CashFlowRE
Sign in Sign up
309 8th Ave
A- Composite 81.99
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +6.8/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0

$60,000

309 8th Ave · Hinton, WV 25951
3 bd · 1.0 ba · 1,344 sqft · SingleFamily · 224 Days on market
Built 1930 Est $103k · 42% under ↓ 45% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Charming 3-Bedroom Home in the Heart of Hinton, WV with River Views! Whether you're a first-time homebuyer ready to plant roots or an investor looking to expand your portfolio, this property is a smart move. This 3-bedroom, 1 full bathroom home with excellent hardwoods offers the perfect blend of comfort, value, and potential all set in the scenic, small-town charm of Hinton, West Virginia just minutes from Americas newest National Park and Preserve-The New River Gorge hosting world class outdoor recreation.

Key facts

  • Heart of hinton
  • New river gorge
  • River views

Tags

RIVER VIEWSHEART OF HINTONNEW RIVER GORGE

Property features AI

Exterior

  • Home design: Residential 2-story
  • Construction: Block foundation
  • Exterior features: Wood and shingle roof; Property has a view

Interior

  • Flooring: Hardwood
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Floor furnace heating; Central air conditioning
  • Interior features: Hardwood floors; Six total rooms

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 $60k.

Deal economics

  • At list price, monthly cash flow is $450 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $60k).
  • Recommended offer: $53k (12.0% below list) — sets the bar for market timing.
  • Cap rate 15.3% vs local median 2.6% in Hinton — 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 62/100 on livability (#188 in WV) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools F, amenities F, commute F.
  • Summers County Schools (town): math 18% / reading 32% proficiency, ranked #49 of 55 in WV (top 89%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 53 active listings in the ZIP; 19 units permitted in Summers County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $3k of equity ($415 loan paydown + $2k appreciation (3.7% local appreciation)).
  • Summers County population projected at -26% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (3.7% appreciation + 3.0% rent growth), your $17k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 224 days — a 12% lower offer ($53k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $50k (45%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $52,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 224 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 1930 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
1.82%
Cap rate
15.29%
Cash-on-cash
32.13%
DSCR
2.43
GRM
4.6

CMA / ARV

ARV (on-the-fly)
$103,488
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
813 Cardinal Way 0.09mi 3/2.0 1,260 (-6%) 14mo $97,500 $77 70
1318 Temple St 0.35mi 3/1.0 1,170 (-13%) 14mo $25,000 $21 51

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

Projected returns pro-forma

3.7% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
39.0%
Equity multiple
3.27×
Total profit
$38,135
Equity at exit
$29,358
10-year hold
IRR
38.4%
Equity multiple
6.53×
Total profit
$92,944
Equity at exit
$47,189

Cash invested: $16,800 (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 25951

Home prices YoY
1.8%
Active inventory
53
Price-to-rent
4.6×

Monthly cashflow live

Estimated rent
$1,094 medium interval (Pro) →
Mortgage (P&I)
$315
Tax est. 1.5%
$75 /mo · $900/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$230
Net cashflow
$450

Break-even live

Break-even rent $525
Max offer price $60,000
Occupancy floor 54%

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
$15,000
Closing costs
$1,800
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 21 events

  1. 2026-06-18
    days on market $60,000 Active 224 DOM
  2. 2026-06-17
    days on market $60,000 Active 223 DOM
  3. 2026-06-16
    days on market $60,000 Active 222 DOM
  4. 2026-06-15
    days on market $60,000 Active 221 DOM
  5. 2026-06-15
    days on market $60,000 Active 220 DOM
  6. 2026-06-13
    days on market $60,000 Active 219 DOM
  7. 2026-06-12
    days on market $60,000 Active 218 DOM
  8. 2026-06-09
    days on market $60,000 Active 215 DOM
  9. 2026-06-08
    days on market $60,000 Active 214 DOM
  10. 2026-06-08
    days on market $60,000 Active 213 DOM
  11. 2026-06-07
    days on market $60,000 Active 212 DOM
  12. 2026-06-04
    days on market $60,000 Active 210 DOM
  13. 2026-06-03
    days on market $60,000 Active 209 DOM
  14. 2026-06-02
    days on market $60,000 Active 208 DOM
  15. 2026-06-01
    days on market $60,000 Active 207 DOM
  16. 2026-05-31
    days on market $60,000 Active 206 DOM
  17. 2026-05-16
    status Active
  18. 2026-05-16
    price $60,000
  19. 2026-05-16
    historical
  20. 2026-01-19
    price $99,000
  21. 2025-11-06
    listed $110,000 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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 4/10 Moderate 8 d/yr ≥93°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% 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
$13,132
− Mortgage interest
−$3,361
− Property taxes
−$900
− Insurance
−$300
− Repairs & maintenance
−$1,051
− Management
−$1,051
− Depreciation
−$1,745
Taxable income
$4,725
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,134
After-tax cash flow
$4,265/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
Summers County Schools
NCES district ID
5401350
Math proficiency
18% ▼ -8.00%
Reading proficiency
32% ▼ -4.00%
Median HH income
$33,089
Composite
20.39/100
National rank
#8593
State rank
#49 of 55 in WV

Livability — Hinton

Score
62/100
State rank
#188
US rank
#17062

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hinton, WV
Population (ZIP)
5,286

Population outlook (Summers County) Hauer SSP2

Today (2025)
11,605 people
By 2030
10,904 · -6.0%
By 2040
9,658 · -16.8%
By 2050
8,619 · -25.7%
By 2075
6,920 · -40.4%
By 2100
5,819 · -49.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Black 7% Two or more races 2%
Common ancestry
Slovak 4% Serbian 2% Iranian 1%
Foreign-born
0%
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Summers

2024 margin
Solid R (+51.4) · D 23.3% · R 74.7% · Other 2.0%
2008→2024 swing
-40.1pp toward R · 2008: -11.3pp · 2024: -51.4pp
All cycles
2024: R+51.4 2020: R+47.0 2016: R+46.6 2012: R+28.8 2008: R+11.3

Not yet ingested

Civics

Market trends

HPI YoY
▲ 3.70%
Current HPI
211.4453
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

-45.5% since first listed
5 events — show timeline
  • 2026-05-16 Relisted GVBOR
  • 2026-05-16 Price Changed $60,000 GVBOR
  • 2026-05-16 Delisted GVBOR
  • 2026-01-19 Price Changed $99,000 GVBOR
  • 2025-11-06 Listed $110,000 GVBOR

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…