CashFlowRE
Sign in Sign up
135 Presidents Pointe Ave
D- Composite 35.93
Why this score? — see what drove the D- 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).

  • Appreciation +10.0/10.0
  • Cash flow +6.8/30.0
  • ARV discount +5.3/15.0
  • Schools +3.4/10.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.2/10.0
  • DSCR +1.0/10.0

$349,900

135 Presidents Pointe Ave · Ranson, WV 25438
3 bd · 2.5 ba · 1,745 sqft · Townhouse public records · 105 Days on market
Built 2021 1,759 sqft lot Est $333k · at est. $61/mo HOA · 3% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome home to this beautifully maintained 3-bedroom, 2.5-bath interior townhome located in the desirable Presidents Pointe Subdivision. Move-in ready and filled with thoughtful updates, this property offers comfort, convenience, and modern living at its finest. Step inside to find freshly painted interiors that create a bright, welcoming atmosphere. All bathrooms have been professionally recalked and sealed, ensuring a clean, refreshed look throughout. The upgraded kitchen features stylish finishes and functional design—perfect for everyday living or entertaining. This home comes equipped with a technology package, including a built-in alarm system for added security and peace of mi

Key facts

  • $61 HOA
  • 2 garage spots
  • Built 2021

Property features AI

Finance

  • Other: Not in a federal flood zone; Total below-grade finished area reported as 305 (assessor); Above-grade finished area reported as 1,440 (assessor); Pets allowed with no restrictions
  • Financial info:
  • HOA & community: Monthly HOA fee of $61; HOA covers common area maintenance, road maintenance, and trash

Exterior

  • Parking: Attached rear-entry garage with 2 garage spaces; Driveway parking; On-street parking
  • Security:
  • Utilities: Public water; Public sewer; Electric service for heating, cooling, and hot water
  • Home design: Interior townhouse/rowhouse; Fee simple ownership
  • Construction: Aluminum siding exterior; Concrete perimeter foundation; Above-grade and below-grade finished areas
  • Exterior features: Located within city limits; No tidal water

Interior

  • Kitchen:
  • Bedrooms: Three bedrooms on the main level
  • Flooring:
  • Bathrooms: Two full bathrooms; One half bathroom
  • Heating & cooling: Heat pump(s) heating; Central air conditioning; Electric heating and cooling; Electric hot water
  • Interior features: Finished above-grade living area as per assessor; Basement fully finished with front entrance and connecting stairway; Garage access from basement; Basement living space included in finished area
  • Laundry & utility:

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/2.5-bath townhouse listed at $350k.

Deal economics

  • At list price, monthly cash flow is $-546 ($-7k/yr) — negative.
  • To cash-flow at today's rent, offer at most $253k (27.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $216k (38.4% below list).
  • Recommended offer: $216k (38.4% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 66/100 on livability (#100 in WV) — a middle-class / working-renter tenant base. Strengths: crime A+, housing A+, cost of living A-; Watch: schools F, amenities F, commute F.
  • Jefferson County Schools (rural): math 29% / reading 46% proficiency, ranked #6 of 55 in WV (top 11%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 311 active listings in the ZIP; 19 comparable units currently listed for rent nearby; rentals leasing fast (median 13d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 1,162 units permitted in Jefferson County in 2024 (360 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($82k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $37k of equity ($2k loan paydown + $35k appreciation (10.0% local appreciation)).
  • Jefferson County population projected at +13% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • By year 2, paydown + projected appreciation supports a ~$60k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 105 days — a 9% lower offer ($318k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $215,594 (38.4% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 105 days. Have you received any prior offers? Is the seller open to a 38% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.62%
Cap rate
4.42%
Cash-on-cash
-6.69%
DSCR
0.70
GRM
13.5

