CashFlowRE
Sign in Sign up
620 Hobson St
D+ Composite 45.42
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).

  • ARV discount +15.0/15.0
  • Cash flow +10.9/30.0
  • Livability +4.2/5.0
  • Schools +4.1/10.0
  • DSCR +3.2/10.0
  • Rent growth +2.9/5.0
  • 1% rule +2.6/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$139,000

620 Hobson St · Morgantown, WV 26501
2 bd · 1.0 ba · 1,200 sqft · SingleFamily public records · 127 Days on market
Built 1940 1,873 sqft lot $116/sqft · 33% below area Est $208k · 33% under

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

Listing remarks MLS

Charming older home with tasteful renovations throughout. Features large rooms, a spacious front porch perfect for relaxing, and a convenient location close to town. Full of character with modern updates. $3,000 towards closing costs/flooring with approved offer!!

Key facts

  • Spacious front porch
  • Convenient location
  • 1,873 sq ft lot

Tags

SPACIOUS FRONT PORCHCONVENIENT LOCATION

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 2-bed/1.0-bath single-family listed at $139k.

Deal economics

  • At list price, monthly cash flow is $-61 ($-727/yr) — negative.
  • To cash-flow at today's rent, offer at most $128k (7.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $106k (23.6% below list).
  • Recommended offer: $106k (23.6% below list) — sets the bar for 1% rule.
  • Cap rate 5.8% vs local median 3.1% in Morgantown — 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 84/100 on livability (#5 in WV, #674 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: schools D+, employment D-.
  • Monongalia County Schools (urban): math 45% / reading 53% proficiency, ranked #1 of 55 in WV (top 2%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+1.4%/yr); 129 active listings in the ZIP; 23 units permitted in Monongalia County in 2024 (15 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $961 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Monongalia County population projected at +38% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 127 days — a 12% lower offer ($122k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $44k; list at $139k implies a 212% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $106,251 (23.6% 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 127 days. Have you received any prior offers? Is the seller open to a 24% concession, seller financing, or rate buy-down credit?
  3. Built in 1940 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 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?
  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
0.76%
Cap rate
5.77%
Cash-on-cash
-1.87%
DSCR
0.92
GRM
10.9

CMA / ARV

ARV (median comp)
$207,645
List price
$139,000
Delta
-33.06%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
416 E Brockway Ave 0.09mi 2/1.0 1,261 (+5%) 12mo $225,000 $178 78
216 Reay Aly 0.19mi 3/2.0 (+1) 1,272 (+6%) 12mo $269,000 $211 62
421 White Ave 0.14mi 2/1.5 1,044 (-13%) 11mo $265,000 $254 61
608 E Brockway Ave 0.27mi 3/1.5 (+1) 1,050 (-12%) 1mo $229,900 $219 59
913 Ridgeway Ave 0.64mi 3/1.0 (+1) 1,200 (0%) 10mo $215,000 $179 56
145 Grandview Ave 0.56mi 2/2.0 1,260 (+5%) 14mo $235,000 $187 50
913 Snider St 0.67mi 2/1.0 1,260 (+5%) 13mo $170,000 $135 50
814 Clinton 0.59mi 3/2.0 (+1) 1,104 (-8%) 1mo $170,000 $154 50
736 Richwood Ave 0.49mi 3/1.0 (+1) 1,304 (+9%) 12mo $150,000 $115 47
1101 Sabraton Ave 0.69mi 3/2.0 (+1) 1,190 (-1%) 13mo $236,000 $198 47
265 Waitman St 0.70mi 3/2.0 (+1) 1,273 (+6%) 6mo $197,500 $155 43
925 Garrison 0.73mi 3/2.0 (+1) 1,303 (+9%) 1mo $215,000 $165 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 · 1.42% rent growth · sell at horizon

5-year hold
IRR
-21.1%
Equity multiple
0.28×
Total profit
$-28,067
Equity at exit
$20,725
10-year hold
IRR
-18.3%
Equity multiple
0.07×
Total profit
$-36,105
Equity at exit
$12,018

Cash invested: $38,920 (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 26501

Home prices YoY
-30.1%
Rents YoY
1.4%
Active inventory
129
Price-to-rent
10.9×

Monthly cashflow live

Estimated rent
$1,063 medium interval (Pro) →
Mortgage (P&I)
$729
Tax from tax record
$113 /mo · $1,357/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$223
Net cashflow
$-61

Break-even live

Break-even rent $1,139
Max offer price $128,298
Occupancy floor

Sensitivity live

Price -10% $18 -5% $-21 +0% $-61 +5% $-100 +10% $-139
Rent -10% $-145 -5% $-103 +0% $-61 +5% $-19 +10% $23
Rate -1.0pp $9 -0.5pp $-25 base $-61 +0.5pp $-97 +1.0pp $-133

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
$34,750
Closing costs
$4,170
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 22 events

