CashFlowRE
Sign in Sign up
1010 Betty Zane Rd
B Composite 70.1
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 +3.5/10.0
  • Livability +3.4/5.0
  • Rent growth +3.3/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$50,000

1010 Betty Zane Rd · Clearview, WV 26003
3 bd · 1.0 ba · 1,132 sqft · SingleFamily public records · 4 Days on market
Built 1958 0.53 ac lot

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

Listing remarks

Great investment opportunity in a desirable location! Situated on approximately half an acre, this single-story home offers endless potential for investors, flippers, or buyers looking to create their dream space. Enjoy a spacious lot with room to expand, enhance outdoor living, and increase value. Whether you're seeking your next project or a property with long-term potential, this is an opportunity you won't want to miss.

Key facts

  • Spacious lot
  • Outdoor living
  • 0.53 acre lot

Tags

SPACIOUS LOTOUTDOOR LIVING

Property features AI

Exterior

  • Parking: 2-car garage; Gravel parking
  • Utilities: Public water; Public sewer
  • Home design: Single-family ranch residence, 1 story
  • Construction: Brick construction
  • Exterior features: Patio; Shingle roof

Interior

  • Kitchen: Cooktop, Oven, Refrigerator
  • Bedrooms: 5 total rooms (includes bedrooms and living spaces)
  • Flooring: Hardwood flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Electric heating
  • Interior features: Cooktop, Oven, Refrigerator, Electric water heater; Full basement
  • Laundry & utility: Electric water heater

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/1.0-bath single-family listed at $50k.

Deal economics

  • At list price, monthly cash flow is $600 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $50k).

Location & tenants

  • Location reads 67/100 on livability (#96 in WV) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools D+, amenities F, commute F.
  • Ohio County Schools (urban): math 34% / reading 49% proficiency, ranked #5 of 55 in WV (top 9%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+3.0%/yr); 223 active listings in the ZIP; 2 units permitted in Ohio County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $346 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Ohio County population projected at -17% 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 $14k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1958 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $50,000

Questions for the listing agent

  1. Built in 1958 — 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 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
2.36%
Cap rate
20.70%
Cash-on-cash
51.44%
DSCR
3.29
GRM
3.5

CMA / ARV

ARV (on-the-fly)
$350,920
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1083 Betty Zane Rd 0.54mi 3/3.0 1,015 (-10%) 23mo $314,900 $310 30

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 · 3.03% rent growth · sell at horizon

5-year hold
IRR
49.3%
Equity multiple
3.15×
Total profit
$30,168
Equity at exit
$7,455
10-year hold
IRR
54.9%
Equity multiple
6.41×
Total profit
$75,673
Equity at exit
$4,323

Cash invested: $14,000 (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 26003

Home prices YoY
-23.4%
Rents YoY
3.0%
Active inventory
223
Price-to-rent
3.5×

Monthly cashflow live

Estimated rent
$1,179 medium interval (Pro) →
Mortgage (P&I)
$262
Tax from tax record
$48 /mo · $576/yr
Insurance
$21
HOA
$0
Vacancy / Maint / Mgmt
$248
Net cashflow
$600

Break-even live

Break-even rent $419
Max offer price $50,000
Occupancy floor 44%

Sensitivity live

Price -10% $628 -5% $614 +0% $600 +5% $586 +10% $572
Rent -10% $507 -5% $554 +0% $600 +5% $647 +10% $693
Rate -1.0pp $625 -0.5pp $613 base $600 +0.5pp $587 +1.0pp $574

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
$12,500
Closing costs
$1,500
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 4 events

  1. 2026-06-14
    statusdays on market $50,000 Pending 4 DOM
  2. 2026-06-12
    statusdays on market $50,000 Active 3 DOM
  3. 2026-06-07
    remarks 427-char remark
  4. 2026-06-07
    listed $50,000 Pending 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
$576 · $48/mo
Projected year-2 tax
$576 · $48/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 3/10 Moderate 7 d/yr ≥95°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$14,145
− Mortgage interest
−$2,801
− Property taxes
−$576
− Insurance
−$250
− Repairs & maintenance
−$1,132
− Management
−$1,132
− Depreciation
−$1,455
Taxable income
$6,800
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,632
After-tax cash flow
$5,570/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
Ohio County Schools
NCES district ID
5401050
Math proficiency
34% ▼ -9.00%
Reading proficiency
49% ▼ -6.00%
Median HH income
$41,572
Composite
34.88/100
National rank
#5085
State rank
#5 of 55 in WV

Livability — Clearview

Score
67/100
State rank
#96
US rank
#10924

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Ohio County · 39,982 people
Metro
Wheeling, WV-OH
Population (ZIP)
39,982
Household income
$57,703
Rent vs Own
32.5% rent · 67.5% own
Severe rent burden
1630.0

Population outlook (Ohio County) Hauer SSP2

Today (2025)
40,604 people
By 2030
39,150 · -3.6%
By 2040
36,039 · -11.2%
By 2050
33,582 · -17.3%
By 2075
28,662 · -29.4%
By 2100
22,963 · -43.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Two or more races 6% Black 3% Hispanic / Latino 2%
Common ancestry
Romanian 6% Serbian 3% Slovak 2%
Foreign-born
3% · Canada
Languages at home
97% English-only · Other Indo-European 1% Spanish 1% German/W. Germanic 1%

Political lean MEDSL · Ohio

2024 margin
Strong R (+26.0) · D 36.0% · R 62.0% · Other 2.0%
2008→2024 swing
-15.3pp toward R · 2008: -10.8pp · 2024: -26.0pp
All cycles
2024: R+26.0 2020: R+25.8 2016: R+31.6 2012: R+22.5 2008: R+10.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -68.09%
Current HPI
223.4106
Rent YoY
▲ 3.03%
Metro
Wheeling, WV-OH
State GDP YoY
F500 in state
0

Price history

2 events — show timeline
  • 2026-06-06 Pending WBOR
  • 2026-06-05 Listed $50,000 WBOR

Property tax history

+8.4%/yr

Latest (2025): $576 · +4.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…