CashFlowRE
Sign in Sign up
1619 Lynn St
C+ Composite 61.89
Why this score? — see what drove the C+ 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 +22.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.2/10.0
  • 1% rule +5.2/10.0
  • Schools +3.6/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$129,900

1619 Lynn St · Parkersburg, WV 26101
4 bd · 1.5 ba · 2,522 sqft · SingleFamily public records · 5 Days on market
Built 1925 6,451 sqft lot Est $222k · 41% under

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

Listing remarks

Classic 1920s Charm at 1619 Lynn Street Experience the historic character of this 1925-built residence. Boasting 2,522 square feet, this 4-bedroom, 2-bathroom home is filled with the kind of architectural details that are hard to find today, offering massive potential for its next chapter. Interior features include hardwood floors and decorative fireplaces that preserve the home’s vintage soul. Two wood-burning stoves provide a cozy, traditional feel throughout the expansive living spaces. With four large bedrooms and plenty of natural light, the layout is perfect for those who value space. Bonus Potential: The property includes a detached garage featuring a 1-bedroom, 1-bathroom ap

Key facts

  • 1 bathroom apartment
  • 1 bedroom apartment
  • Wood burning stoves

Tags

HARDWOOD FLOORSDECORATIVE FIREPLACESWOOD BURNING STOVESDETACHED GARAGE1 BEDROOM APARTMENT1 BATHROOM APARTMENT

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 4-bed/1.5-bath single-family listed at $130k.

Deal economics

  • At list price, monthly cash flow is $215 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $130k).
  • Cap rate 8.3% vs local median 5.5% in Parkersburg — 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 (#46 in WV) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime D+, schools F, commute F.
  • Wood County Schools (urban): math 38% / reading 48% proficiency, ranked #3 of 55 in WV (top 6%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 148 active listings in the ZIP; 124 units permitted in Wood County in 2024 (33 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($49k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $898 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Wood County population projected at -13% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $76k; list at $130k implies a 70% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1925 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $129,900

Questions for the listing agent

  1. Built in 1925 — 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 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?
  4. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  5. 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.
  6. 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.
  7. 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
1.02%
Cap rate
8.28%
Cash-on-cash
7.09%
DSCR
1.32
GRM
8.2

CMA / ARV

ARV (on-the-fly)
$221,936
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1619 Lynn St 0.00mi 4/2.0 2,522 (0%) 1mo $125,000 $50 97
1029 Lynn St 0.47mi 3/2.0 (-1) 2,490 (-1%) 6mo $70,000 $28 64
2302 Liberty St 0.61mi 5/2.0 (+1) 2,500 (-1%) 1mo $250,000 $100 62
1305 Wells Cir 0.22mi 3/3.0 (-1) 2,451 (-3%) 16mo $197,000 $80 61
1005 Quincy St 0.55mi 3/1.5 (-1) 2,688 (+7%) 2mo $190,000 $71 57
1615 Liberty St 0.45mi 3/2.5 (-1) 2,612 (+4%) 12mo $265,000 $101 54
1307 Plum St 0.41mi 3/1.5 (-1) 2,222 (-12%) 3mo $225,000 $101 54
1002 Jackson Ave 0.50mi 4/3.0 2,775 (+10%) 0mo $165,000 $59 54
2504 Liberty St 0.70mi 5/2.0 (+1) 2,375 (-6%) 2mo $209,000 $88 49
1435 22nd St 0.40mi 4/2.5 2,851 (+13%) 8mo $289,900 $102 48
1518 Washington Ave 0.39mi 3/3.0 (-1) 2,191 (-13%) 7mo $280,000 $128 43
1007 Quincy St 0.53mi 4/2.5 2,792 (+11%) 13mo $240,000 $86 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
-5.5%
Equity multiple
0.80×
Total profit
$-7,381
Equity at exit
$19,369
10-year hold
IRR
4.2%
Equity multiple
1.31×
Total profit
$11,110
Equity at exit
$11,231

Cash invested: $36,372 (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 26101

Home prices YoY
-27.3%
Active inventory
148
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$1,321 medium interval (Pro) →
Mortgage (P&I)
$681
Tax from tax record
$94 /mo · $1,123/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$277
Net cashflow
$215

Break-even live

Break-even rent $1,049
Max offer price $129,900
Occupancy floor 79%

Sensitivity live

Price -10% $288 -5% $252 +0% $215 +5% $178 +10% $141
Rent -10% $111 -5% $163 +0% $215 +5% $267 +10% $319
Rate -1.0pp $280 -0.5pp $248 base $215 +0.5pp $181 +1.0pp $147

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
$32,475
Closing costs
$3,897
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 3 events

  1. 2026-04-27
    status Pending
  2. 2026-04-22
    listed $129,900 Active
  3. 2000-10-27
    soldstatus $76,500

ⓘ 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
$1,123 · $94/mo
Projected year-2 tax
$1,123 · $94/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 · 18 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
$15,856
− Mortgage interest
−$7,276
− Property taxes
−$1,123
− Insurance
−$650
− Repairs & maintenance
−$1,269
− Management
−$1,269
− Depreciation
−$3,779
Taxable income
$491
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$118
After-tax cash flow
$2,461/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
Wood County Schools
NCES district ID
5401620
Math proficiency
38% ▼ -10.00%
Reading proficiency
48% ▼ -4.00%
Median HH income
$42,363
Composite
36.22/100
National rank
#4728
State rank
#3 of 55 in WV

Livability — Parkersburg

Score
72/100
State rank
#46
US rank
#5841

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Parkersburg, WV
County
Wood County · 44,810 people
City population
44,810
Metro
Parkersburg-Vienna, WV
Population (ZIP)
28,005
Household income
$48,710
Rent vs Own
31.8% rent · 68.2% own
Severe rent burden
723.0

Population outlook (Wood County) Hauer SSP2

Today (2025)
84,304 people
By 2030
82,420 · -2.2%
By 2040
78,133 · -7.3%
By 2050
73,639 · -12.7%
By 2075
63,093 · -25.2%
By 2100
50,461 · -40.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Two or more races 3% Hispanic / Latino 2% Black 1%
Common ancestry
Serbian 2% Slovak 2% Lithuanian 1%
Foreign-born
1%

Political lean MEDSL · Wood

2024 margin
Solid R (+43.0) · D 27.6% · R 70.7% · Other 1.6%
2008→2024 swing
-14.4pp toward R · 2008: -28.7pp · 2024: -43.0pp
All cycles
2024: R+43.0 2020: R+42.0 2016: R+47.8 2012: R+32.5 2008: R+28.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -76.52%
Current HPI
203.4508
Rent YoY
Metro
Parkersburg-Vienna, WV
State GDP YoY
F500 in state
0

Price history

+69.8% since first listed
3 events — show timeline
  • 2026-04-27 Pending MLSNOW
  • 2026-04-22 Listed $129,900 MLSNOW
  • 2000-10-27 Sold (Public Records) $76,500 Public Records

Property tax history

-0.8%/yr

Latest (2025): $1,123 · +9.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…