CashFlowRE
Sign in Sign up
1700 Ohio St
A- Composite 80.3
Why this score? — see what drove the A- 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
  • DSCR +10.0/10.0
  • 1% rule +8.2/10.0
  • Appreciation +6.7/10.0
  • Livability +2.8/5.0
  • Schools +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$95,000

1700 Ohio St · Bluefield, WV 24701
4 bd · 1.0 ba · 1,566 sqft · SingleFamily public records · 196 Days on market
Built 1940 Est $124k · 23% under ↓ 19% since listing

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

Listing remarks

Charming 4-Bedroom Home on a Corner Level Lot Welcome to this charming 4-bedroom, 1-bath home located in a great neighborhood, perfect for first-time buyers or anyone looking to downsize. This inviting home features both a living room and a family room, offering flexible spaces for relaxing, entertaining, or creating a home office. The property includes original hardwood floors that add character and timeless appeal, along with a durable metal roof for long-lasting protection and low-maintenance peace of mind. Situated on a level corner lot, the home provides ample outdoor space to enjoy. Located within walking distance to the VA line with access to all amenities.

Key facts

  • Durable metal roof
  • Ample outdoor space
  • Corner level lot

Tags

CORNER LEVEL LOTORIGINAL HARDWOOD FLOORSDURABLE METAL ROOFAMPLE OUTDOOR SPACEWALKING DISTANCE TO VA LINE

Property features AI

Exterior

  • Parking: Asphalt parking
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; 2-story
  • Construction: Stucco exterior; Has a crawl space and partial, unfinished basement
  • Exterior features: Storage structure on property

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); Window air conditioning units
  • Interior features: Insulated windows; Storm door(s)

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-bed/1.0-bath single-family listed at $95k.

Deal economics

  • At list price, monthly cash flow is $304 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $95k).
  • Recommended offer: $84k (12.0% below list) — sets the bar for market timing.
  • Cap rate 10.8% vs local median 5.2% in Bluefield — 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 56/100 on livability (#265 in WV) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: crime D+, amenities F, commute F.
  • Mercer County Schools (town): math 26% / reading 37% proficiency, ranked #28 of 55 in WV (top 51%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Bluefield Primary School (346 students, 0% FRL); Bluefield Middle School (math 21% / reading 35%, grade F, #66 of 109 statewide, top 63%, 467 students, 0% FRL); Bluefield High School (math 22% / reading 47%, grade F, #42 of 110 statewide, top 47%, 608 students, 0% FRL) — zoned schools average 0% FRL vs 54% district-wide (54 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 52 active listings in the ZIP; 4 units permitted in Mercer County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($657 loan paydown + $3k appreciation (3.4% local appreciation)).
  • Mercer County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (3.4% appreciation + 3.0% rent growth), your $27k cash investment doubles in ~4 years — after that, you're playing with house money.
  • By year 9, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 196 days — a 12% lower offer ($84k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $22k (19%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $56/mo; built in 1940 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $83,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 196 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 1940 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
1.32%
Cap rate
10.84%
Cash-on-cash
16.24%
DSCR
1.72
GRM
6.3

CMA / ARV

ARV (on-the-fly)
$123,714
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1217 Augusta St 0.44mi 3/2.0 (-1) 1,680 (+7%) 20mo $120,000 $71 42
901 Frederick St 0.67mi 3/1.0 (-1) 1,420 (-9%) 16mo $100,000 $70 34
870 Shenandoah Ave 0.71mi 3/2.0 (-1) 1,704 (+9%) 16mo $134,000 $79 30
912 Augusta St 0.63mi 3/2.0 (-1) 1,776 (+13%) 22mo $147,500 $83 21

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

Projected returns pro-forma

3.42% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
21.3%
Equity multiple
2.24×
Total profit
$33,020
Equity at exit
$45,002
10-year hold
IRR
22.1%
Equity multiple
4.30×
Total profit
$87,823
Equity at exit
$71,185

Cash invested: $26,600 (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 24701

Home prices YoY
1.6%
Active inventory
52
Price-to-rent
6.3×

Monthly cashflow live

Estimated rent
$1,253 medium interval (Pro) →
Mortgage (P&I)
$498
Tax from tax record
$92 /mo · $1,104/yr
Insurance
$40
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$263
Net cashflow
$304

