CashFlowRE
Sign in Sign up
2957 Shank Ave
B Composite 70.01
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 +3.9/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$59,900

2957 Shank Ave · Hurricane, WV 25526
3 bd · 1.5 ba · 1,400 sqft · SingleFamily public records · 4 Days on market
Built 1964 0.25 ac lot ↓ 14% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

JUST LISTED!! One level home on double lot * 3 bedrooms / 1.5 baths * Formal dining room * Backyard access from alley * First Look period expires 7/13/26. * This is a Fannie Mae HomePath property.

Key facts

  • Formal dining room
  • Double lot
  • 0.25 acre lot

Tags

DOUBLE LOTFORMAL DINING ROOMBACKYARD ACCESS FROM ALLEY

Property features AI

Finance

  • Financial info: Annual tax amount: $1,060

Exterior

  • Security: Smoke detectors installed
  • Utilities: Public water; Public sewer
  • Home design: Residential ranch-style property
  • Construction: Aluminum siding and frame construction
  • Exterior features: Composition/shingle roof; Lot approximately 0.25 acres with dimensions ~80 x 80 x 140 x 140

Interior

  • Bedrooms: Total of 6 rooms (bedrooms and living spaces combined)
  • Flooring: Hardwood; Vinyl
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Heat pump heating; Heat pump cooling
  • Interior features: Hardwood and vinyl flooring; No basement

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/1.5-bath single-family listed at $60k.

Deal economics

  • At list price, monthly cash flow is $713 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $60k).
  • Cap rate 20.6% vs local median 4.0% in Hurricane — 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 72/100 on livability (#47 in WV) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • Putnam County Schools (suburban): math 40% / reading 50% proficiency, ranked #2 of 55 in WV (top 4%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Conner Street Elementary (math 32% / reading 42%, grade F, #130 of 377 statewide, top 39%, 357 students, 0% FRL); Hurricane Middle (math 44% / reading 50%, grade D+, #6 of 109 statewide, top 6%, 849 students, 0% FRL); Hurricane High School (math 38% / reading 62%, grade D+, #6 of 110 statewide, top 5%, 1,256 students, 0% FRL) — zoned schools average 0% FRL vs 33% district-wide (33 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 119 active listings in the ZIP; solid renter incomes; 111 units permitted in Putnam County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $414 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $17k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $59,900

Questions for the listing agent

  1. Built in 1964 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
2.38%
Cap rate
20.58%
Cash-on-cash
51.02%
DSCR
3.27
GRM
3.5

CMA / ARV

ARV (on-the-fly)
$204,400
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2967 Shank Ave 0.05mi 3/1.0 1,506 (+8%) 5mo $137,500 $91 79
2831 Washington Ave 0.17mi 3/1.0 1,310 (-6%) 6mo $209,600 $160 74
2920 Virginia Ave 0.21mi 2/1.5 (-1) 1,320 (-6%) 10mo $192,500 $146 67
434 Brook Cir 0.19mi 3/1.0 1,601 (+14%) 1mo $219,000 $137 64
102 Peak Cir 0.15mi 3/1.0 1,225 (-12%) 9mo $201,000 $164 62
2490 Montana Ave 0.27mi 3/2.0 1,215 (-13%) 3mo $182,000 $150 61
219 Melrose Dr 0.71mi 3/1.0 1,377 (-2%) 2mo $192,500 $140 61
3309 Morning Rd 0.69mi 3/2.0 1,276 (-9%) 0mo $236,649 $185 50
406 Dudding Ave 0.56mi 3/1.5 1,520 (+9%) 12mo $200,000 $132 49
3253 Putnam Ave 0.67mi 3/1.5 1,244 (-11%) 4mo $160,000 $129 47
523 Dudding Ave 0.67mi 3/1.0 1,512 (+8%) 8mo $227,900 $151 47
134 Taylor St 0.49mi 4/2.0 (+1) 1,583 (+13%) 7mo $180,000 $114 42

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

Projected returns pro-forma

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

5-year hold
IRR
48.9%
Equity multiple
3.13×
Total profit
$35,734
Equity at exit
$8,931
10-year hold
IRR
54.4%
Equity multiple
6.35×
Total profit
$89,687
Equity at exit
$5,179

Cash invested: $16,772 (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 25526

Home prices YoY
-30.1%
Active inventory
119
Price-to-rent
3.5×

Monthly cashflow live

Estimated rent
$1,427 medium interval (Pro) →
Mortgage (P&I)
$314
Tax est. 1.5%
$75 /mo · $898/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$300
Net cashflow
$713

Break-even live

Break-even rent $524
Max offer price $59,900
Occupancy floor 45%

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
$14,975
Closing costs
$1,797
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 5 events

  1. 2026-06-17
    status $59,900 Pending 4 DOM
  2. 2026-06-16
    days on market $59,900 Active 4 DOM
  3. 2026-06-15
    days on market $59,900 Active 3 DOM
  4. 2026-06-13
    remarks 197-char remark
  5. 2026-06-13
    listed $59,900 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 4/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥101°F today · 20 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
$17,120
− Mortgage interest
−$3,355
− Property taxes
−$898
− Insurance
−$300
− Repairs & maintenance
−$1,370
− Management
−$1,370
− Depreciation
−$1,743
Taxable income
$8,085
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,940
After-tax cash flow
$6,617/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
Putnam County Schools
NCES district ID
5401200
Math proficiency
40% ▼ -13.00%
Reading proficiency
50% ▼ -6.00%
Median HH income
$54,783
Composite
39.06/100
National rank
#4060
State rank
#2 of 55 in WV

Livability — Hurricane

Score
72/100
State rank
#47
US rank
#5846

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hurricane, WV
County
Putnam County · 22,514 people
City population
22,514
Metro
Huntington-Ashland, WV-KY-OH
Population (ZIP)
22,514
Household income
$85,176
Rent vs Own
19.6% rent · 80.4% own
Severe rent burden
205.0

Population outlook (Putnam County) Hauer SSP2

Today (2025)
58,915 people
By 2030
59,400 · +0.8%
By 2040
59,444 · +0.9%
By 2050
58,510 · -0.7%
By 2075
54,603 · -7.3%
By 2100
46,202 · -21.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Two or more races 3% Hispanic / Latino 2% Asian 1%
Common ancestry
Slovak 3% Italian 1% Serbian 1%
Foreign-born
2% · Canada
Languages at home
98% English-only · Spanish 1% Other Asian/Pacific 0%

Political lean MEDSL · Putnam

2024 margin
Solid R (+46.3) · D 25.9% · R 72.2% · Other 1.9%
2008→2024 swing
-22.8pp toward R · 2008: -23.5pp · 2024: -46.3pp
All cycles
2024: R+46.3 2020: R+42.6 2016: R+47.8 2012: R+37.1 2008: R+23.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -68.01%
Current HPI
157.7355
Rent YoY
Metro
Huntington-Ashland, WV-KY-OH
State GDP YoY
F500 in state
0

Price history

-13.8% since first listed
2 events — show timeline
  • 2026-06-12 Listed $59,900 KVBOR
  • 2026-05-07 Sold (Public Records) $69,454 Public Records

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…