CashFlowRE
Sign in Sign up
101 National Church Rd
C+ Composite 64.87
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 +28.3/30.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • 1% rule +7.1/10.0
  • Schools +4.1/10.0
  • Rent growth +2.9/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$75,000

101 National Church Rd · Booth, WV 26501
1 bd · 1.0 ba · 720 sqft · SingleFamily public records · 7 Days on market
Built 1920 1.13 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Opportunity awaits at 101 National Church Road in Morgantown, WV. Situated on approximately 1.13 acres, this property offers potential for investors, builders, or buyers seeking land with future possibilities. The existing 1-bedroom, 1-bath home (667± sq ft) is being sold strictly AS IS and is best suited for cash buyers. Whether you choose to renovate, rebuild, or reimagine the site, this property presents an opportunity to secure acreage in a convenient location. Three additional approximately 1-acre parcels are also available for purchase. Contact listing agents for additional information and see agent remarks for details.

Key facts

  • Acreage
  • Convenient location
  • 1.13 acres

Tags

1.13 ACRESACREAGECONVENIENT LOCATION

Property features AI

Exterior

  • Parking: No designated parking
  • Utilities: Public water; Septic tank
  • Home design: Single-family detached residence; Single story
  • Construction: Frame construction with vinyl siding; Shingle roof
  • Exterior features: Deck; Sloped lot

Interior

  • Kitchen: Refrigerator; Range
  • Bedrooms: 6 total rooms (bedroom count not specified)
  • Flooring: Laminate
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Baseboard heating; Has heating
  • Interior features: Refrigerator; Range
  • Laundry & utility: Basement with crawl space and walk-out access

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 1-bed/1.0-bath single-family listed at $75k.

Deal economics

  • At list price, monthly cash flow is $241 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($904 rent vs $75k).

Location & tenants

  • Location reads: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • Monongalia County Schools (urban): math 45% / reading 53% proficiency, ranked #1 of 55 in WV (top 2%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Skyview Elementary School (math 32% / reading 37%, grade F, #148 of 377 statewide, top 49%, 427 students, 0% FRL); Westwood Middle School (math 26% / reading 33%, grade F, #61 of 109 statewide, top 56%, 363 students, 0% FRL); University High School (math 43% / reading 68%, grade C, #4 of 110 statewide, top 3%, 1,362 students, 0% FRL) — zoned schools average 0% FRL vs 32% district-wide (32 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising (+1.4%/yr); 129 active listings in the ZIP; 23 units permitted in Monongalia County in 2024 (15 in 5+ unit buildings).
  • This rent is only 17% of the median local income ($64k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $519 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Monongalia County population projected at +38% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 1.4% rent growth), your $21k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $35k; list at $75k implies a 114% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $75,000

Questions for the listing agent

  1. Built in 1920 — 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. 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.
  4. 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.
  5. 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
1.21%
Cap rate
10.15%
Cash-on-cash
13.77%
DSCR
1.61
GRM
6.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 1.42% rent growth · sell at horizon

5-year hold
IRR
2.2%
Equity multiple
1.08×
Total profit
$1,765
Equity at exit
$11,183
10-year hold
IRR
10.3%
Equity multiple
1.74×
Total profit
$15,618
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 26501

Home prices YoY
-30.1%
Rents YoY
1.4%
Active inventory
129
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$904 medium interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$49 /mo · $582/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$190
Net cashflow
$241

Break-even live

Break-even rent $599
Max offer price $75,000
Occupancy floor 68%

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 7 events

  1. 2026-06-19
    days on market $75,000 Active 7 DOM
  2. 2026-06-18
    days on market $75,000 Active 6 DOM
  3. 2026-06-17
    days on market $75,000 Active 5 DOM
  4. 2026-06-16
    days on market $75,000 Active 4 DOM
  5. 2026-06-15
    days on market $75,000 Active 3 DOM
  6. 2026-06-13
    remarks 633-char remark
  7. 2026-06-13
    listed $75,000 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
$582 · $49/mo
Projected year-2 tax
$582 · $49/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
$10,846
− Mortgage interest
−$4,201
− Property taxes
−$582
− Insurance
−$375
− Repairs & maintenance
−$868
− Management
−$868
− Depreciation
−$2,182
Taxable income
$1,771
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$425
After-tax cash flow
$2,467/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
Monongalia County Schools
NCES district ID
5400930
Math proficiency
45% ▼ -5.00%
Reading proficiency
53% ▼ -2.00%
Median HH income
$43,820
Composite
41.34/100
National rank
#3503
State rank
#1 of 55 in WV

Livability — Booth

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

County
Monongalia County · 97,252 people
Metro
Morgantown, WV
Population (ZIP)
19,529
Household income
$63,529
Rent vs Own
39.1% rent · 60.9% own
Severe rent burden
595.0

Population outlook (Monongalia County) Hauer SSP2

Today (2025)
122,188 people
By 2030
131,536 · +7.7%
By 2040
149,777 · +22.6%
By 2050
168,245 · +37.7%
By 2075
207,979 · +70.2%
By 2100
239,430 · +96.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (88%)
Race & ethnicity
White 88% Black 6% Two or more races 3% Hispanic / Latino 2% Asian 1%
Common ancestry
Slovak 4% Italian 3% Romanian 3%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 2%

Political lean MEDSL · Monongalia

2024 margin
Toss-up / Even · D 46.5% · R 50.9% · Other 2.7%
2008→2024 swing
-8.2pp toward R · 2008: 3.9pp · 2024: -4.4pp
All cycles
2024: R+4.4 2020: R+1.2 2016: R+10.4 2012: R+9.7 2008: D+3.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -95.15%
Current HPI
220.911
Rent YoY
▲ 1.42%
Metro
Morgantown, WV
State GDP YoY
F500 in state
0

Price history

+275.0% since first listed
3 events — show timeline
  • 2026-06-12 Listed $75,000 NCWVREIN
  • 2007-09-06 Sold (Public Records) $35,000 Public Records
  • 2000-05-23 Sold (Public Records) $20,000 Public Records

Property tax history

+6.5%/yr

Latest (2025): $582 · +0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…