330 Elaine Ct · Huntington, WV
Flood risk 4/10 · Minor
- FEMA flood zone
- X
- Chance of flooding over 30 yrs
- 0.22%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 4/10 · 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
- 19 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- 1.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 0 days/yr
- Unhealthy air days in 30 yrs
- 1 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the C- 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
- Appreciation +7.5/10.0
- 1% rule +5.0/10.0
- DSCR +5.0/10.0
- Livability +4.0/5.0
- Schools +3.0/10.0
- Rent growth +2.5/5.0
- Condition / age +2.5/5.0
$14,900
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks
Looking for a good project?! Check out this two bedroom home that is in need of some work. This home is located just off of third avenue and a short driving distance to Marshall and downtown. The first floor has a living area, dining area and kitchen. The two bedrooms and bathroom are located on the second floor. If you have been looking for a fall or winter project then look no further!
Key facts
- 2,614 sq ft lot
- Built 1900
- Listed 305 days
Property features AI
Exterior
- Parking: On-street parking
- Home design: Single-family residence; Residential property; One-story
- Construction: Vinyl siding; Shingle roof; Built as single family (year not provided)
- Exterior features: Level lot; Porch
Interior
- Bathrooms: 1 full bathroom
- Interior features: Porch
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/1.0-bath single-family listed at $15k.
Deal economics
- At list price, monthly cash flow is $699 ($8k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($1k rent vs $15k).
- Recommended offer: $13k (12.0% below list) — sets the bar for market timing.
- Cap rate 62.6% vs local median 6.5% in Huntington — 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 79/100 on livability (#16 in WV, #2,045 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, cost of living A+; Watch: schools C-, crime F, employment F.
- Cabell County Schools (urban): math 31% / reading 42% proficiency, ranked #13 of 55 in WV (top 24%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
- Market conditions: 15 active listings in the ZIP; 2 comparable units currently listed for rent nearby; lower-income renter base — watch delinquency; 61 units permitted in Cabell County in 2024 (5 in 5+ unit buildings).
- At $1,015/mo this rent would consume 50% of the median local household income ($24k/yr) (locally 813% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.
Forward outlook
- In year one you build about $835 of equity ($103 loan paydown + $732 appreciation (4.9% local appreciation)).
- At projected returns (4.9% 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 306 days — a 12% lower offer ($13k) is reasonable based on typical stale-listing flexibility.
- 2 sale attempts; this cycle's ask has dropped $25k (63%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Risks & watch-outs
- Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
- Climate carrying-cost: extreme-heat days projected 7→19/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 306 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- Built in 1900 — 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.
- Crime grade is F 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
- 6.81% ✓
- Cap rate
- 62.55%
- Cash-on-cash
- 200.93%
- DSCR
- 9.94
- GRM
- 1.2
CMA / ARV
- ARV (on-the-fly)
- $102,648
- Comps found
- 12
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 2530 Collis Ave | 0.25mi | 3/1.5 (+1) | 1,176 (+8%) | 4mo | $100,000 | $85 | 65 |
| 403 Cabell Ct | 0.07mi | 3/1.0 (+1) | 1,167 (+7%) | 18mo | $34,500 | $30 | 65 |
| 2626 4th Ave | 0.37mi | 2/1.0 | 1,108 (+2%) | 22mo | $126,500 | $114 | 62 |
| 351 Slater Ct | 0.54mi | 3/1.5 (+1) | 1,133 (+4%) | 2mo | $113,900 | $101 | 60 |
| 2713 4th Ave | 0.54mi | 2/1.5 | 1,008 (-8%) | 2mo | $35,300 | $35 | 58 |
| 9 Kirk Pl | 0.07mi | 3/1.0 (+1) | 1,248 (+14%) | 14mo | $25,000 | $20 | 56 |
| 916 23rd St | 0.58mi | 3/2.0 (+1) | 1,143 (+5%) | 0mo | $106,900 | $94 | 56 |
| 53 26th St | 0.41mi | 3/1.5 (+1) | 1,188 (+9%) | 6mo | $194,900 | $164 | 54 |
| 2641 Chesterfield Ave | 0.55mi | 3/1.5 (+1) | 1,063 (-3%) | 14mo | $100,000 | $94 | 51 |
| 2712 4th Ave | 0.53mi | 3/1.5 (+1) | 1,139 (+4%) | 15mo | $144,000 | $126 | 48 |
| 2204 9th Ave | 0.56mi | 2/1.0 | 1,218 (+12%) | 11mo | $101,000 | $83 | 46 |
| 1743 Buffington Ave | 0.73mi | 3/1.0 (+1) | 1,008 (-8%) | 3mo | $32,500 | $32 | 45 |
Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.
Projected returns pro-forma
4.91% appreciation · 3.0% rent growth · sell at horizon
- IRR
- —
- Equity multiple
- 12.47×
- Total profit
- $47,864
- Equity at exit
- $8,362
- IRR
- —
- Equity multiple
- 26.48×
- Total profit
- $106,297
- Equity at exit
- $14,364
Cash invested: $4,172 (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 25703
- Home prices YoY
- 3.0%
- Active inventory
- 15
- Price-to-rent
- 1.2×
Monthly cashflow live
- Estimated rent
- $1,015 medium interval (Pro) →
- Mortgage (P&I)
- −$78
- Tax est. 1.5%
- −$19 /mo · $224/yr
- Insurance
- −$6
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$213
- Net cashflow
- $699
Break-even live
Sensitivity live
| Price | -10% $709 | -5% $704 | +0% $699 | +5% $693 | +10% $688 |
|---|---|---|---|---|---|
| Rent | -10% $618 | -5% $658 | +0% $699 | +5% $739 | +10% $779 |
| Rate | -1.0pp $706 | -0.5pp $702 | base $699 | +0.5pp $695 | +1.0pp $691 |
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
- $3,725
- Closing costs
- $447
- 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.
