CashFlowRE
Sign in Sign up
43 Agronomy Farm Rd
B Composite 72.31
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
  • Livability +4.2/5.0
  • Schools +4.1/10.0
  • Rent growth +4.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$79,500

43 Agronomy Farm Rd · Morgantown, WV 26508
2 bd · 1.0 ba · 584 sqft · Land · 44 Days on market
Built 1970 0.35 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

DO YOUR THING! Excellent potential in this single wide home. 2 Bedroom, 1 bath, 1 car garage on . 35 acres. Enjoy the large fenced backyard! Great location in Cheat Lake area. Call today!

Key facts

  • Large back deck
  • New septic system
  • Excellent location

Tags

EXCELLENT LOCATIONCLOSE PROXIMITY TO CHEAT LAKELARGE BACK DECKNEW SEPTIC SYSTEM

Property features AI

Exterior

  • Parking: Attached garage (1 car)
  • Utilities: Public water; Septic tank sewer; Cable available
  • Home design: Manufactured single-wide home; Single-story
  • Construction: Aluminum siding and block construction; Shingle roof
  • Exterior features: Deck; Porch; Chain link fenced yard; Sloped lot

Interior

  • Kitchen: Includes refrigerator and range
  • Bedrooms: Total of 5 rooms (bedroom count not specified)
  • Flooring: Laminate flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); Ceiling fan(s) for cooling
  • Interior features: Refrigerator; Range
  • Laundry & utility: Crawl space basement

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 land listed at $80k.

Deal economics

  • At list price, monthly cash flow is $475 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $80k).
  • Recommended offer: $77k (3.0% below list) — sets the bar for market timing.
  • Cap rate 13.5% 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: 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.
  • Zoned schools: Eastwood Elementary School (math 45% / reading 47%, grade D-, #68 of 377 statewide, top 18%, 586 students, 0% FRL); Mountaineer Middle School (math 52% / reading 60%, grade B-, #1 of 109 statewide, top 0%, 619 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 fast (+5.9%/yr); 247 active listings in the ZIP; solid renter incomes; 23 units permitted in Monongalia County in 2024 (15 in 5+ unit buildings).
  • This rent is only 17% of the median local income ($90k/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 $550 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 + 5.9% rent growth), your $22k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 44 days — a 3% lower offer ($77k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 2y ago; this cycle's ask has dropped $10k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $49k; list at $80k implies a 62% gain — meaningful room to come down on a strong offer.
Recommended offer $77,115 (3.0% below list)

Questions for the listing agent

  1. It's been on market 44 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 1970 — 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 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?
  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
1.63%
Cap rate
13.46%
Cash-on-cash
25.61%
DSCR
2.14
GRM
5.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 5.92% rent growth · sell at horizon

5-year hold
IRR
22.5%
Equity multiple
1.96×
Total profit
$21,318
Equity at exit
$11,854
10-year hold
IRR
32.4%
Equity multiple
4.36×
Total profit
$74,692
Equity at exit
$6,874

Cash invested: $22,260 (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 26508

Home prices YoY
-15.4%
Rents YoY
5.9%
Active inventory
247
Price-to-rent
5.1×

Monthly cashflow live

Estimated rent
$1,297 medium interval (Pro) →
Mortgage (P&I)
$417
Tax est. 1.5%
$99 /mo · $1,192/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$272
Net cashflow
$475

Break-even live

Break-even rent $695
Max offer price $79,500
Occupancy floor 58%

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
$19,875
Closing costs
$2,385
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 30 events

  1. 2026-06-19
    days on market $79,500 Active 44 DOM
  2. 2026-06-18
    days on market $79,500 Active 43 DOM
  3. 2026-06-17
    days on market $79,500 Active 42 DOM
  4. 2026-06-16
    days on market $79,500 Active 41 DOM
  5. 2026-06-15
    days on market $79,500 Active 40 DOM
  6. 2026-06-14
    days on market $79,500 Active 38 DOM
  7. 2026-06-13
    days on market $79,500 Active 37 DOM
  8. 2026-06-10
    days on market $79,500 Active 35 DOM
  9. 2026-06-09
    days on market $79,500 Active 34 DOM
  10. 2026-06-08
    days on market $79,500 Active 33 DOM
  11. 2026-06-07
    days on market $79,500 Active 32 DOM
  12. 2026-06-05
    days on market $79,500 Active 29 DOM
  13. 2026-06-03
    days on market $79,500 Active 28 DOM
  14. 2026-06-03
    remarks 648-char remark
  15. 2026-06-02
    days on market $79,500 Active 27 DOM
  16. 2026-06-01
    days on market $79,500 Active 26 DOM
  17. 2026-05-31
    days on market $79,500 Active 25 DOM
  18. 2026-05-30
    days on market $79,500 Active 24 DOM
  19. 2026-05-18
    price $79,500 617-char remark
  20. 2026-05-06
    listed $89,500 Active 617-char remark
  21. 2024-09-26
    soldstatus $49,000
  22. 2024-09-23
    soldstatus $49,000 Closed 187-char remark
    Show marketing remark (187 chars)