CMA / ARV

ARV (on-the-fly)
$333,295
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
308 Presidents Pointe Ave #611 0.12mi 3/2.5 1,731 (-1%) 1mo $319,990 $185 93
300 Presidents Pointe Ave #609 0.12mi 3/2.5 1,731 (-1%) 1mo $340,000 $196 92
316 Presidents Pointe Ave #613 0.12mi 3/2.5 1,731 (-1%) 1mo $344,990 $199 92
431 Presidents Pointe Ave #450 0.29mi 3/2.5 1,731 (-1%) 1mo $349,990 $202 84
435 Presidents Pointe Ave 0.30mi 3/2.5 1,731 (-1%) 2mo $329,990 $191 84
22 United Mews #536 0.36mi 3/2.5 1,731 (-1%) 1mo $349,990 $202 81
14 United Mews #534 0.37mi 3/2.5 1,731 (-1%) 1mo $312,490 $181 81
18 United Mews #535 0.38mi 3/2.5 1,731 (-1%) 1mo $319,990 $185 80
348 Anthem St #442 0.33mi 3/2.5 1,891 (+8%) 0mo $344,990 $182 70
368 Anthem St #447 0.35mi 2/2.5 (-1) 1,656 (-5%) 1mo $299,990 $181 70
376 Anthem St #449 0.35mi 3/2.5 1,891 (+8%) 0mo $344,990 $182 69
658 Thumper Dr 0.39mi 3/2.5 1,504 (-14%) 0mo $295,000 $196 59

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

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
19.5%
Equity multiple
2.59×
Total profit
$155,717
Equity at exit
$315,218
10-year hold
IRR
18.0%
Equity multiple
5.96×
Total profit
$485,767
Equity at exit
$679,779

Cash invested: $97,972 (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 25438

Home prices YoY
10.3%
Active inventory
311
Price-to-rent
13.5×

Monthly cashflow live

Estimated rent
$2,156 high interval (Pro) →
Mortgage (P&I)
$1,835
Tax from tax record
$208 /mo · $2,490/yr
Insurance
$146
HOA
$61
Vacancy / Maint / Mgmt
$453
Net cashflow
$-546

Break-even live

Break-even rent $2,847
Max offer price $253,442
Occupancy floor

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
$87,475
Closing costs
$10,497
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 19 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
214 Coolidge Ave Ranson, WV 2.0 2.5 1387 $1,925 $1.39 19d 1 0.03mi
36 Anthem St Ranson, WV 2.0 2.5 1397 $1,800 $1.29 24d 1 0.04mi
99 Anthem St Ranson, WV 2.0 2.5 1387 $2,000 $1.44 24d 1 0.09mi
34 Coolidge Ave Ranson, WV 2.0 2.5 1397 $1,850 $1.32 2d 1 0.09mi
300 Presidents Pointe Ave Ranson, WV 3.0 2.5 1731 $2,200 $1.27 19d 1 0.11mi
163 Anthem St Ranson, WV 2.0 2.5 1386 $2,500 $1.80 4d 1 0.12mi
112 Cecily Way Unit 112 Ranson, WV 3.0 4.0 1905 $2,100 $1.10 5d 1 0.24mi
51 Cecily Way Ranson, WV 3.0 2.5 1998 $2,000 $1.00 13d 1 0.27mi
495 National St Ranson, WV 2.0 2.5 1330 $1,850 $1.39 24d 1 0.27mi
1247 Mare St Ranson, WV 3.0 2.5 1985 $2,080 $1.05 24d 1 0.61mi
452 18th Ave Ranson, WV 3.0 2.5 1726 $1,995 $1.16 4d 1 0.71mi
1344 Red Clover Ln Ranson, WV 3.0 2.5 1723 $2,099 $1.22 13d 1 0.71mi
1308 Cedar Valley Rd Unit 1308 Ranson, WV 2.0 4.0 1333 $1,899 $1.42 24d 1 0.75mi
1130 Stallion St Ranson, WV 3.0 2.5 1648 $1,900 $1.15 5d 1 0.78mi
405 17th Ave Ranson, WV 3.0 2.5 1725 $2,150 $1.25 5d 1 0.80mi
415 17th Ave Ranson, WV 3.0 2.5 1521 $1,990 $1.31 24d 1 0.80mi
35 Short Branch Dr Ranson, WV 3.0 2.5 1940 $2,200 $1.13 4d 1 0.92mi
271 Swan Field Ave Charles Town, WV 3.0 2.5 1786 $2,100 $1.18 4d 1 1.12mi
406 Freeman St Ranson, WV 3.0 2.5 1906 $2,600 $1.36 3d 1 1.39mi