Rent comps 2 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 2489 1st Ave Unit 101 A Huntington, WV | 1.0 | 1.0 | 750 | $925 | $1.23 | 44d | 1 | 0.27mi |
| 1739 6th Ave Huntington, WV | 1.0–2.0 | 1.0 | 825 | $925 | $1.12 | 44d | 1 | 0.71mi |
Listing history 24 events
-
2026-06-19days on market $14,900 Active 306 DOM
-
2026-06-18days on market $14,900 Active 305 DOM
-
2026-06-17days on market $14,900 Active 304 DOM
-
2026-06-16days on market $14,900 Active 303 DOM
-
2026-06-15days on market $14,900 Active 302 DOM
-
2026-06-14days on market $14,900 Active 300 DOM
-
2026-06-12days on market $14,900 Active 299 DOM
-
2026-06-09days on market $14,900 Active 296 DOM
-
2026-06-08days on market $14,900 Active 295 DOM
-
2026-06-07days on market $14,900 Active 294 DOM
-
2026-06-05days on market $14,900 Active 291 DOM
-
2026-06-03days on market $14,900 Active 290 DOM
-
2026-06-02days on market $14,900 Active 289 DOM
-
2026-06-01days on market $14,900 Active 288 DOM
-
2026-05-31days on market $14,900 Active 287 DOM
-
2026-05-30days on market $14,900 Active 286 DOM
-
2026-05-21price $14,900
-
2026-04-27price $19,900
-
2026-03-09price $24,900
-
2026-01-06status Active
-
2026-01-01historical
-
2025-12-16price $29,900
-
2025-09-30price $34,900
-
2025-08-11$39,900 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 4/10 Moderate FEMA zone X · 22% chance over 30 yrs
- Wildfire 4/10 Moderate
- Heat 5/10 Major 7 d/yr ≥102°F today · 19 d/yr by 30 yrs out
- Wind 2/10 Low 100% chance of damaging wind over 30 yrs
- 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
- $12,175
- − Mortgage interest
- −$835
- − Property taxes
- −$224
- − Insurance
- −$74
- − Repairs & maintenance
- −$974
- − Management
- −$974
- − Depreciation
- −$433
- Taxable income
- $8,661
- Est. tax owed @ 24.0%
- −$2,079
- After-tax cash flow
- $6,304/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
- Cabell County Schools
- NCES district ID
- 5400180
- Math proficiency
- 31% ▼ -7.00%
- Reading proficiency
- 42% ▼ -6.00%
- Median HH income
- $36,426
- Composite
- 30.26/100
- National rank
- #6285
- State rank
- #13 of 55 in WV
Livability — Huntington
- Score
- 79/100
- State rank
- #16
- US rank
- #2045
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Huntington, WV
- County
- Cabell County · 30,893 people
- City population
- 25,795
- Metro
- Huntington-Ashland, WV-KY-OH
- Population (ZIP)
- 4,598
- Household income
- $24,139
- Rent vs Own
- Severe rent burden
- 813.0
Population outlook (Cabell County) Hauer SSP2
- Today (2025)
- 97,574 people
- By 2030
- 98,060 · +0.5%
- By 2040
- 98,817 · +1.3%
- By 2050
- 100,185 · +2.7%
- By 2075
- 105,895 · +8.5%
- By 2100
- 105,948 · +8.6%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Predominantly White (82%)
- Race & ethnicity
- White 82% Black 9% Two or more races 6% Asian 2% Hispanic / Latino 1%
- Common ancestry
- Slovak 3% Romanian 1% Lithuanian 1%
- Foreign-born
- 2% · Philippines, Canada, China
- Languages at home
- 98% English-only · Spanish 1%
Political lean MEDSL · Cabell
- 2024 margin
- Strong R (+21.9) · D 38.0% · R 59.9% · Other 2.0%
- 2008→2024 swing
- -11.8pp toward R · 2008: -10.1pp · 2024: -21.9pp
- All cycles
- 2024: R+21.9 2020: R+18.0 2016: R+25.5 2012: R+13.9 2008: R+10.1
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▲ 4.91%
- Current HPI
- 166.7429
- Rent YoY
- —
- Metro
- Huntington-Ashland, WV-KY-OH
- State GDP YoY
- —
- F500 in state
- 0
Price history
-62.7% since first listed8 events — show timeline
- 2026-05-21 Price Changed $14,900 HBRMLS
- 2026-04-27 Price Changed $19,900 HBRMLS
- 2026-03-09 Price Changed $24,900 HBRMLS
- 2026-01-06 Relisted — HBRMLS
- 2026-01-01 Delisted — HBRMLS
- 2025-12-16 Price Changed $29,900 HBRMLS
- 2025-09-30 Price Changed $34,900 HBRMLS
- 2025-08-11 Listed $39,900 HBRMLS
Property tax history
+0.3%/yrLatest (2025): $745 · +11.1% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…