CashFlowRE
Sign in Sign up
1612 Race St
B- Composite 69.72
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

1612 Race St · Parkersburg, WV 26101
3 bd · 1.0 ba · 1,380 sqft · SingleFamily public records · 128 Days on market
Built 1944 5,061 sqft lot ↓ 8% since listing

🖨 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

NEW A/C UNITNEW BASEMENT WALLSROOF 1 YEAR OLDLOCATION NEAR THE PARK

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

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 $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.
Recommended offer $51,832 (12.0% below list)

Questions for the listing agent

  1. 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?
  2. Built in 1944 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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?
  7. 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.
  8. 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.
  9. 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

5-year hold
IRR
34.0%
Equity multiple
2.44×
Total profit
$23,702
Equity at exit
$8,782
10-year hold
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
Landlord-favorable; preempted; minimal protections.

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

Break-even rent $471
Max offer price $58,900
Occupancy floor 49%

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

  1. 2026-06-19
    days on market $58,900 Active 128 DOM
  2. 2026-06-18
    days on market $58,900 Active 127 DOM
  3. 2026-06-17
    days on market $58,900 Active 126 DOM
  4. 2026-06-16
    days on market $58,900 Active 125 DOM
  5. 2026-06-15
    days on market $58,900 Active 124 DOM
  6. 2026-06-14
    days on market $58,900 Active 122 DOM
  7. 2026-06-12
    pricedays on market $58,900 Active 121 DOM
  8. 2026-06-09
    days on market $60,900 Active 118 DOM
  9. 2026-06-08
    days on market $60,900 Active 117 DOM
  10. 2026-06-07
    days on market $60,900 Active 116 DOM
  11. 2026-06-05
    days on market $60,900 Active 113 DOM
  12. 2026-06-03
    days on market $60,900 Active 112 DOM
  13. 2026-06-02
    days on market $60,900 Active 111 DOM
  14. 2026-06-01
    days on market $60,900 Active 110 DOM
  15. 2026-05-31
    days on market $60,900 Active 109 DOM
  16. 2026-05-30
    days on market $60,900 Active 108 DOM
  17. 2026-05-14
    price $60,900
  18. 2026-02-11
    listed $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
combined federal + state — saved on this device
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

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

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
31.8% rent · 68.2% 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 listed
2 events — show timeline
  • 2026-05-14 Price Changed $60,900 MLSNOW
  • 2026-02-11 Listed $65,900 MLSNOW

Property tax history

+13.4%/yr

Latest (2025): $461 · -61.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…