CashFlowRE
Sign in Sign up
2300 Seventh Street-lot #30 St
D Composite 43.49
Why this score? — see what drove the D 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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +3.3/5.0
  • Schools +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$14,000

2300 Seventh Street-lot #30 St · Moundsville, WV 26041
2 bd · 1.0 ba · 600 sqft · Manufactured · 32 Days on market
Built 1991

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

This well-maintained manufactured home is situated in a peaceful, quiet neighborhood within a conveniently located trailer park. It features a flat yard perfect for outdoor activities and gardening, along with a convenient shed for additional storage. The home offers a comfortable, affordable living space in a quiet setting.

Key facts

  • Convenient shed
  • Flat yard
  • Built 1991

Tags

FLAT YARDCONVENIENT SHEDPEACEFUL NEIGHBORHOOD

Property features AI

Finance

  • Other: Located in the AAA Trailer Court on Seventh Street (follow internal signs; stay left and proceed in numeric order)

Exterior

  • Security: Smoke detector(s)
  • Utilities: Public water; Public sewer
  • Home design: Manufactured home; Single-story
  • Exterior features: Front porch; Shed(s); Level lot

Interior

  • Kitchen: Range; Refrigerator
  • Bathrooms: One full bathroom
  • Heating & cooling: Electric forced-air heating; Central air conditioning; Ceiling fan(s)
  • Interior features: Five total rooms; Range; Refrigerator; Electric water heater

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 2-bed/1.0-bath manufactured listed at $14k.

Deal economics

  • At list price, monthly cash flow is $439 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($762 rent vs $14k).
  • Recommended offer: $14k (3.0% below list) — sets the bar for market timing.
  • Cap rate 49.6% vs local median 4.7% in Moundsville — 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 66/100 on livability (#105 in WV) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A-, health & safety A-; Watch: schools D+, amenities F, commute F.
  • Marshall County Schools (suburban): math 28% / reading 36% proficiency, ranked #21 of 55 in WV (top 38%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 78 active listings in the ZIP; 6 units permitted in Marshall County in 2024 (0 in 5+ unit buildings).
  • This rent is only 16% of the median local income ($56k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $97 of loan paydown is wiped out by about $420 of value loss. Plan a longer hold.
  • Marshall County population projected at -19% 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 $4k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 32 days — a 3% lower offer ($14k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: severe flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $13,580 (3.0% below list)

Questions for the listing agent

  1. It's been on market 32 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are D-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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  6. 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.
  7. 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.
  8. 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
5.44%
Cap rate
49.58%
Cash-on-cash
154.61%
DSCR
7.88
GRM
1.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
Equity multiple
7.56×
Total profit
$25,719
Equity at exit
$2,087
10-year hold
IRR
Equity multiple
15.94×
Total profit
$58,580
Equity at exit
$1,210

Cash invested: $3,920 (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 26041

Home prices YoY
-24.8%
Active inventory
78
Price-to-rent
1.5×

Monthly cashflow live

Estimated rent
$762 medium interval (Pro) →
Mortgage (P&I)
$73
Tax est. 1.5%
$18 /mo · $210/yr
Insurance
$6
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$160
Net cashflow
$439

Break-even live

Break-even rent $207
Max offer price $14,000
Occupancy floor 37%

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
$3,500
Closing costs
$420
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 15 events

  1. 2026-06-19
    days on market $14,000 Active 32 DOM
  2. 2026-06-18
    days on market $14,000 Active 31 DOM
  3. 2026-06-17
    days on market $14,000 Active 30 DOM
  4. 2026-06-16
    days on market $14,000 Active 29 DOM
  5. 2026-06-15
    days on market $14,000 Active 28 DOM
  6. 2026-06-14
    days on market $14,000 Active 26 DOM
  7. 2026-06-12
    days on market $14,000 Active 25 DOM
  8. 2026-06-09
    days on market $14,000 Active 22 DOM
  9. 2026-06-08
    days on market $14,000 Active 21 DOM
  10. 2026-06-07
    days on market $14,000 Active 20 DOM
  11. 2026-06-02
    days on market $14,000 Active 15 DOM
  12. 2026-06-01
    days on market $14,000 Active 14 DOM
  13. 2026-05-31
    days on market $14,000 Active 13 DOM
  14. 2026-05-30
    days on market $14,000 Active 12 DOM
  15. 2026-05-18
    listed $14,000 Active

ⓘ 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 10/10 Extreme FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥99°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 3 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
$9,142
− Mortgage interest
−$784
− Property taxes
−$210
− Insurance
−$867
− Repairs & maintenance
−$731
− Management
−$731
− Depreciation
−$407
Taxable income
$5,410
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,298
After-tax cash flow
$3,965/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
Marshall County Schools
NCES district ID
5400750
Math proficiency
28% ▼ -6.00%
Reading proficiency
36% ▼ -4.00%
Median HH income
$40,289
Composite
26.91/100
National rank
#7086
State rank
#21 of 55 in WV

Livability — Moundsville

Score
66/100
State rank
#105
US rank
#11553

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Marshall · 16,750 people
Metro
Wheeling, WV-OH
Population (ZIP)
15,706
Household income
$55,545
Rent vs Own
24.1% rent · 75.9% own
Severe rent burden
7.4

Population outlook (Marshall County) Hauer SSP2

Today (2025)
30,387 people
By 2030
29,242 · -3.8%
By 2040
26,806 · -11.8%
By 2050
24,627 · -19.0%
By 2075
19,846 · -34.7%
By 2100
15,169 · -50.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Two or more races 3% Hispanic / Latino 1%
Common ancestry
Romanian 4% Iranian 2% Italian 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1% German/W. Germanic 1%

Political lean MEDSL · Marshall

2024 margin
Solid R (+50.0) · D 24.1% · R 74.1% · Other 1.8%
2008→2024 swing
-37.5pp toward R · 2008: -12.6pp · 2024: -50.0pp
All cycles
2024: R+50.0 2020: R+49.6 2016: R+51.0 2012: R+28.6 2008: R+12.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -50.71%
Current HPI
153.9522
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

1 event — show timeline
  • 2026-05-18 Listed $14,000 WBOR

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…