HOA detail

Monthly dues
$61 · $732/yr
Likely covers
security

Listing history 18 events

  1. 2026-06-18
    days on market $349,900 Active 105 DOM
  2. 2026-06-17
    days on market $349,900 Active 104 DOM
  3. 2026-06-16
    days on market $349,900 Active 103 DOM
  4. 2026-06-15
    days on market $349,900 Active 102 DOM
  5. 2026-06-13
    days on market $349,900 Active 100 DOM
  6. 2026-06-13
    days on market $349,900 Active 99 DOM
  7. 2026-06-09
    days on market $349,900 Active 96 DOM
  8. 2026-06-08
    days on market $349,900 Active 95 DOM
  9. 2026-06-07
    days on market $349,900 Active 94 DOM
  10. 2026-06-04
    days on market $349,900 Active 91 DOM
  11. 2026-06-03
    days on market $349,900 Active 90 DOM
  12. 2026-06-02
    days on market $349,900 Active 89 DOM
  13. 2026-06-01
    days on market $349,900 Active 88 DOM
  14. 2026-05-31
    days on market $349,900 Active 87 DOM
  15. 2026-04-18
    price $349,900
  16. 2026-03-06
    listed $359,000 Active
  17. 2026-03-01
    historical $359,000
  18. 2023-08-25
    soldstatus $320,000

ⓘ 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
$2,490 · $208/mo
Projected year-2 tax
$2,490 · $208/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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥102°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$25,871
− Mortgage interest
−$19,600
− Property taxes
−$2,490
− Insurance
−$1,750
− Repairs & maintenance
−$2,070
− Management
−$2,070
− HOA
−$732
− Depreciation
−$10,179
Taxable loss
−$13,019
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,124
After-tax cash flow
$-3,428/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
Jefferson County Schools
NCES district ID
5400570
Math proficiency
29% ▼ -13.00%
Reading proficiency
46% ▼ -7.00%
Median HH income
$67,038
Composite
33.98/100
National rank
#5322
State rank
#6 of 55 in WV

Livability — Ranson

Score
66/100
State rank
#100
US rank
#11255

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
Ranson, WV
County
Jefferson County · 28,403 people
City population
7,330
Metro
Washington-Arlington-Alexandria, DC-VA-MD-WV
Population (ZIP)
7,330
Household income
$81,875
Rent vs Own
27.2% rent · 72.8% own
Severe rent burden
90.0

Population outlook (Jefferson County) Hauer SSP2

Today (2025)
61,715 people
By 2030
64,052 · +3.8%
By 2040
67,713 · +9.7%
By 2050
69,843 · +13.2%
By 2075
72,679 · +17.8%
By 2100
71,872 · +16.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (72%)
Race & ethnicity
White 72% Hispanic / Latino 14% Two or more races 7% Black 7% Asian 3%
Hispanic origin (detail)
Mexican 3% Puerto Rican 4%
Common ancestry
Serbian 4% Italian 2% Romanian 2%
Foreign-born
7% · Canada, Philippines
Languages at home
87% English-only · Spanish 9% Other Asian/Pacific 3%

Political lean MEDSL · Jefferson

2024 margin
R (+15.8) · D 41.0% · R 56.8% · Other 2.1%
2008→2024 swing
-20.6pp toward R · 2008: 4.8pp · 2024: -15.8pp
All cycles
2024: R+15.8 2020: R+10.5 2016: R+15.3 2012: R+4.0 2008: D+4.8

Not yet ingested

Civics

Market trends

HPI YoY
▲ 32.87%
Current HPI
352.707
Rent YoY
Metro
Washington-Arlington-Alexandria, DC-VA-MD-WV
State GDP YoY
F500 in state
0

Price history

+9.3% since first listed
4 events — show timeline
  • 2026-04-18 Price Changed $349,900 BRIGHT MLS
  • 2026-03-06 Listed $359,000 BRIGHT MLS
  • 2026-03-01 Coming Soon $359,000 BRIGHT MLS
  • 2023-08-25 Sold (Public Records) $320,000 Public Records

Property tax history

+47.0%/yr

Latest (2025): $2,490 · +6.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…