CashFlowRE
Sign in Sign up
208 Dunkard Ave Fourplex
B Composite 70.64
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 +4.1/10.0
  • Livability +3.9/5.0
  • Rent growth +2.9/5.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$220,000

208 Dunkard Ave · Westover, WV 26501
8 bd · 4.0 ba · 2,793 sqft · MultiFamily · 8 Days on market
Built 1924 Fair condition 4,792 sqft lot

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 4 units. confirmed

Listing remarks

Don’t miss this solid 4-unit multifamily property offering a strong rental history and consistent income potential. This investment property has enjoyed steady occupancy over the years, making it an excellent addition to any investor’s portfolio. Featuring four rental units, the property provides multiple income streams and long-term cash flow opportunities. Conveniently located near local amenities, shopping, schools, and major roadways, tenants appreciate the accessibility and neighborhood conveniences. Whether you’re looking to expand your portfolio or start investing in multifamily real estate, this property offers a great combination of stability, potential, and value

Key facts

  • Multifamily property
  • Conveniently located
  • Steady occupancy

Tags

MULTIFAMILY PROPERTYSTRONG RENTAL HISTORYCONSISTENT INCOME POTENTIALSTEADY OCCUPANCYMULTIPLE INCOME STREAMSCONVENIENTLY LOCATED

Property features AI

Exterior

  • Parking: On-street parking
  • Security: Smoke detectors installed
  • Utilities: Public water; Public sewer
  • Home design: Multi-family residential (2-4 family); Two-story building; Frame construction with wood siding; Shingle roof
  • Construction: Frame construction; Wood siding; Shingle roof; Full unfinished basement
  • Exterior features: Front porch; Level lot

Interior

  • Kitchen: Range; Refrigerator
  • Bedrooms: Two 2-bedroom units and one 1-bedroom unit
  • Flooring: Vinyl flooring; Wood flooring
  • Bathrooms: Four full bathrooms
  • Heating & cooling: Forced air heating (electric and natural gas); Window unit cooling
  • Interior features: Refrigerator and Range included; Full unfinished basement; Vinyl and wood flooring; Window air conditioning units; Forced air and electric heating with natural gas
  • Laundry & utility: Basement provides utility space

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 4 × 2-bed/1.0-bath units multifamily listed at $220k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $2k ($18k/yr) — positive. Per door: $379/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $220k).
  • Cap rate 14.6% vs local median 2.0% in Westover — 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 78/100 on livability (#19 in WV, #2,522 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: employment C-.
  • Monongalia County Schools (urban): math 45% / reading 53% proficiency, ranked #1 of 55 in WV (top 2%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Skyview Elementary School (math 32% / reading 37%, grade F, #148 of 377 statewide, top 49%, 427 students, 0% FRL); Westwood Middle School (math 26% / reading 33%, grade F, #61 of 109 statewide, top 56%, 363 students, 0% FRL); University High School (math 43% / reading 68%, grade C, #4 of 110 statewide, top 3%, 1,362 students, 0% FRL) — zoned schools average 0% FRL vs 32% district-wide (32 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising (+1.4%/yr); 129 active listings in the ZIP; 23 units permitted in Monongalia County in 2024 (15 in 5+ unit buildings).
  • At $3,842/mo this rent would consume 73% of the median local household income ($64k/yr) (locally 595% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Monongalia County population projected at +38% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 1.4% rent growth), your $62k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1924 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $220,000

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  4. Built in 1924 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.75%
Cap rate
14.56%
Cash-on-cash
29.51%
DSCR
2.31
GRM
4.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 1.42% rent growth · sell at horizon

5-year hold
IRR
22.2%
Equity multiple
1.89×
Total profit
$54,874
Equity at exit
$32,803
10-year hold
IRR
29.2%
Equity multiple
3.41×
Total profit
$148,347
Equity at exit
$19,022

Cash invested: $61,600 (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 26501

Home prices YoY
-30.1%
Rents YoY
1.4%
Active inventory
129
Price-to-rent
19.1×

Monthly cashflow live

Estimated rent
$3,842 medium interval (Pro) →
Mortgage (P&I)
$1,154
Tax est. 1.5%
$275 /mo · $3,300/yr
Insurance
$92
HOA
$0
Vacancy / Maint / Mgmt
$807
Net cashflow
$1,515

