CashFlowRE
Sign in Sign up
140 Pinehurst Ave
D Composite 42.4
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).

  • Cash flow +9.4/30.0
  • Appreciation +8.0/10.0
  • ARV discount +7.5/15.0
  • Schools +5.2/10.0
  • Livability +3.1/5.0
  • DSCR +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.5/10.0

$135,000

140 Pinehurst Ave · Peterstown, WV 24124
2 bd · 1.0 ba · 908 sqft · SingleFamily public records · 6 Days on market
Built 1946 0.60 ac lot

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

Listing remarks

Adorable Ranch with lots of updates! Roof only 2+/- yrs old. Gas furnace & Central Air only 5+/- yrs old. Great level yard w/ beautiful landscaping. Grow your own beautiful flowers in the Greenhouse complete with solar fan & electric. Lots of parking with Detached Garage & large carport w/ paved drive. This home is a must see!!

Key facts

  • Level yard
  • Solar fan
  • Large carport

Tags

LEVEL YARDBEAUTIFUL LANDSCAPINGGREENHOUSESOLAR FANDETACHED GARAGELARGE CARPORT

Property features AI

Finance

  • Financial info: $591 annual tax (provided)

Exterior

  • Parking: Detached parking on asphalt surface
  • Utilities: Public water; Public sewer
  • Home design: Single-family detached residence; One level / single-story; Vinyl siding
  • Construction: Metal roof
  • Exterior features: Deck; Porch

Interior

  • Kitchen: Electric range; Refrigerator
  • Bedrooms: 5 total rooms (bedroom count not separately listed)
  • Flooring: Carpet; Hardwood; Vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Natural gas heating; Central air conditioning
  • Interior features: Electric water heater; Concrete basement with sump pump; Garden
  • Laundry & utility: No specific washer/dryer listed

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 $135k.

Deal economics

  • At list price, monthly cash flow is $-96 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $118k (12.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $88k (34.5% below list).
  • Recommended offer: $88k (34.5% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 61/100 on livability (#205 in WV) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B; Watch: amenities F, commute F, employment F.
  • Giles County Public School District (rural): math 56% / reading 68% proficiency, ranked #54 of 131 in VA (top 41%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Narrows Elementary/Middle (math 60% / reading 66%, grade B, #470 of 1,108 statewide, top 43%, 859 students, 39% FRL); Narrows High (math 57% / reading 72%, grade B-, #213 of 319 statewide, top 69%, 411 students, 35% FRL) — zoned schools at 37% FRL track the district average.
  • Market conditions: 25 units permitted in Giles County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $9k of equity ($933 loan paydown + $8k appreciation (6.0% local appreciation)).
  • Giles County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • By year 4, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1946 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $88,400 (34.5% 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. Built in 1946 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
0.65%
Cap rate
5.44%
Cash-on-cash
-3.05%
DSCR
0.86
GRM
12.7

CMA / ARV

ARV (on-the-fly)
$82,628
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
122 Jefferson St 0.15mi 2/1.0 1,006 (+11%) 13mo $92,000 $91 64

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

Projected returns pro-forma

6.04% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
13.0%
Equity multiple
1.88×
Total profit
$33,076
Equity at exit
$85,165
10-year hold
IRR
13.5%
Equity multiple
3.69×
Total profit
$101,854
Equity at exit
$154,700

Cash invested: $37,800 (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 24124

Home prices YoY
3.1%
Price-to-rent
12.7×

Monthly cashflow live

Estimated rent
$884 medium interval (Pro) →
Mortgage (P&I)
$708
Tax from tax record
$30 /mo · $361/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$186
Net cashflow
$-96

Break-even live

Break-even rent $1,005
Max offer price $118,053
Occupancy floor

Sensitivity live

Price -10% $-20 -5% $-58 +0% $-96 +5% $-134 +10% $-172
Rent -10% $-166 -5% $-131 +0% $-96 +5% $-61 +10% $-26
Rate -1.0pp $-28 -0.5pp $-62 base $-96 +0.5pp $-131 +1.0pp $-167

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
$33,750
Closing costs
$4,050
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. 2026-06-09
    statusdays on market $135,000 Pending 6 DOM
  2. 2026-06-08
    days on market $135,000 Active 5 DOM
  3. 2026-06-07
    days on market $135,000 Active 4 DOM
  4. 2026-06-03
    remarks 336-char remark
  5. 2026-06-03
    listed $135,000 Active 1 DOM

ⓘ 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
$361 · $30/mo
Projected year-2 tax
$796 · $66/mo
Expected delta
+$435/yr (+$36/mo · 120.6%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥93°F today · 22 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
$10,608
− Mortgage interest
−$7,562
− Property taxes
−$361
− Insurance
−$675
− Repairs & maintenance
−$849
− Management
−$849
− Depreciation
−$3,927
Taxable loss
−$3,615
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$868
After-tax cash flow
$-284/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
Giles County Public School District
NCES district ID
5101590
Math proficiency
56% ▼ -26.00%
Reading proficiency
68% ▼ -8.00%
Median HH income
$45,394
Composite
52.25/100
National rank
#1600
State rank
#54 of 131 in VA

Livability — Peterstown

Score
61/100
State rank
#205
US rank
#18147

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
4,177

Population outlook (Giles County) Hauer SSP2

Today (2025)
15,868 people
By 2030
15,306 · -3.5%
By 2040
14,149 · -10.8%
By 2050
13,059 · -17.7%
By 2075
10,837 · -31.7%
By 2100
8,648 · -45.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Two or more races 4% Hispanic / Latino 4%
Common ancestry
Slovak 2% Serbian 1% Iranian 1%
Foreign-born
1% · Canada
Languages at home
97% English-only · Spanish 3%

Political lean MEDSL · Giles

2024 margin
Solid R (+54.5) · D 22.4% · R 76.9%
2008→2024 swing
-38.2pp toward R · 2008: -16.3pp · 2024: -54.5pp
All cycles
2024: R+54.5 2020: R+51.4 2016: R+48.6 2012: R+25.6 2008: R+16.3

Not yet ingested

Civics

Market trends

HPI YoY
▲ 6.04%
Current HPI
201.2028
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

1 event — show timeline
  • 2026-06-03 Listed $135,000 NRVMLS

Property tax history

+1.4%/yr

Latest (2025): $361 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…