CashFlowRE
Sign in Sign up
25170 Seneca Trl
B Composite 72.93
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

25170 Seneca Trl · Valley Head, WV 26294
3 bd · 1.0 ba · 1,632 sqft · SingleFamily · 205 Days on market
Built 1947 Fair condition 0.28 ac lot ↓ 33% since listing

🖨 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

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/1.0-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.
Recommended offer $47,520 (12.0% below list)

Questions for the listing agent

  1. 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?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Built in 1947 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  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
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

5-year hold
IRR
38.2%
Equity multiple
2.92×
Total profit
$29,088
Equity at exit
$17,158
10-year hold
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
Landlord-favorable; preempted; minimal protections.

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

Break-even rent $557
Max offer price $54,000
Occupancy floor 55%

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

  1. 2026-06-18
    days on market $54,000 Active 205 DOM
  2. 2026-06-17
    days on market $54,000 Active 204 DOM
  3. 2026-06-16
    days on market $54,000 Active 203 DOM
  4. 2026-06-16
    price $54,000 Active 202 DOM
  5. 2026-06-15
    days on market $59,000 Active 202 DOM
  6. 2026-06-15
    days on market $59,000 Active 201 DOM
  7. 2026-06-13
    days on market $59,000 Active 200 DOM
  8. 2026-06-12
    days on market $59,000 Active 199 DOM
  9. 2026-06-09
    days on market $59,000 Active 196 DOM
  10. 2026-06-08
    days on market $59,000 Active 195 DOM
  11. 2026-06-08
    days on market $59,000 Active 194 DOM
  12. 2026-06-07
    days on market $59,000 Active 193 DOM
  13. 2026-06-04
    days on market $59,000 Active 191 DOM
  14. 2026-06-03
    days on market $59,000 Active 190 DOM
  15. 2026-06-02
    days on market $59,000 Active 189 DOM
  16. 2026-06-01
    days on market $59,000 Active 188 DOM
  17. 2026-05-31
    days on market $59,000 Active 187 DOM
  18. 2026-04-30
    price $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!

  19. 2026-02-09
    price $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!

  20. 2026-01-13
    price $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!

  21. 2025-12-15
    price $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!

  22. 2025-11-25
    listed $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
combined federal + state — saved on this device
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

Fair 45/100 Moderate rehab

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 itemSeverityEst. 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

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

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 listed
5 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

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…