P&I)
- −$283
- Tax est. 1.5%
- −$68 /mo · $810/yr
- Insurance
- −$22
- Flood insurance flood zone
- −$66 /mo · $798/yr
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$239
- Net cashflow
- $459
Break-even live
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
- $13,500
- Closing costs
- $1,620
- 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 22 events
-
2026-06-18days on market $54,000 Active 205 DOM
-
2026-06-17days on market $54,000 Active 204 DOM
-
2026-06-16days on market $54,000 Active 203 DOM
-
2026-06-16price $54,000 Active 202 DOM
-
2026-06-15days on market $59,000 Active 202 DOM
-
2026-06-15days on market $59,000 Active 201 DOM
-
2026-06-13days on market $59,000 Active 200 DOM
-
2026-06-12days on market $59,000 Active 199 DOM
-
2026-06-09days on market $59,000 Active 196 DOM
-
2026-06-08days on market $59,000 Active 195 DOM
-
2026-06-08days on market $59,000 Active 194 DOM
-
2026-06-07days on market $59,000 Active 193 DOM
-
2026-06-04days on market $59,000 Active 191 DOM
-
2026-06-03days on market $59,000 Active 190 DOM
-
2026-06-02days on market $59,000 Active 189 DOM
-
2026-06-01days on market $59,000 Active 188 DOM
-
2026-05-31days on market $59,000 Active 187 DOM
-
2026-04-30price $59,000 211-char remark
Show marketing remark (211 chars)
Looking for a fixer upper close to Snowshoe? This two story house is located on the main street in Valley Head! Perfect for someone not afraid to put some work into a home to be used as a main home or an Airbnb!
-
2026-02-09price $67,000 211-char remark
Show marketing remark (211 chars)
Looking for a fixer upper close to Snowshoe? This two story house is located on the main street in Valley Head! Perfect for someone not afraid to put some work into a home to be used as a main home or an Airbnb!
-
2026-01-13price $73,700 211-char remark
Show marketing remark (211 chars)
Looking for a fixer upper close to Snowshoe? This two story house is located on the main street in Valley Head! Perfect for someone not afraid to put some work into a home to be used as a main home or an Airbnb!
-
2025-12-15price $83,700 211-char remark
Show marketing remark (211 chars)
Looking for a fixer upper close to Snowshoe? This two story house is located on the main street in Valley Head! Perfect for someone not afraid to put some work into a home to be used as a main home or an Airbnb!
-
2025-11-25$88,700 Active 211-char remark
Show marketing remark (211 chars)
Looking for a fixer upper close to Snowshoe? This two story house is located on the main street in Valley Head! Perfect for someone not afraid to put some work into a home to be used as a main home or an Airbnb!
ⓘ 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 9/10 Extreme FEMA zone X (unshaded) · 99% chance over 30 yrs
- Wildfire 3/10 Moderate
- Heat 3/10 Moderate 8 d/yr ≥87°F today · 23 d/yr by 30 yrs out
- Wind 2/10 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
- $13,647
- − Mortgage interest
- −$3,025
- − Property taxes
- −$810
- − Insurance
- −$1,068
- − Repairs & maintenance
- −$1,092
- − Management
- −$1,092
- − Depreciation
- −$1,571
- Taxable income
- $4,990
- Est. tax owed @ 24.0%
- −$1,198
- After-tax cash flow
- $4,308/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 · 1 photo
This two-story fixer-upper requires significant exterior and interior repairs, but has potential for substantial value increase with updates.
Repairs flagged
- Major siding — Severe weathering and peeling
- Major paint — Significant chipping and wear
- Major windows — Old, possibly single-pane windows
- Major HVAC/mechanicals — No visible systems, likely outdated
Value-add opportunities
- Resale new siding — Enhances curb appeal and durability
- Resale new paint — Fresh paint improves appearance and value
- Resale new windows — Modern windows improve energy efficiency and value
- Both HVAC upgrade — Modern HVAC system boosts comfort and value
Renovation cost estimate screening
| Repair item | Severity | Est. cost |
|---|---|---|
| siding · Severe weathering and peeling | Major | $15,000–50,000 |
| paint · Significant chipping and wear | Major | $15,000–50,000 |
| windows · Old, possibly single-pane windows | Major | $15,000–50,000 |
| HVAC/mechanicals · No visible systems, likely outdated | Major | $15,000–50,000 |
| Total estimated repair cost · 4 items | $60,000–200,000 |
Value-add ROI direction
- Resale new siding — Enhances curb appeal and durability ↑
- Resale new paint — Fresh paint improves appearance and value ↑
- Resale new windows — Modern windows improve energy efficiency and value ↑
- Both HVAC upgrade — Modern HVAC system boosts comfort and value ↑
ⓘ 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
- Randolph County Schools
- NCES district ID
- 5401260
- Math proficiency
- 24% ▼ -5.00%
- Reading proficiency
- 35% ▼ -2.00%
- Median HH income
- $37,907
- Composite
- 24.6/100
- National rank
- #7633
- State rank
- #33 of 55 in WV
Livability — Valley Head
- Score
- 59/100
- State rank
- #227
- US rank
- #19926
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Valley Head, WV
- Population (ZIP)
- 335
Population outlook (Randolph County) Hauer SSP2
- Today (2025)
- 28,286 people
- By 2030
- 27,558 · -2.6%
- By 2040
- 25,970 · -8.2%
- By 2050
- 24,529 · -13.3%
- By 2075
- 21,645 · -23.5%
- By 2100
- 17,349 · -38.7%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Predominantly White (95%)
- Race & ethnicity
- White 95% Two or more races 5%
- Common ancestry
- Iranian 8%
Political lean MEDSL · Randolph
- 2024 margin
- Solid R (+46.1) · D 25.9% · R 72.1% · Other 2.0%
- 2008→2024 swing
- -32.1pp toward R · 2008: -14.0pp · 2024: -46.1pp
- All cycles
- 2024: R+46.1 2020: R+43.5 2016: R+44.9 2012: R+29.1 2008: R+14.0
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▲ 0.54%
- Current HPI
- 152.7736
- Rent YoY
- —
- Metro
- —
- State GDP YoY
- —
- F500 in state
- 0
Price history
-33.5% since first listed5 events — show timeline
- 2026-04-30 Price Changed $59,000 NCWVREIN
- 2026-02-09 Price Changed $67,000 NCWVREIN
- 2026-01-13 Price Changed $73,700 NCWVREIN
- 2025-12-15 Price Changed $83,700 NCWVREIN
- 2025-11-25 Listed $88,700 NCWVREIN
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…