CashFlowRE
Sign in Sign up
70 Shoshoni Ln
B- Composite 68.47
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
  • Appreciation +5.0/10.0
  • Schools +3.9/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.2/5.0
  • ARV discount +1.4/15.0

$60,000

70 Shoshoni Ln · Bancroft, WV 25011
2 bd · 2.0 ba · 1,100 sqft · Manufactured · 15 Days on market
Built 1992 Fair condition 0.88 ac lot Est $53k · 14% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Tucked away in the Red House area, this almost 1-acre property offers space, flexibility & opportunity. The mobile home has a comfortable, well-kept interior, making it move in ready while still leaving room to add your own updates. The massive outdoor storage shed has endless potential (equipment, workshop, hobbies, or converting to a tiny home), whether you’re looking for an affordable place to live, an income-producing rental property, or a homesite for future construction. This property gives you plenty of options.

Key facts

  • Endless potential
  • Well-kept interior
  • 0.88 acre lot

Tags

ALMOST 1-ACRE PROPERTYWELL-KEPT INTERIORMASSIVE OUTDOOR STORAGE SHEDENDLESS POTENTIAL

Property features AI

Exterior

  • Security: Smoke detectors
  • Utilities: Public water; Septic tank
  • Home design: Manufactured home (residential)
  • Construction: Aluminum siding
  • Exterior features: Outdoor storage; Metal roof

Interior

  • Kitchen: Electric range; Refrigerator
  • Bedrooms: 7 total rooms (includes bedrooms and living spaces)
  • Flooring: Carpet; Laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Electric heating with forced air; Central air conditioning
  • Interior features: Insulated windows; Storage

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/2.0-bath manufactured listed at $60k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $354 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($973 rent vs $60k).
  • Recommended offer: $59k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 69/100 on livability (#72 in WV) — a middle-class / working-renter tenant base. Strengths: cost of living A+, crime B, employment B; Watch: amenities F, commute F, health & safety F.
  • Putnam County Schools (suburban): math 40% / reading 50% proficiency, ranked #2 of 55 in WV (top 4%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Hometown Elementary (math 24% / reading 24%, grade F, #287 of 377 statewide, top 85%, 52 students, 0% FRL); Poca High School (math 17% / reading 47%, grade F, #55 of 110 statewide, top 59%, 446 students, 0% FRL) — zoned schools average 0% FRL vs 33% district-wide (33 pts lower); this property's tenant base skews higher-income than the district average.
  • Zoned-school proficiency averages 28% at this address vs 45% district-wide (-17 pts) — the specific schools serving this property underperform the Putnam County Schools average; the district grade overstates school quality for this exact location.
  • Market conditions: 3 active listings in the ZIP; 111 units permitted in Putnam County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $2k of equity ($415 loan paydown + $2k appreciation (3.0% local appreciation)).
  • At projected returns (3.0% appreciation + 3.0% rent growth), your $17k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 15 days — a 2% lower offer ($59k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $59,100 (1.5% below list)

Questions for the listing agent

  1. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.62%
Cap rate
13.37%
Cash-on-cash
25.28%
DSCR
2.12
GRM
5.1

CMA / ARV

ARV (on-the-fly)
$52,800
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6078 Charleston Rd 0.13mi 3/1.0 (+1) 980 (-11%) 19mo $47,500 $48 51

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
31.4%
Equity multiple
2.77×
Total profit
$29,786
Equity at exit
$26,979
10-year hold
IRR
31.7%
Equity multiple
5.43×
Total profit
$74,472
Equity at exit
$41,577

Cash invested: $16,800 (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 25011

Active inventory
3
Price-to-rent
5.1×

Monthly cashflow live

Estimated rent
$973 medium interval (Pro) →
Mortgage (P&I)
$315
Tax est. 1.5%
$75 /mo · $900/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$204
Net cashflow
$354

Break-even live

Break-even rent $525
Max offer price $60,000
Occupancy floor 59%

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
$15,000
Closing costs
$1,800
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 9 events

