1612 Race St · Parkersburg, WV
Flood risk 6/10 · Moderate
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.69%
- Est. flood insurance / yr
- $473 – $860
Fire risk 3/10 · Minor
- Est. fire insurance / yr
- $787 – $1,461
Heat risk 5/10 · Moderate
- Hot days now (above 102°F)
- 7 days/yr
- Hot days in 30 yrs
- 18 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- 1.0%
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
- Schools +3.6/10.0
- Livability +3.6/5.0
- Rent growth +2.5/5.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$58,900
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks
This home has so much potential. As it sits right now there is a bathroom, that is empty but all new parts are in the room next to it, just needs someone to put it together. There is a kitchen that is empty as well. There is a brand new A/C unit in the front room that just needs hooked up. there are many new parts to this home that is under construction. The home has a roof that is 1 year old, and new basement walls. It sits in a nice location near the Park. You have to see it to appreciate it. It would be a great starter home, or for you investors it would be a great rental as well.
Key facts
- Roof 1 year old
- New a/c unit
- New basement walls
Tags
Property features AI
Exterior
- Parking: Off-street parking
- Utilities: Public water; Public sewer
- Home design: Two-story house; Property listed as fixer / under construction
- Construction: Aluminum siding; Asphalt/fiberglass roof
- Exterior features: Public water; Public sewer
Interior
- Bedrooms: 7 total rooms (bedrooms and other rooms included)
- Heating & cooling: Central air conditioning; Forced air gas heating
- Interior features: Full, unfinished basement; One fireplace
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/1.0-bath single-family listed at $59k.
Deal economics
- At list price, monthly cash flow is $522 ($6k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($1k rent vs $59k).
- Recommended offer: $52k (12.0% below list) — sets the bar for market timing.
- Cap rate 16.9% vs local median 5.6% in Parkersburg — 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 72/100 on livability (#46 in WV) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime D+, schools F, commute F.
- Wood County Schools (urban): math 38% / reading 48% proficiency, ranked #3 of 55 in WV (top 6%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
- Market conditions: 149 active listings in the ZIP; 124 units permitted in Wood County in 2024 (33 in 5+ unit buildings).
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $407 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
- Wood County population projected at -13% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
- At projected returns (-3.0% 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 128 days — a 12% lower offer ($52k) is reasonable based on typical stale-listing flexibility.
Risks & watch-outs
- Watch-outs: built in 1944 — expect roof / HVAC / electrical / plumbing capex.
- Climate carrying-cost: major flood risk; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- It's been on market 128 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- Built in 1944 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- 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?
- Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
- 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
- 1.92% ✓
- Cap rate
- 16.93%
- Cash-on-cash
- 37.99%
- DSCR
- 2.69
- GRM
- 4.3
CMA / ARV
- ARV (on-the-fly)
- $160,080
- Comps found
- 12
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 2207 17th St | 0.03mi | 3/1.0 | 1,344 (-3%) | 4mo | $137,000 | $102 | 91 |
| 2141 16th St | 0.06mi | 3/1.0 | 1,276 (-8%) | 8mo | $120,000 | $94 | 78 |
| 2602 Morningside Ave | 0.47mi | 3/1.0 | 1,334 (-3%) | 1mo | $150,000 | $112 | 72 |
| 616 Eastlawn Ave | 0.19mi | 3/2.0 | 1,300 (-6%) | 8mo | $128,000 | $98 | 70 |
| 2325 Broad St | 0.54mi | 3/2.0 | 1,376 (-0%) | 4mo | $189,900 | $138 | 67 |
| 1611 15th St | 0.49mi | 3/1.0 | 1,288 (-7%) | 8mo | $185,000 | $144 | 59 |
| 1803 18th St | 0.30mi | 2/1.0 (-1) | 1,200 (-13%) | 3mo | $120,000 | $100 | 57 |
| 2417 Morningside Ave | 0.44mi | 2/1.0 (-1) | 1,229 (-11%) | 0mo | $143,000 | $116 | 56 |
| 1608 15th St | 0.53mi | 3/1.0 | 1,232 (-11%) | 9mo | $165,000 | $134 | 50 |
| 2608 Liberty St | 0.69mi | 3/1.5 | 1,248 (-10%) | 3mo | $127,000 | $102 | 48 |
| 2408 Harrison Ave | 0.59mi | 3/3.0 | 1,550 (+12%) | 6mo | $210,000 | $135 | 39 |
| 2617 Liberty St | 0.73mi | 2/1.5 (-1) | 1,253 (-9%) | 8mo | $166,000 | $132 | 37 |
Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.