Break-even live

Break-even rent $1,925
Max offer price $220,000
Occupancy floor 56%

Sensitivity live

Price -10% $1,667 -5% $1,591 +0% $1,515 +5% $1,439 +10% $1,363
Rent -10% $1,211 -5% $1,363 +0% $1,515 +5% $1,667 +10% $1,818
Rate -1.0pp $1,626 -0.5pp $1,571 base $1,515 +0.5pp $1,458 +1.0pp $1,400

4-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (4 units) $3,842

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
$55,000
Closing costs
$6,600
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 8 events

  1. 2026-06-19
    days on market $220,000 Active 8 DOM
  2. 2026-06-18
    days on market $220,000 Active 7 DOM
  3. 2026-06-17
    days on market $220,000 Active 6 DOM
  4. 2026-06-16
    days on market $220,000 Active 5 DOM
  5. 2026-06-15
    days on market $220,000 Active 4 DOM
  6. 2026-06-14
    days on market $220,000 Active 2 DOM
  7. 2026-06-13
    remarks 681-char remark
  8. 2026-06-13
    listed $220,000 Active 1 DOM

ⓘ 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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥97°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$46,104
− Mortgage interest
−$12,323
− Property taxes
−$3,300
− Insurance
−$1,100
− Repairs & maintenance
−$3,688
− Management
−$3,688
− Depreciation
−$6,400
Taxable income
$15,604
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,745
After-tax cash flow
$14,433/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 · 12 photos

Fair 45/100 Moderate rehab

This 4-unit multifamily property requires moderate rehabilitation to improve its condition and increase its value. Key areas for improvement include exterior siding, paint, flooring, and kitchen appliances.

Repairs flagged

  • Major Exterior siding — Significant peeling and damage
  • Major Paint — Peeling and chipping
  • Minor Flooring — Worn but not damaged
  • Minor Kitchen appliances — Outdated and worn

Value-add opportunities

  • Both Paint job — Enhances curb appeal and interior aesthetics
  • Both New flooring — Improves living space and resale value
  • Both New kitchen appliances — Modernizes the space and attracts tenants

Renovation cost estimate screening

Repair itemSeverityEst. cost
Exterior siding · Significant peeling and damage Major $15,000–50,000
Paint · Peeling and chipping Major $15,000–50,000
Flooring · Worn but not damaged Minor $500–3,000
Kitchen appliances · Outdated and worn Minor $500–3,000
Total estimated repair cost · 4 items $31,000–106,000

Value-add ROI direction

  • Both Paint job — Enhances curb appeal and interior aesthetics
  • Both New flooring — Improves living space and resale value
  • Both New kitchen appliances — Modernizes the space and attracts tenants

ⓘ 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
Monongalia County Schools
NCES district ID
5400930
Math proficiency
45% ▼ -5.00%
Reading proficiency
53% ▼ -2.00%
Median HH income
$43,820
Composite
41.34/100
National rank
#3503
State rank
#1 of 55 in WV

Livability — Westover

Score
78/100
State rank
#19
US rank
#2522

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Westover, WV
County
Monongalia County · 97,252 people
Metro
Morgantown, WV
Population (ZIP)
19,529
Household income
$63,529
Rent vs Own
39.1% rent · 60.9% own
Severe rent burden
595.0

Population outlook (Monongalia County) Hauer SSP2

Today (2025)
122,188 people
By 2030
131,536 · +7.7%
By 2040
149,777 · +22.6%
By 2050
168,245 · +37.7%
By 2075
207,979 · +70.2%
By 2100
239,430 · +96.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (88%)
Race & ethnicity
White 88% Black 6% Two or more races 3% Hispanic / Latino 2% Asian 1%
Common ancestry
Slovak 4% Italian 3% Romanian 3%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 2%

Political lean MEDSL · Monongalia

2024 margin
Toss-up / Even · D 46.5% · R 50.9% · Other 2.7%
2008→2024 swing
-8.2pp toward R · 2008: 3.9pp · 2024: -4.4pp
All cycles
2024: R+4.4 2020: R+1.2 2016: R+10.4 2012: R+9.7 2008: D+3.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -95.15%
Current HPI
220.911
Rent YoY
▲ 1.42%
Metro
Morgantown, WV
State GDP YoY
F500 in state
0

Price history

1 event — show timeline
  • 2026-06-11 Listed $220,000 NCWVREIN

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…