Break-even live

Break-even rent $867
Max offer price $95,000
Occupancy floor 71%

Sensitivity live

Price -10% $358 -5% $331 +0% $304 +5% $278 +10% $251
Rent -10% $205 -5% $255 +0% $304 +5% $354 +10% $403
Rate -1.0pp $352 -0.5pp $329 base $304 +0.5pp $280 +1.0pp $255

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
$23,750
Closing costs
$2,850
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 20 events

  1. 2026-06-19
    days on market $95,000 Active 196 DOM
  2. 2026-06-18
    days on market $95,000 Active 195 DOM
  3. 2026-06-17
    days on market $95,000 Active 194 DOM
  4. 2026-06-16
    days on market $95,000 Active 193 DOM
  5. 2026-06-15
    days on market $95,000 Active 192 DOM
  6. 2026-06-14
    days on market $95,000 Active 190 DOM
  7. 2026-06-12
    days on market $95,000 Active 189 DOM
  8. 2026-06-09
    days on market $95,000 Active 186 DOM
  9. 2026-06-08
    days on market $95,000 Active 185 DOM
  10. 2026-06-07
    days on market $95,000 Active 184 DOM
  11. 2026-06-05
    days on market $95,000 Active 181 DOM
  12. 2026-06-02
    days on market $95,000 Active 179 DOM
  13. 2026-06-01
    days on market $95,000 Active 178 DOM
  14. 2026-05-31
    days on market $95,000 Active 177 DOM
  15. 2026-05-30
    days on market $95,000 Active 176 DOM
  16. 2026-05-26
    status Active
  17. 2026-04-14
    price $95,000
  18. 2026-02-12
    price $104,900
  19. 2025-12-15
    status Active
  20. 2025-11-19
    listed $117,500 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
$1,104 · $92/mo
Projected year-2 tax
$1,104 · $92/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 9/10 Extreme FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 3/10 Moderate 8 d/yr ≥90°F today · 25 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
$15,034
− Mortgage interest
−$5,321
− Property taxes
−$1,104
− Insurance
−$1,142
− Repairs & maintenance
−$1,203
− Management
−$1,203
− Depreciation
−$2,764
Taxable income
$2,298
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$552
After-tax cash flow
$3,102/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
Mercer County Schools
NCES district ID
5400840
Math proficiency
26% ▼ -13.00%
Reading proficiency
37% ▼ -6.00%
Median HH income
$35,064
Composite
25.98/100
National rank
#7325
State rank
#28 of 55 in WV

Livability — Bluefield

Score
56/100
State rank
#265
US rank
#22470

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bluefield, WV
County
Mercer County · 33,615 people
City population
17,117
Metro
Bluefield, WV-VA
Population (ZIP)
17,117
Household income
$50,455
Rent vs Own
31.5% rent · 68.5% own
Severe rent burden
302.0

Population outlook (Mercer County) Hauer SSP2

Today (2025)
57,860 people
By 2030
55,781 · -3.6%
By 2040
51,365 · -11.2%
By 2050
47,476 · -17.9%
By 2075
38,851 · -32.9%
By 2100
30,053 · -48.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (82%)
Race & ethnicity
White 82% Black 9% Two or more races 7% Hispanic / Latino 2%
Common ancestry
Slovak 2% Serbian 1% Danish 1%
Foreign-born
1%
Languages at home
96% English-only · Spanish 3%

Political lean MEDSL · Mercer

2024 margin
Solid R (+57.3) · D 20.6% · R 77.9% · Other 1.5%
2008→2024 swing
-29.8pp toward R · 2008: -27.6pp · 2024: -57.3pp
All cycles
2024: R+57.3 2020: R+54.4 2016: R+55.3 2012: R+47.1 2008: R+27.6

Not yet ingested

Civics

Market trends

HPI YoY
▲ 3.42%
Current HPI
215.9682
Rent YoY
Metro
Bluefield, WV-VA
State GDP YoY
F500 in state
0

Price history

-19.1% since first listed
5 events — show timeline
  • 2026-05-26 Relisted MTCBOR
  • 2026-04-14 Price Changed $95,000 MTCBOR
  • 2026-02-12 Price Changed $104,900 MTCBOR
  • 2025-12-15 Relisted MTCBOR
  • 2025-11-19 Listed $117,500 MTCBOR

Property tax history

+22.6%/yr

Latest (2025): $1,104 · +6.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…