CashFlowRE
Sign in Sign up
76 Precious Dr
D Composite 40.97
Why this score? — see what drove the D 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 +13.8/30.0
  • ARV discount +7.5/15.0
  • DSCR +4.2/10.0
  • Livability +4.0/5.0
  • Schools +3.9/10.0
  • 1% rule +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$164,900

76 Precious Dr · Teays Valley, WV 25526
2 bd · 2.5 ba · 1,248 sqft · Manufactured · 5 Days on market
Built 1972 1.35 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Move-in ready and immaculate! This well-maintained manufactured home offers 2 bedrooms, 2 full baths, and a superior location convenient to everything. Enjoy the spacious oversized 2-car garage (30x32) with ample room for a workshop and potential kitchenette area, connected by a 30x12 breezeway. Relax on the covered front porch and appreciate the many updates throughout, including a brand-new roof. A rare find combining comfort, functionality, and convenience!

Key facts

  • Covered front porch
  • Brand new roof
  • Superior location

Tags

SUPERIOR LOCATIONOVERSIZED GARAGECOVERED FRONT PORCHBRAND NEW ROOF

Property features AI

Exterior

  • Parking: Detached heated garage; 2 garage spaces
  • Utilities: Public water; Public sewer; Cable available
  • Home design: Manufactured home; Residential property
  • Construction: Block and vinyl siding construction; Composition/shingle roof; No basement
  • Exterior features: Deck; Patio; Porch

Interior

  • Kitchen: Dishwasher; Gas range; Refrigerator
  • Flooring: Laminate flooring
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Eat-in kitchen; Insulated windows

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/2.5-bath manufactured listed at $165k.

Deal economics

  • At list price, monthly cash flow is $16 ($187/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $126k (23.8% below list).
  • Recommended offer: $126k (23.8% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% vs local median 2.5% in Teays Valley — 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 79/100 on livability (#17 in WV, #2,178 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: amenities F, commute 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: Mountain View Elementary School (math 42% / reading 47%, grade F, #71 of 377 statewide, top 22%, 478 students, 0% FRL); Hurricane Middle (math 44% / reading 50%, grade D+, #6 of 109 statewide, top 6%, 849 students, 0% FRL); Hurricane High School (math 38% / reading 62%, grade D+, #6 of 110 statewide, top 5%, 1,256 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.
  • Market conditions: 119 active listings in the ZIP; solid renter incomes; 111 units permitted in Putnam County in 2024 (0 in 5+ unit buildings).
  • This rent is only 18% of the median local income ($85k/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 $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $125,627 (23.8% below list)

Questions for the listing agent

  1. Built in 1972 — 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  5. 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.
  6. 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.
  7. 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
0.76%
Cap rate
6.41%
Cash-on-cash
0.41%
DSCR
1.02
GRM
10.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-15.7%
Equity multiple
0.44×
Total profit
$-25,809
Equity at exit
$24,587
10-year hold
IRR
-7.4%
Equity multiple
0.53×
Total profit
$-21,525
Equity at exit
$14,258

Cash invested: $46,172 (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 25526

Home prices YoY
-30.1%
Active inventory
119
Price-to-rent
10.9×

Monthly cashflow live

Estimated rent
$1,256 medium interval (Pro) →
Mortgage (P&I)
$865
Tax from tax record
$43 /mo · $521/yr
Insurance
$69
HOA
$0
Vacancy / Maint / Mgmt
$264
Net cashflow
$16

Break-even live

Break-even rent $1,237
Max offer price $164,900
Occupancy floor 94%

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
$41,225
Closing costs
$4,947
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 1 events

  1. 2026-05-22
    listed $164,900 Active

ⓘ 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
$521 · $43/mo
Projected year-2 tax
$973 · $81/mo
Expected delta
+$452/yr (+$38/mo · 86.8%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥100°F today · 19 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
$15,075
− Mortgage interest
−$9,237
− Property taxes
−$521
− Insurance
−$824
− Repairs & maintenance
−$1,206
− Management
−$1,206
− Depreciation
−$4,797
Taxable loss
−$2,716
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$652
After-tax cash flow
$839/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
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 — Teays Valley

Score
79/100
State rank
#17
US rank
#2178

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Teays Valley, WV
County
Putnam County · 22,514 people
City population
8,292
Metro
Huntington-Ashland, WV-KY-OH
Population (ZIP)
22,514
Household income
$85,176
Rent vs Own
19.6% rent · 80.4% own
Severe rent burden
205.0

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 (94%)
Race & ethnicity
White 94% Two or more races 3% Hispanic / Latino 2% Asian 1%
Common ancestry
Slovak 3% Italian 1% Serbian 1%
Foreign-born
2% · Canada
Languages at home
98% English-only · Spanish 1% Other Asian/Pacific 0%

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
▼ -68.01%
Current HPI
157.7355
Rent YoY
Metro
Huntington-Ashland, WV-KY-OH
State GDP YoY
F500 in state
0

Price history

1 event — show timeline
  • 2026-05-22 Listed $164,900 KVBOR

Property tax history

-1.0%/yr

Latest (2025): $521 · +67.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…