CashFlowRE
Sign in Sign up
621 Alma St
D- Composite 37.36
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).

  • ARV discount +13.7/15.0
  • Cash flow +7.2/30.0
  • Livability +4.2/5.0
  • Schools +4.1/10.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.4/10.0
  • DSCR +1.4/10.0
  • Appreciation +0.0/10.0

$169,000

621 Alma St · Morgantown, WV 26501
2 bd · 1.0 ba · 1,308 sqft · SingleFamily public records · 118 Days on market
Built 1928 2,788 sqft lot $129/sqft · 18% below area Est $196k · 14% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this home located in the friendly Greenmont neighborhood. The living room boasts hardwood floors and original built-ins. An updated kitchen offers a practical layout with ample cabinet space, while the freshly painted dining room provides a warm, welcoming space for entertainment. A full bath on the first floor adds everyday comfort and convenience. A fully accessible attic is waiting to be finished. With new siding installed in 2025, a new deck in 2024, this home is ready for your personal finishing touches. Enjoy easy access to nearby parks, trails, and the convenience of downtown just minutes away. Don’t miss the opportunity to make this wonderful location your own.

Key facts

  • Original built-ins
  • Full bath
  • Updated kitchen

Tags

HARDWOOD FLOORSORIGINAL BUILT-INSUPDATED KITCHENAMPLE CABINET SPACEFULL BATHFULLY ACCESSIBLE ATTIC

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/1.0-bath single-family listed at $169k.

Deal economics

  • At list price, monthly cash flow is $-233 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $128k (24.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $108k (35.9% below list).
  • Recommended offer: $108k (35.9% below list) — sets the bar for 1% rule.
  • Cap rate 4.6% vs local median 3.1% in Morgantown — 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 84/100 on livability (#5 in WV, #674 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: schools D+, employment D-.
  • 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.
  • 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).

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.
  • Monongalia County population projected at +38% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 118 days — a 9% lower offer ($154k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $14k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $51k; list at $169k implies a 231% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1928 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $108,392 (35.9% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 118 days. Have you received any prior offers? Is the seller open to a 36% concession, seller financing, or rate buy-down credit?
  3. Built in 1928 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.64%
Cap rate
4.64%
Cash-on-cash
-5.90%
DSCR
0.74
GRM
13.0

CMA / ARV

ARV (median comp)
$195,934
List price
$169,000
Delta
-13.75%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
416 E Brockway Ave 0.15mi 2/1.0 1,261 (-4%) 11mo $225,000 $178 78
216 Reay Aly 0.17mi 3/2.0 (+1) 1,272 (-3%) 12mo $269,000 $211 68
608 Alma 0.03mi 3/2.0 (+1) 1,488 (+14%) 1mo $206,000 $138 66
925 Garrison 0.66mi 3/2.0 (+1) 1,303 (-0%) 1mo $215,000 $165 59
379 Spencer Ave 0.51mi 2/2.0 1,440 (+10%) 1mo $130,000 $90 55
1041 Montrose Ave 0.72mi 2/2.0 1,361 (+4%) 1mo $155,000 $114 54
824 Monongalia Ave 0.52mi 3/2.0 (+1) 1,426 (+9%) 1mo $320,000 $224 51
265 Waitman St 0.73mi 3/2.0 (+1) 1,273 (-3%) 6mo $197,500 $155 47
701 Sherman Ave 0.55mi 3/2.0 (+1) 1,400 (+7%) 9mo $299,000 $214 46
913 Ridgeway Ave 0.58mi 3/1.0 (+1) 1,200 (-8%) 10mo $215,000 $179 46
824 Louise Ave 0.52mi 3/2.0 (+1) 1,500 (+15%) 4mo $260,000 $173 40
933 Willey St 0.73mi 3/1.0 (+1) 1,492 (+14%) 12mo $220,000 $147 28

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 · 1.42% rent growth · sell at horizon

5-year hold
IRR
-28.1%
Equity multiple
0.07×
Total profit
$-43,937
Equity at exit
$25,198
10-year hold
IRR
-33.6%
Equity multiple
-0.36×
Total profit
$-64,222
Equity at exit
$14,612

Cash invested: $47,320 (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
13.0×

Monthly cashflow live

Estimated rent
$1,084 medium interval (Pro) →
Mortgage (P&I)
$886
Tax from tax record
$132 /mo · $1,588/yr
Insurance
$70
HOA
$0
Vacancy / Maint / Mgmt
$228
Net cashflow
$-233

Break-even live

Break-even rent $1,379
Max offer price $127,885
Occupancy floor

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
$42,250
Closing costs
$5,070
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 13 events

