CashFlowRE
Sign in Sign up
608 Putnam St
B Composite 74.98
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 +7.8/10.0
  • 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

$89,000

608 Putnam St · Parkersburg, WV 26101
3 bd · 1.5 ba · 1,512 sqft · SingleFamily public records · 38 Days on market
Built 1920 Est $154k · 42% under

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

Listing remarks

Very clean one and a half story home with 3 bedrooms and 1 1/2 baths with large back yard and alley access. Room to add a carport or garage in the back. Basement has room for additional bedroom or family room as well as a nice workshop with gun safe included. New upgraded electrical in 2026.

Key facts

  • Alley access
  • Gun safe included
  • Large back yard

Tags

LARGE BACK YARDALLEY ACCESSROOM FOR ADDITIONAL BEDROOMNICE WORKSHOPGUN SAFE INCLUDEDNEW UPGRADED ELECTRICAL

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/1.5-bath single-family listed at $89k.

Deal economics

  • At list price, monthly cash flow is $333 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $89k).
  • Recommended offer: $86k (3.0% below list) — sets the bar for market timing.
  • Cap rate 10.8% 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 $615 of loan paydown is wiped out by about $3k 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 $25k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 38 days — a 3% lower offer ($86k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $45k; list at $89k implies a 98% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $86,330 (3.0% below list)

Questions for the listing agent

  1. It's been on market 38 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
1.28%
Cap rate
10.78%
Cash-on-cash
16.03%
DSCR
1.71
GRM
6.5

CMA / ARV

ARV (on-the-fly)
$154,224
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
616 Eastlawn Ave 0.08mi 3/2.0 1,300 (-14%) 8mo $128,000 $98 64
2207 17th St 0.29mi 3/1.0 1,344 (-11%) 4mo $137,000 $102 63
1407 Andrew St 0.50mi 3/1.5 1,468 (-3%) 11mo $48,500 $33 63
2000 16th St 0.28mi 3/1.0 1,656 (+10%) 9mo $139,000 $84 61
727 Bird St 0.43mi 3/1.5 1,632 (+8%) 10mo $135,000 $83 59
1817 Liberty St 0.59mi 4/2.0 (+1) 1,548 (+2%) 11mo $163,000 $105 53
2018 23rd St 0.58mi 3/1.5 1,400 (-7%) 13mo $170,000 $121 50
1805 20th St 0.60mi 4/1.5 (+1) 1,620 (+7%) 9mo $192,200 $119 48
1708 17th St 0.45mi 4/2.0 (+1) 1,694 (+12%) 7mo $139,500 $82 46
1611 15th St 0.46mi 3/1.0 1,288 (-15%) 8mo $185,000 $144 45
2602 Morningside Ave 0.72mi 3/1.0 1,334 (-12%) 1mo $150,000 $112 44
1608 Lawrence St 0.72mi 3/2.0 1,699 (+12%) 11mo $170,000 $100 34

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
7.0%
Equity multiple
1.27×
Total profit
$6,768
Equity at exit
$13,270
10-year hold
IRR
16.3%
Equity multiple
2.33×
Total profit
$33,139
Equity at exit
$7,695

Cash invested: $24,920 (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
6.5×

Monthly cashflow live

Estimated rent
$1,136 medium interval (Pro) →
Mortgage (P&I)
$467
Tax from tax record
$61 /mo · $727/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$239
Net cashflow
$333

Break-even live

Break-even rent $714
Max offer price $89,000
Occupancy floor 66%

Sensitivity live

Price -10% $383 -5% $358 +0% $333 +5% $308 +10% $283
Rent -10% $243 -5% $288 +0% $333 +5% $378 +10% $423
Rate -1.0pp $378 -0.5pp $356 base $333 +0.5pp $310 +1.0pp $286

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
$22,250
Closing costs
$2,670
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 18 events

  1. 2026-06-19
    days on market $89,000 Active 38 DOM
  2. 2026-06-18
    days on market $89,000 Active 37 DOM
  3. 2026-06-17
    days on market $89,000 Active 36 DOM
  4. 2026-06-16
    days on market $89,000 Active 35 DOM
  5. 2026-06-15
    days on market $89,000 Active 34 DOM
  6. 2026-06-14
    days on market $89,000 Active 32 DOM
  7. 2026-06-12
    days on market $89,000 Active 31 DOM
  8. 2026-06-09
    days on market $89,000 Active 28 DOM
  9. 2026-06-08
    days on market $89,000 Active 27 DOM
  10. 2026-06-07
    days on market $89,000 Active 26 DOM
  11. 2026-06-05
    days on market $89,000 Active 23 DOM
  12. 2026-06-03
    days on market $89,000 Active 22 DOM
  13. 2026-06-02
    days on market $89,000 Active 21 DOM
  14. 2026-06-01
    days on market $89,000 Active 20 DOM
  15. 2026-05-31
    days on market $89,000 Active 19 DOM
  16. 2026-05-30
    days on market $89,000 Active 18 DOM
  17. 2026-05-12
    listed $89,000 Active
  18. 1999-08-20
    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
$727 · $61/mo
Projected year-2 tax
$727 · $61/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 6/10 Major FEMA zone X (unshaded) · 51% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥102°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$13,630
− Mortgage interest
−$4,985
− Property taxes
−$727
− Insurance
−$445
− Repairs & maintenance
−$1,090
− Management
−$1,090
− Depreciation
−$2,589
Taxable income
$2,703
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$649
After-tax cash flow
$3,346/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

+97.8% since first listed
2 events — show timeline
  • 2026-05-12 Listed $89,000 FSBO.com
  • 1999-08-20 Sold (Public Records) $45,000 Public Records

Property tax history

+2.3%/yr

Latest (2025): $727 · +6.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…