CashFlowRE
Sign in Sign up
66 Hobart St
B+ Composite 79.06
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +4.2/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0

$54,900

66 Hobart St · Welch, WV 24801
3 bd · 1.0 ba · 1,232 sqft · SingleFamily public records · 35 Days on market
Built 1935 Est $73k · 24% under

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

Listing remarks

Cash buyers or investors & acirc; & euro; & ldquo; this is a solid opportunity in an area with steady ATV tourism and rental potential. Located just minutes from the Hatfield McCoy trail system, this property could be a great candidate for a rental, flip, or trail lodging setup. ?? Property features: * Existing home structure on lot * Utilities available (buyer to verify) * Easy access to Welch and surrounding trailheads * Potential for short-term rental or ATV lodging ?? Please read: * Property is being sold as-is * Vacant * One window is boarded due to prior break-in * Seller has not occupied the property Serious inquiries only. Proof of funds required befo

Key facts

  • Utilities available
  • Built 1935
  • Listed 34 days

Tags

EXISTING HOME STRUCTUREUTILITIES AVAILABLEEASY ACCESS TO TRAILHEADS

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 $55k.

Deal economics

  • At list price, monthly cash flow is $563 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $55k).
  • Recommended offer: $53k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 65/100 on livability (#126 in WV) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A-; Watch: amenities F, commute F, employment F.
  • Mcdowell County Schools (rural): math 14% / reading 28% proficiency, ranked #55 of 55 in WV (top 100%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 70% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Sandy River Middle School (math 16% / reading 40%, grade F, #66 of 109 statewide, top 63%, 239 students, 0% FRL) — zoned schools average 0% FRL vs 70% district-wide (70 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 12 active listings in the ZIP; 7 units permitted in McDowell County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-1.6%/yr); year-one equity from $380 of loan paydown is wiped out by about $882 of value loss. Plan a longer hold.
  • McDowell County population projected at -48% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-1.6% 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 35 days — a 3% lower offer ($53k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $22k; list at $55k implies a 154% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1935 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $53,253 (3.0% below list)

Questions for the listing agent

  1. It's been on market 35 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1935 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
18.59%
Cash-on-cash
43.91%
DSCR
2.95
GRM
4.0

CMA / ARV

ARV (on-the-fly)
$72,688
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
353 Stewart St 0.42mi 3/1.0 1,280 (+4%) 6mo $75,000 $59 69
384 Stewart St 0.47mi 3/2.0 1,288 (+4%) 22mo $34,900 $27 48

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

Projected returns pro-forma

-1.61% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
42.9%
Equity multiple
2.97×
Total profit
$30,208
Equity at exit
$11,669
10-year hold
IRR
47.5%
Equity multiple
5.91×
Total profit
$75,424
Equity at exit
$10,951

Cash invested: $15,372 (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 24801

Home prices YoY
-1.8%
Active inventory
12
Price-to-rent
4.0×

Monthly cashflow live

Estimated rent
$1,158 medium interval (Pro) →
Mortgage (P&I)
$288
Tax from tax record
$41 /mo · $497/yr
Insurance
$23
HOA
$0
Vacancy / Maint / Mgmt
$243
Net cashflow
$563

Break-even live

Break-even rent $446
Max offer price $54,900
Occupancy floor 46%

Sensitivity live

Price -10% $594 -5% $578 +0% $563 +5% $547 +10% $531
Rent -10% $471 -5% $517 +0% $563 +5% $608 +10% $654
Rate -1.0pp $590 -0.5pp $577 base $563 +0.5pp $548 +1.0pp $534

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
$13,725
Closing costs
$1,647
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 16 events

  1. 2026-06-16
    days on market $54,900 Active 35 DOM
  2. 2026-06-15
    days on market $54,900 Active 34 DOM
  3. 2026-06-15
    days on market $54,900 Active 33 DOM
  4. 2026-06-13
    days on market $54,900 Active 32 DOM
  5. 2026-06-12
    days on market $54,900 Active 31 DOM
  6. 2026-06-09
    days on market $54,900 Active 28 DOM
  7. 2026-06-08
    days on market $54,900 Active 27 DOM
  8. 2026-06-08
    days on market $54,900 Active 26 DOM
  9. 2026-06-07
    days on market $54,900 Active 25 DOM
  10. 2026-06-04
    days on market $54,900 Active 23 DOM
  11. 2026-06-03
    days on market $54,900 Active 22 DOM
  12. 2026-06-02
    days on market $54,900 Active 21 DOM
  13. 2026-06-01
    days on market $54,900 Active 20 DOM
  14. 2026-05-31
    days on market $54,900 Active 19 DOM
  15. 2026-05-12
    listed $54,900 Active
  16. 2023-08-07
    soldstatus $21,600

ⓘ 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
$497 · $41/mo
Projected year-2 tax
$497 · $41/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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 3/10 Moderate 8 d/yr ≥96°F today · 22 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
$13,895
− Mortgage interest
−$3,075
− Property taxes
−$497
− Insurance
−$274
− Repairs & maintenance
−$1,112
− Management
−$1,112
− Depreciation
−$1,597
Taxable income
$6,228
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,495
After-tax cash flow
$5,256/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
Mcdowell County Schools
NCES district ID
5400810
Math proficiency
14% ▼ -8.00%
Reading proficiency
28% ▼ -6.00%
Median HH income
$23,725
Composite
16.18/100
National rank
#9229
State rank
#55 of 55 in WV

Livability — Welch

Score
65/100
State rank
#126
US rank
#13064

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Welch, WV
City population
5,107
Population (ZIP)
5,107

Population outlook (McDowell County) Hauer SSP2

Today (2025)
15,405 people
By 2030
13,475 · -12.5%
By 2040
10,266 · -33.4%
By 2050
7,970 · -48.3%
By 2075
5,023 · -67.4%
By 2100
3,714 · -75.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (72%)
Race & ethnicity
White 72% Black 20% Hispanic / Latino 6%
Hispanic origin (detail)
Common ancestry
Iranian 5% Italian 4%
Foreign-born
6% · Canada, Jamaica
Languages at home
94% English-only · Spanish 5%

Political lean MEDSL · McDowell

2024 margin
Solid R (+60.4) · D 19.1% · R 79.5% · Other 1.5%
2008→2024 swing
-68.9pp toward R · 2008: 8.5pp · 2024: -60.4pp
All cycles
2024: R+60.4 2020: R+58.5 2016: R+51.5 2012: R+30.1 2008: D+8.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -1.61%
Current HPI
88.0247
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

+154.2% since first listed
2 events — show timeline
  • 2026-05-12 Listed $54,900 FSBO.com
  • 2023-08-07 Sold (Public Records) $21,600 Public Records

Property tax history

+1.6%/yr

Latest (2025): $497 · +0.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…