CashFlowRE
Sign in Sign up
313 View
B+ Composite 76.32
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
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.7/10.0
  • Livability +3.5/5.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$74,999

313 View · Fairmont, WV 26554
2 bd · 2.0 ba · 1,566 sqft · SingleFamily public records · 126 Days on market
Built 1905 Est $147k · 49% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great fixer upper close to FSU campus and downtown. 3 bedrooms, 2 baths. This house has great bones. Detached one stall garage with access from the upper street. 24 hour notice to show. See agents remarks

Key facts

  • Garage
  • Built 1905
  • Listed 125 days

Property features AI

Exterior

  • Parking: Detached garage (1 car); Off-street parking; On-street parking
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence (detached); 2 stories
  • Construction: Aluminum siding; Frame construction; Shingle roof; Has partial, unfinished crawl-space basement with walk-out access
  • Exterior features: Patio; Porch; Wood fencing

Interior

  • Kitchen: Dishwasher; Refrigerator; Microwave; Range
  • Bedrooms: 6 total rooms
  • Flooring: Vinyl flooring; Wood flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central air conditioning; Forced air heating; Natural gas heating
  • Interior features: Dishwasher; Dryer; Refrigerator; Microwave; Range
  • Laundry & utility: Dryer

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 single-family listed at $75k.

Deal economics

  • At list price, monthly cash flow is $398 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $75k).
  • Recommended offer: $66k (12.0% below list) — sets the bar for market timing.
  • Cap rate 12.7% vs local median 4.3% in Fairmont — 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 70/100 on livability (#64 in WV) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime D, amenities F, commute F.
  • Marion County Schools (town): math 30% / reading 43% proficiency, ranked #11 of 55 in WV (top 20%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Jayenne Elementary School (math 47% / reading 47%, grade D-, #63 of 377 statewide, top 18%, 300 students, 0% FRL); West Fairmont Middle School (math 27% / reading 41%, grade F, #36 of 109 statewide, top 35%, 629 students, 0% FRL); East Fairmont High School (math 27% / reading 52%, grade F, #21 of 110 statewide, top 26%, 689 students, 0% FRL) — zoned schools average 0% FRL vs 46% district-wide (46 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 151 active listings in the ZIP; 3 units permitted in Marion County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $518 of loan paydown is wiped out by about $2k of value loss. Plan a longer 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 126 days — a 12% lower offer ($66k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 6y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $45k; list at $75k implies a 67% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1905 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $65,999 (12.0% below list)

Questions for the listing agent

  1. It's been on market 126 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1905 — 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 B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
1.47%
Cap rate
12.66%
Cash-on-cash
22.73%
DSCR
2.01
GRM
5.7

CMA / ARV

ARV (on-the-fly)
$147,204
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
284 View Ave 0.07mi 3/2.0 (+1) 1,380 (-12%) 0mo $95,500 $69 71
619 Walnut Ave 0.55mi 3/1.5 (+1) 1,557 (-1%) 1mo $30,000 $19 65
20 Hillside 0.54mi 3/2.0 (+1) 1,463 (-7%) 2mo $100,000 $68 57
8 Hillside Dr 0.51mi 3/1.5 (+1) 1,613 (+3%) 9mo $100,000 $62 57
109 Westlawn Ave 0.51mi 3/2.0 (+1) 1,500 (-4%) 13mo $152,000 $101 54
726 Benoni Ave 0.63mi 2/1.5 1,430 (-9%) 2mo $175,000 $122 53
520 Mount Vernon Ave 0.40mi 3/1.5 (+1) 1,424 (-9%) 9mo $80,000 $56 52
608 6th 0.49mi 3/1.0 (+1) 1,434 (-8%) 6mo $135,000 $94 49
1113 Sunset Dr 0.75mi 3/1.5 (+1) 1,488 (-5%) 2mo $249,900 $168 48
702 Gaston Ave 0.67mi 3/2.0 (+1) 1,716 (+10%) 3mo $140,000 $82 45
1118 Ridgewood Rd 0.74mi 3/2.0 (+1) 1,451 (-7%) 9mo $350,000 $241 41
217 Chicago 0.70mi 3/2.5 (+1) 1,430 (-9%) 13mo $174,900 $122 35

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
15.6%
Equity multiple
1.63×
Total profit
$13,171
Equity at exit
$11,183
10-year hold
IRR
24.3%
Equity multiple
3.10×
Total profit
$44,051
Equity at exit
$6,485