  1. 2026-06-19
    days on market $139,000 Active 127 DOM
  2. 2026-06-18
    days on market $139,000 Active 126 DOM
  3. 2026-06-17
    days on market $139,000 Active 125 DOM
  4. 2026-06-16
    days on market $139,000 Active 124 DOM
  5. 2026-06-15
    days on market $139,000 Active 123 DOM
  6. 2026-06-14
    days on market $139,000 Active 121 DOM
  7. 2026-06-13
    days on market $139,000 Active 120 DOM
  8. 2026-06-10
    days on market $139,000 Active 118 DOM
  9. 2026-06-09
    days on market $139,000 Active 117 DOM
  10. 2026-06-08
    days on market $139,000 Active 116 DOM
  11. 2026-06-07
    days on market $139,000 Active 115 DOM
  12. 2026-06-05
    days on market $139,000 Active 112 DOM
  13. 2026-06-03
    days on market $139,000 Active 111 DOM
  14. 2026-06-02
    days on market $139,000 Active 110 DOM
  15. 2026-06-01
    days on market $139,000 Active 109 DOM
  16. 2026-05-31
    days on market $139,000 Active 108 DOM
  17. 2026-05-30
    days on market $139,000 Active 107 DOM
  18. 2026-04-08
    price $144,000 264-char remark
    Show marketing remark (264 chars)

    Charming older home with tasteful renovations throughout. Features large rooms, a spacious front porch perfect for relaxing, and a convenient location close to town. Full of character with modern updates. $3,000 towards closing costs/flooring with approved offer!!

  19. 2026-03-30
    price $144,500 264-char remark
    Show marketing remark (264 chars)

    Charming older home with tasteful renovations throughout. Features large rooms, a spacious front porch perfect for relaxing, and a convenient location close to town. Full of character with modern updates. $3,000 towards closing costs/flooring with approved offer!!

  20. 2026-03-12
    price $154,500 264-char remark
    Show marketing remark (264 chars)

    Charming older home with tasteful renovations throughout. Features large rooms, a spacious front porch perfect for relaxing, and a convenient location close to town. Full of character with modern updates. $3,000 towards closing costs/flooring with approved offer!!

  21. 2026-02-12
    listed $155,000 Active 264-char remark
    Show marketing remark (264 chars)

    Charming older home with tasteful renovations throughout. Features large rooms, a spacious front porch perfect for relaxing, and a convenient location close to town. Full of character with modern updates. $3,000 towards closing costs/flooring with approved offer!!

  22. 1999-11-08
    soldstatus $44,500

ⓘ 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
$1,357 · $113/mo
Projected year-2 tax
$1,357 · $113/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 4/10 Moderate 7 d/yr ≥97°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 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
$12,750
− Mortgage interest
−$7,786
− Property taxes
−$1,357
− Insurance
−$695
− Repairs & maintenance
−$1,020
− Management
−$1,020
− Depreciation
−$4,044
Taxable loss
−$3,172
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$761
After-tax cash flow
$34/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
Monongalia County Schools
NCES district ID
5400930
Math proficiency
45% ▼ -5.00%
Reading proficiency
53% ▼ -2.00%
Median HH income
$43,820
Composite
41.34/100
National rank
#3503
State rank
#1 of 55 in WV

Livability — Morgantown

Score
84/100
State rank
#5
US rank
#674

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Morgantown, WV
County
Monongalia County · 97,252 people
City population
97,252
Metro
Morgantown, WV
Population (ZIP)
19,529
Household income
$63,529
Rent vs Own
39.1% rent · 60.9% own
Severe rent burden
595.0

Population outlook (Monongalia County) Hauer SSP2

Today (2025)
122,188 people
By 2030
131,536 · +7.7%
By 2040
149,777 · +22.6%
By 2050
168,245 · +37.7%
By 2075
207,979 · +70.2%
By 2100
239,430 · +96.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (88%)
Race & ethnicity
White 88% Black 6% Two or more races 3% Hispanic / Latino 2% Asian 1%
Common ancestry
Slovak 4% Italian 3% Romanian 3%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 2%

Political lean MEDSL · Monongalia

2024 margin
Toss-up / Even · D 46.5% · R 50.9% · Other 2.7%
2008→2024 swing
-8.2pp toward R · 2008: 3.9pp · 2024: -4.4pp
All cycles
2024: R+4.4 2020: R+1.2 2016: R+10.4 2012: R+9.7 2008: D+3.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -95.15%
Current HPI
220.911
Rent YoY
▲ 1.42%
Metro
Morgantown, WV
State GDP YoY
F500 in state
0

Price history

+223.6% since first listed
5 events — show timeline
  • 2026-04-08 Price Changed $144,000 NCWVREIN
  • 2026-03-30 Price Changed $144,500 NCWVREIN
  • 2026-03-12 Price Changed $154,500 NCWVREIN
  • 2026-02-12 Listed $155,000 NCWVREIN
  • 1999-11-08 Sold (Public Records) $44,500 Public Records

Property tax history

+2.2%/yr

Latest (2025): $1,357 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…