  1. 2026-06-05
    days on market $169,000 Active 118 DOM
  2. 2026-06-03
    days on market $169,000 Active 117 DOM
  3. 2026-06-02
    days on market $169,000 Active 116 DOM
  4. 2026-06-01
    days on market $169,000 Active 115 DOM
  5. 2026-05-31
    days on market $169,000 Active 114 DOM
  6. 2026-05-30
    days on market $169,000 Active 113 DOM
  7. 2026-04-30
    price $169,000 694-char remark
    Show marketing remark (694 chars)

    Welcome to this home located in the friendly Greenmont neighborhood. The living room boasts hardwood floors and original built-ins. An updated kitchen offers a practical layout with ample cabinet space, while the freshly painted dining room provides a warm, welcoming space for entertainment. A full bath on the first floor adds everyday comfort and convenience. A fully accessible attic is waiting to be finished. With new siding installed in 2025, a new deck in 2024, this home is ready for your personal finishing touches. Enjoy easy access to nearby parks, trails, and the convenience of downtown just minutes away. Don’t miss the opportunity to make this wonderful location your own.

  8. 2026-03-18
    price $172,500 694-char remark
    Show marketing remark (694 chars)

    Welcome to this home located in the friendly Greenmont neighborhood. The living room boasts hardwood floors and original built-ins. An updated kitchen offers a practical layout with ample cabinet space, while the freshly painted dining room provides a warm, welcoming space for entertainment. A full bath on the first floor adds everyday comfort and convenience. A fully accessible attic is waiting to be finished. With new siding installed in 2025, a new deck in 2024, this home is ready for your personal finishing touches. Enjoy easy access to nearby parks, trails, and the convenience of downtown just minutes away. Don’t miss the opportunity to make this wonderful location your own.

  9. 2026-03-10
    status Active 694-char remark
    Show marketing remark (694 chars)

    Welcome to this home located in the friendly Greenmont neighborhood. The living room boasts hardwood floors and original built-ins. An updated kitchen offers a practical layout with ample cabinet space, while the freshly painted dining room provides a warm, welcoming space for entertainment. A full bath on the first floor adds everyday comfort and convenience. A fully accessible attic is waiting to be finished. With new siding installed in 2025, a new deck in 2024, this home is ready for your personal finishing touches. Enjoy easy access to nearby parks, trails, and the convenience of downtown just minutes away. Don’t miss the opportunity to make this wonderful location your own.

  10. 2026-02-19
    historical Active Under Contract 694-char remark
    Show marketing remark (694 chars)

    Welcome to this home located in the friendly Greenmont neighborhood. The living room boasts hardwood floors and original built-ins. An updated kitchen offers a practical layout with ample cabinet space, while the freshly painted dining room provides a warm, welcoming space for entertainment. A full bath on the first floor adds everyday comfort and convenience. A fully accessible attic is waiting to be finished. With new siding installed in 2025, a new deck in 2024, this home is ready for your personal finishing touches. Enjoy easy access to nearby parks, trails, and the convenience of downtown just minutes away. Don’t miss the opportunity to make this wonderful location your own.

  11. 2026-02-06
    listed $182,500 Active 694-char remark
    Show marketing remark (694 chars)

    Welcome to this home located in the friendly Greenmont neighborhood. The living room boasts hardwood floors and original built-ins. An updated kitchen offers a practical layout with ample cabinet space, while the freshly painted dining room provides a warm, welcoming space for entertainment. A full bath on the first floor adds everyday comfort and convenience. A fully accessible attic is waiting to be finished. With new siding installed in 2025, a new deck in 2024, this home is ready for your personal finishing touches. Enjoy easy access to nearby parks, trails, and the convenience of downtown just minutes away. Don’t miss the opportunity to make this wonderful location your own.

  12. 2002-10-23
    soldstatus $51,000
  13. 2001-01-30
    soldstatus $57,000

ⓘ 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
$1,588 · $132/mo
Projected year-2 tax
$1,588 · $132/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 ≥97°F today · 19 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
$13,007
− Mortgage interest
−$9,467
− Property taxes
−$1,588
− Insurance
−$845
− Repairs & maintenance
−$1,041
− Management
−$1,041
− Depreciation
−$4,916
Taxable loss
−$5,890
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,414
After-tax cash flow
$-1,379/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 — Morgantown

Score
84/100
State rank
#5
US rank
#674

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Morgantown, WV
County
Monongalia County · 97,252 people
City population
97,252
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

+196.5% since first listed
7 events — show timeline
  • 2026-04-30 Price Changed $169,000 NCWVREIN
  • 2026-03-18 Price Changed $172,500 NCWVREIN
  • 2026-03-10 Relisted NCWVREIN
  • 2026-02-19 Contingent NCWVREIN
  • 2026-02-06 Listed $182,500 NCWVREIN
  • 2002-10-23 Sold (Public Records) $51,000 Public Records
  • 2001-01-30 Sold (Public Records) $57,000 Public Records

Property tax history

+2.6%/yr

Latest (2025): $1,588 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…