Projected returns pro-forma
-3.0% appreciation · 3.0% rent growth · sell at horizon
- IRR
- 34.0%
- Equity multiple
- 2.44×
- Total profit
- $23,702
- Equity at exit
- $8,782
- IRR
- 40.9%
- Equity multiple
- 4.85×
- Total profit
- $63,436
- Equity at exit
- $5,093
Cash invested: $16,492 (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 26101
- Home prices YoY
- -27.3%
- Active inventory
- 149
- Price-to-rent
- 4.3×
Monthly cashflow live
- Estimated rent
- $1,132 medium interval (Pro) →
- Mortgage (P&I)
- −$309
- Tax from tax record
- −$38 /mo · $461/yr
- Insurance
- −$25
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$238
- Net cashflow
- $522
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
- $14,725
- Closing costs
- $1,767
- 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 18 events
-
2026-06-19days on market $58,900 Active 128 DOM
-
2026-06-18days on market $58,900 Active 127 DOM
-
2026-06-17days on market $58,900 Active 126 DOM
-
2026-06-16days on market $58,900 Active 125 DOM
-
2026-06-15days on market $58,900 Active 124 DOM
-
2026-06-14days on market $58,900 Active 122 DOM
-
2026-06-12pricedays on market $58,900 Active 121 DOM
-
2026-06-09days on market $60,900 Active 118 DOM
-
2026-06-08days on market $60,900 Active 117 DOM
-
2026-06-07days on market $60,900 Active 116 DOM
-
2026-06-05days on market $60,900 Active 113 DOM
-
2026-06-03days on market $60,900 Active 112 DOM
-
2026-06-02days on market $60,900 Active 111 DOM
-
2026-06-01days on market $60,900 Active 110 DOM
-
2026-05-31days on market $60,900 Active 109 DOM
-
2026-05-30days on market $60,900 Active 108 DOM
-
2026-05-14price $60,900
-
2026-02-11$65,900 Active
ⓘ 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
- $461 · $38/mo
- Projected year-2 tax
- $461 · $38/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 6/10 Major FEMA zone X (unshaded) · 69% chance over 30 yrs
- Wildfire 3/10 Moderate
- Heat 5/10 Major 7 d/yr ≥102°F today · 18 d/yr by 30 yrs out
- Wind 2/10 Low 100% chance of damaging wind over 30 yrs
- 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
- $13,578
- − Mortgage interest
- −$3,299
- − Property taxes
- −$461
- − Insurance
- −$294
- − Repairs & maintenance
- −$1,086
- − Management
- −$1,086
- − Depreciation
- −$1,713
- Taxable income
- $5,637
- Est. tax owed @ 24.0%
- −$1,353
- After-tax cash flow
- $4,912/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
- Wood County Schools
- NCES district ID
- 5401620
- Math proficiency
- 38% ▼ -10.00%
- Reading proficiency
- 48% ▼ -4.00%
- Median HH income
- $42,363
- Composite
- 36.22/100
- National rank
- #4728
- State rank
- #3 of 55 in WV
Livability — Parkersburg
- Score
- 72/100
- State rank
- #46
- US rank
- #5841
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Parkersburg, WV
- County
- Wood County · 44,810 people
- City population
- 44,810
- Metro
- Parkersburg-Vienna, WV
- Population (ZIP)
- 28,005
- Household income
- $48,710
- Rent vs Own
- Severe rent burden
- 723.0
Population outlook (Wood County) Hauer SSP2
- Today (2025)
- 84,304 people
- By 2030
- 82,420 · -2.2%
- By 2040
- 78,133 · -7.3%
- By 2050
- 73,639 · -12.7%
- By 2075
- 63,093 · -25.2%
- By 2100
- 50,461 · -40.1%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Predominantly White (93%)
- Race & ethnicity
- White 93% Two or more races 3% Hispanic / Latino 2% Black 1%
- Common ancestry
- Serbian 2% Slovak 2% Lithuanian 1%
- Foreign-born
- 1%
Political lean MEDSL · Wood
- 2024 margin
- Solid R (+43.0) · D 27.6% · R 70.7% · Other 1.6%
- 2008→2024 swing
- -14.4pp toward R · 2008: -28.7pp · 2024: -43.0pp
- All cycles
- 2024: R+43.0 2020: R+42.0 2016: R+47.8 2012: R+32.5 2008: R+28.7
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -76.52%
- Current HPI
- 203.4508
- Rent YoY
- —
- Metro
- Parkersburg-Vienna, WV
- State GDP YoY
- —
- F500 in state
- 0
Price history
-7.6% since first listed2 events — show timeline
- 2026-05-14 Price Changed $60,900 MLSNOW
- 2026-02-11 Listed $65,900 MLSNOW
Property tax history
+13.4%/yrLatest (2025): $461 · -61.6% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…