CashFlowRE
Sign in Sign up
2016 16th St
B- Composite 69.71
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 +3.6/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$75,500

2016 16th St · Parkersburg, WV 26101
3 bd · 2.0 ba · 1,356 sqft · SingleFamily public records · 85 Days on market
Built 1927 5,201 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Home is in a convenient location, only blocks from the city park and many local conveniences. Alley access to property. Is being sold as occupied. Please do not bother the occupants. The sale of the property is made on an "AS IS", "Where is", and "with all Faults" basis, and seller makes n o warranty or representation express or implied, or arising by operation of law, including, but not limited tom any warranty of condition, title, habitability, merchantability or fitness for a particular purpose with respect to the property or any portion thereof.

Key facts

  • Alley access
  • City park
  • Convenient location

Tags

CONVENIENT LOCATIONCITY PARKALLEY ACCESS

Property features AI

Exterior

  • Parking: Driveway
  • Utilities: Public water; Public sewer
  • Home design: Single-family property; 1,836 above-grade finished area
  • Construction: Asphalt roof; Asbestos construction material; Built (year per assessor)
  • Exterior features: Public water; Public sewer

Interior

  • Bedrooms: One main-level bedroom
  • Bathrooms: Three full bathrooms; Two main-level bathrooms
  • Heating & cooling: Central air conditioning; Forced air heating
  • Interior features: Unfinished basement; One fireplace; Total of 8 rooms

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/2.0-bath single-family listed at $76k.

Deal economics

  • At list price, monthly cash flow is $420 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $76k).
  • Recommended offer: $71k (6.0% below list) — sets the bar for market timing.
  • Cap rate 13.0% vs local median 5.6% 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: 149 active listings in the ZIP; 124 units permitted in Wood County in 2024 (33 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $522 of loan paydown is wiped out by about $2k 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $21k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 85 days — a 6% lower offer ($71k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $45k; list at $76k implies a 68% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1927 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $70,970 (6.0% below list)

Questions for the listing agent

  1. It's been on market 85 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1927 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.50%
Cap rate
12.96%
Cash-on-cash
23.81%
DSCR
2.06
GRM
5.6

CMA / ARV

ARV (on-the-fly)
$157,296
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2207 17th St 0.28mi 3/1.0 1,344 (-1%) 4mo $137,000 $102 78
616 Eastlawn Ave 0.24mi 3/2.0 1,300 (-4%) 8mo $128,000 $98 75
2141 16th St 0.20mi 3/1.0 1,276 (-6%) 8mo $120,000 $94 70
1611 15th St 0.26mi 3/1.0 1,288 (-5%) 8mo $185,000 $144 69
2325 Broad St 0.56mi 3/2.0 1,376 (+2%) 4mo $189,900 $138 68
1803 18th St 0.14mi 2/1.0 (-1) 1,200 (-12%) 3mo $120,000 $100 63
2602 Morningside Ave 0.69mi 3/1.0 1,334 (-2%) 1mo $150,000 $112 60
1608 15th St 0.29mi 3/1.0 1,232 (-9%) 9mo $165,000 $134 60
1426 23rd St 0.71mi 3/1.5 1,400 (+3%) 4mo $166,500 $119 57
1027 32nd St 0.69mi 3/1.5 1,452 (+7%) 0mo $200,500 $138 54
2608 Liberty St 0.74mi 3/1.5 1,248 (-8%) 3mo $127,000 $102 48
2417 Morningside Ave 0.66mi 2/1.0 (-1) 1,229 (-9%) 0mo $143,000 $116 44

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
17.0%
Equity multiple
1.68×
Total profit
$14,474
Equity at exit
$11,257
10-year hold
IRR
25.5%
Equity multiple
3.22×
Total profit
$46,961
Equity at exit
$6,528

Cash invested: $21,140 (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
149
Price-to-rent
5.6×

Monthly cashflow live

Estimated rent
$1,132 medium interval (Pro) →
Mortgage (P&I)
$396
Tax from tax record
$47 /mo · $567/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$238
Net cashflow
$420

Break-even live

Break-even rent $601
Max offer price $75,500
Occupancy floor 58%

Sensitivity live

Price -10% $462 -5% $441 +0% $420 +5% $398 +10% $377
Rent -10% $330 -5% $375 +0% $420 +5% $464 +10% $509
Rate -1.0pp $458 -0.5pp $439 base $420 +0.5pp $400 +1.0pp $380

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
$18,875
Closing costs
$2,265
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 17 events

  1. 2026-06-19
    days on market $75,500 Active 85 DOM
  2. 2026-06-18
    days on market $75,500 Active 84 DOM
  3. 2026-06-17
    price $75,500 Active 83 DOM
  4. 2026-06-17
    days on market $82,080 Active 83 DOM
  5. 2026-06-16
    days on market $82,080 Active 82 DOM
  6. 2026-06-15
    days on market $82,080 Active 81 DOM
  7. 2026-06-14
    days on market $82,080 Active 79 DOM
  8. 2026-06-12
    days on market $82,080 Active 78 DOM
  9. 2026-06-09
    days on market $82,080 Active 75 DOM
  10. 2026-06-08
    days on market $82,080 Active 74 DOM
  11. 2026-06-07
    days on market $82,080 Active 73 DOM
  12. 2026-06-01
    days on market $82,080 Active 70 DOM
  13. 2026-05-31
    days on market $82,080 Active 69 DOM
  14. 2026-05-30
    days on market $82,080 Active 68 DOM
  15. 2026-05-04
    price $82,080
  16. 2026-03-23
    listed $86,400 Active
  17. 1986-12-19
    soldstatus $45,000

ⓘ 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
$567 · $47/mo
Projected year-2 tax
$567 · $47/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$13,583
− Mortgage interest
−$4,229
− Property taxes
−$567
− Insurance
−$378
− Repairs & maintenance
−$1,087
− Management
−$1,087
− Depreciation
−$2,196
Taxable income
$4,039
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$969
After-tax cash flow
$4,065/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

+82.4% since first listed
3 events — show timeline
  • 2026-05-04 Price Changed $82,080 MLSNOW
  • 2026-03-23 Listed $86,400 MLSNOW
  • 1986-12-19 Sold (Public Records) $45,000 Public Records

Property tax history

+0.6%/yr

Latest (2024): $567 · +11.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…