    DO YOUR THING! Excellent potential in this single wide home. 2 Bedroom, 1 bath, 1 car garage on . 35 acres. Enjoy the large fenced backyard! Great location in Cheat Lake area. Call today!

  23. 2024-09-07
    historical Active Under Contract 187-char remark
    Show marketing remark (187 chars)

    DO YOUR THING! Excellent potential in this single wide home. 2 Bedroom, 1 bath, 1 car garage on . 35 acres. Enjoy the large fenced backyard! Great location in Cheat Lake area. Call today!

  24. 2024-08-24
    status Active 187-char remark
    Show marketing remark (187 chars)

    DO YOUR THING! Excellent potential in this single wide home. 2 Bedroom, 1 bath, 1 car garage on . 35 acres. Enjoy the large fenced backyard! Great location in Cheat Lake area. Call today!

  25. 2024-08-10
    historical Active Under Contract 187-char remark
    Show marketing remark (187 chars)

    DO YOUR THING! Excellent potential in this single wide home. 2 Bedroom, 1 bath, 1 car garage on . 35 acres. Enjoy the large fenced backyard! Great location in Cheat Lake area. Call today!

  26. 2024-08-05
    status Active 187-char remark
    Show marketing remark (187 chars)

    DO YOUR THING! Excellent potential in this single wide home. 2 Bedroom, 1 bath, 1 car garage on . 35 acres. Enjoy the large fenced backyard! Great location in Cheat Lake area. Call today!

  27. 2024-07-23
    historical Active Under Contract 187-char remark
    Show marketing remark (187 chars)

    DO YOUR THING! Excellent potential in this single wide home. 2 Bedroom, 1 bath, 1 car garage on . 35 acres. Enjoy the large fenced backyard! Great location in Cheat Lake area. Call today!

  28. 2024-07-15
    listed $55,000 Active 187-char remark
    Show marketing remark (187 chars)

    DO YOUR THING! Excellent potential in this single wide home. 2 Bedroom, 1 bath, 1 car garage on . 35 acres. Enjoy the large fenced backyard! Great location in Cheat Lake area. Call today!

  29. 2002-03-19
    soldstatus $35,000
  30. 1985-08-12
    soldstatus $16,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 ≥98°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$15,562
− Mortgage interest
−$4,453
− Property taxes
−$1,192
− Insurance
−$398
− Repairs & maintenance
−$1,245
− Management
−$1,245
− Depreciation
−$2,313
Taxable income
$4,716
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,132
After-tax cash flow
$4,569/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

County
Monongalia County · 97,252 people
City population
97,252
Metro
Morgantown, WV
Population (ZIP)
40,231
Household income
$90,041
Rent vs Own
24.5% rent · 75.5% own
Severe rent burden
964.0

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% Two or more races 4% Hispanic / Latino 4% Asian 3% Black 2%
Common ancestry
Romanian 3% Italian 3% Slovak 3%
Foreign-born
3% · Canada, China
Languages at home
95% English-only · Spanish 1% Other Indo-European 1% Chinese 1%

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
▼ -38.92%
Current HPI
213.3742
Rent YoY
▲ 5.92%
Metro
Morgantown, WV
State GDP YoY
F500 in state
0

Price history

+396.9% since first listed
12 events — show timeline
  • 2026-05-18 Price Changed $79,500 NCWVREIN
  • 2026-05-06 Listed $89,500 NCWVREIN
  • 2024-09-26 Sold (Public Records) $49,000 Public Records
  • 2024-09-23 Sold (MLS) $49,000 NCWVREIN
  • 2024-09-07 Contingent NCWVREIN
  • 2024-08-24 Relisted NCWVREIN
  • 2024-08-10 Contingent NCWVREIN
  • 2024-08-05 Relisted NCWVREIN
  • 2024-07-23 Contingent NCWVREIN
  • 2024-07-15 Listed $55,000 NCWVREIN
  • 2002-03-19 Sold (Public Records) $35,000 Public Records
  • 1985-08-12 Sold (Public Records) $16,000 Public Records

Property tax history

-29.3%/yr

Latest (2025): $2 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…