  1. 2026-06-09
    status $60,000 Pending 15 DOM
  2. 2026-06-08
    days on market $60,000 Active 15 DOM
  3. 2026-06-07
    days on market $60,000 Active 14 DOM
  4. 2026-06-03
    days on market $60,000 Active 10 DOM
  5. 2026-06-02
    days on market $60,000 Active 9 DOM
  6. 2026-06-01
    days on market $60,000 Active 8 DOM
  7. 2026-05-31
    days on market $60,000 Active 7 DOM
  8. 2026-05-30
    days on market $60,000 Active 6 DOM
  9. 2026-05-24
    listed $60,000 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥101°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$11,675
− Mortgage interest
−$3,361
− Property taxes
−$900
− Insurance
−$300
− Repairs & maintenance
−$934
− Management
−$934
− Depreciation
−$1,745
Taxable income
$3,501
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$840
After-tax cash flow
$3,407/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.

Condition & rehab AI · 2 photos

Fair 45/100 Moderate rehab

This manufactured home requires significant repairs and maintenance, including a new roof, exterior painting, HVAC replacement, and landscaping improvements. These updates would significantly increase its resale and rental value.

Repairs flagged

  • Major roof — Signs of wear and potential leaks.
  • Major siding — Peeling and chipping paint.
  • Major flooring — Worn and possibly damaged condition.
  • Major HVAC unit — Appears old and may need replacement or repair.
  • Major landscaping — Sparse and in need of maintenance, reducing curb appeal.

Value-add opportunities

  • Both roof replacement — Fixes the most critical issue and improves both resale and rental value.
  • Both exterior painting — Enhances curb appeal and makes the home more attractive to potential buyers or renters.
  • Both HVAC replacement — Improves comfort and energy efficiency, boosting both resale and rental value.
  • Both landscaping and curb appeal — Enhances the home's exterior and makes it more inviting to potential buyers or renters.

Renovation cost estimate screening

Repair itemSeverityEst. cost
roof · Signs of wear and potential leaks. Major $15,000–50,000
siding · Peeling and chipping paint. Major $15,000–50,000
flooring · Worn and possibly damaged condition. Major $15,000–50,000
HVAC unit · Appears old and may need replacement or repair. Major $15,000–50,000
landscaping · Sparse and in need of maintenance, reducing curb appeal. Major $15,000–50,000
Total estimated repair cost · 5 items $75,000–250,000

Value-add ROI direction

  • Both roof replacement — Fixes the most critical issue and improves both resale and rental value.
  • Both exterior painting — Enhances curb appeal and makes the home more attractive to potential buyers or renters.
  • Both HVAC replacement — Improves comfort and energy efficiency, boosting both resale and rental value.
  • Both landscaping and curb appeal — Enhances the home's exterior and makes it more inviting to potential buyers or renters.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Putnam County Schools
NCES district ID
5401200
Math proficiency
40% ▼ -13.00%
Reading proficiency
50% ▼ -6.00%
Median HH income
$54,783
Composite
39.06/100
National rank
#4060
State rank
#2 of 55 in WV

Livability — Bancroft

Score
69/100
State rank
#72
US rank
#8907

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
472

Population outlook (Putnam County) Hauer SSP2

Today (2025)
58,915 people
By 2030
59,400 · +0.8%
By 2040
59,444 · +0.9%
By 2050
58,510 · -0.7%
By 2075
54,603 · -7.3%
By 2100
46,202 · -21.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (96%)
Race & ethnicity
White 96% Hispanic / Latino 3%
Common ancestry
Slovak 4% Iranian 1% Serbian 1%
Foreign-born
1% · Canada
Languages at home
96% English-only · Spanish 3% Other Indo-European 1%

Political lean MEDSL · Putnam

2024 margin
Solid R (+46.3) · D 25.9% · R 72.2% · Other 1.9%
2008→2024 swing
-22.8pp toward R · 2008: -23.5pp · 2024: -46.3pp
All cycles
2024: R+46.3 2020: R+42.6 2016: R+47.8 2012: R+37.1 2008: R+23.5

Not yet ingested

Civics

Market trends

HPI YoY
Current HPI
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

1 event — show timeline
  • 2026-05-24 Listed $60,000 KVBOR

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…