Cash invested: $21,000 (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 26554

Home prices YoY
-11.3%
Active inventory
151
Price-to-rent
5.7×

Monthly cashflow live

Estimated rent
$1,106 medium interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$51 /mo · $615/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$232
Net cashflow
$398

Break-even live

Break-even rent $602
Max offer price $74,999
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
$18,750
Closing costs
$2,250
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 21 events

  1. 2026-06-19
    days on market $74,999 Active 126 DOM
  2. 2026-06-18
    days on market $74,999 Active 125 DOM
  3. 2026-06-17
    days on market $74,999 Active 124 DOM
  4. 2026-06-16
    days on market $74,999 Active 123 DOM
  5. 2026-06-15
    days on market $74,999 Active 122 DOM
  6. 2026-06-14
    days on market $74,999 Active 120 DOM
  7. 2026-06-13
    days on market $74,999 Active 119 DOM
  8. 2026-06-10
    days on market $74,999 Active 117 DOM
  9. 2026-06-09
    days on market $74,999 Active 116 DOM
  10. 2026-06-08
    days on market $74,999 Active 115 DOM
  11. 2026-06-07
    days on market $74,999 Active 114 DOM
  12. 2026-06-02
    days on market $74,999 Active 109 DOM
  13. 2026-06-01
    days on market $74,999 Active 108 DOM
  14. 2026-05-31
    days on market $74,999 Active 107 DOM
  15. 2026-05-30
    days on market $74,999 Active 106 DOM
  16. 2026-02-13
    listed $74,999 Active
  17. 2025-04-30
    price $75,000
  18. 2025-02-13
    price $99,500
  19. 2021-09-10
    soldstatus $45,000
  20. 2021-08-13
    soldstatus $45,000 204-char remark
    Show marketing remark (204 chars)

    Great fixer upper close to FSU campus and downtown. 3 bedrooms, 2 baths. This house has great bones. Detached one stall garage with access from the upper street. 24 hour notice to show. See agents remarks

  21. 2020-06-04
    listed $55,000 204-char remark
    Show marketing remark (204 chars)

    Great fixer upper close to FSU campus and downtown. 3 bedrooms, 2 baths. This house has great bones. Detached one stall garage with access from the upper street. 24 hour notice to show. See agents remarks

ⓘ 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
$615 · $51/mo
Projected year-2 tax
$615 · $51/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 ≥99°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 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
$13,269
− Mortgage interest
−$4,201
− Property taxes
−$615
− Insurance
−$375
− Repairs & maintenance
−$1,062
− Management
−$1,062
− Depreciation
−$2,182
Taxable income
$3,773
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$906
After-tax cash flow
$3,867/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
Marion County Schools
NCES district ID
5400720
Math proficiency
30% ▼ -14.00%
Reading proficiency
43% ▼ -8.00%
Median HH income
$42,195
Composite
30.8/100
National rank
#6145
State rank
#11 of 55 in WV

Livability — Fairmont

Score
70/100
State rank
#64
US rank
#8054

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fairmont, WV
Population (ZIP)
42,116

Population outlook (Marion County) Hauer SSP2

Today (2025)
56,923 people
By 2030
56,850 · -0.1%
By 2040
56,469 · -0.8%
By 2050
56,027 · -1.6%
By 2075
55,509 · -2.5%
By 2100
51,082 · -10.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Two or more races 5% Black 3% Hispanic / Latino 2%
Common ancestry
Romanian 3% Slovak 2% Iranian 2%
Foreign-born
1%
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Marion

2024 margin
Solid R (+31.2) · D 33.2% · R 64.5% · Other 2.3%
2008→2024 swing
-31.7pp toward R · 2008: 0.5pp · 2024: -31.2pp
All cycles
2024: R+31.2 2020: R+28.7 2016: R+33.5 2012: R+14.4 2008: D+0.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -30.86%
Current HPI
240.9967
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

+36.4% since first listed
6 events — show timeline
  • 2026-02-13 Listed $74,999 NCWVREIN
  • 2025-04-30 Price Changed $75,000 NCWVREIN
  • 2025-02-13 Price Changed $99,500 NCWVREIN
  • 2021-09-10 Sold (Public Records) $45,000 Public Records
  • 2021-08-13 Sold (MLS) $45,000 NCWVREIN
  • 2020-06-04 Listed $55,000 NCWVREIN

Property tax history

-3.9%/yr

Latest (2025): $615 · +4.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…