CashFlowRE
Sign in Sign up
133 Sisler St
C- Composite 52.69
Why this score? — see what drove the C- 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 +16.1/30.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • DSCR +5.0/10.0
  • 1% rule +3.4/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0

$99,000

133 Sisler St · Kingwood, WV 26537
2 bd · 1.0 ba · 724 sqft · SingleFamily public records · 274 Days on market
Built 1950 7,275 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

This charming two-bedroom, one-bath home in the heart of Kingwood, offers convenient one-level living on a manageable 0.167-acre lot. Priced at $99,000, this home features retro flair, including a vintage pink bathtub and matching sink that add so much character. Whether you're looking to personalize your first home or invest in a project with potential, this property is full of opportunity. Home is being sold as-is.

Key facts

  • Manageable lot
  • Matching sink
  • Vintage pink bathtub

Tags

ONE LEVEL LIVINGMANAGEABLE LOTVINTAGE PINK BATHTUBMATCHING SINK

Property features AI

Finance

  • Other: Property listed by HOUSES & MORE INC
  • HOA & community: Community amenities include golf and pool

Exterior

  • Parking: No designated parking
  • Utilities: Public sewer
  • Home design: Single-family detached residence; One story
  • Construction: Wood siding construction; Shingle roof; Built with concrete basement
  • Exterior features: Sloped lot

Interior

  • Kitchen: Refrigerator; Range; Disposal
  • Bedrooms: Total of 4 rooms (includes bedrooms and living spaces)
  • Flooring: Laminate
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Natural gas heating; Ceiling fans for cooling
  • Interior features: Refrigerator, Range, Disposal; Laminate flooring; Concrete unfinished basement
  • Laundry & utility: Basement space for utilities

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 $99k.

Deal economics

  • At list price, monthly cash flow is $52 ($619/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 $84k (15.5% below list).
  • Recommended offer: $84k (15.5% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 65/100 on livability (#127 in WV) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A; Watch: employment D, amenities F, commute F.
  • Preston County Schools (rural): math 22% / reading 33% proficiency, ranked #39 of 55 in WV (top 71%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Kingwood Elementary (math 27% / reading 32%, grade F, #225 of 377 statewide, top 68%, 361 students, 0% FRL); Central Preston Middle School (math 19% / reading 42%, grade F, #57 of 109 statewide, top 52%, 322 students, 0% FRL); Preston High School (math 10% / reading 32%, grade F, #100 of 110 statewide, top 91%, 1,178 students, 0% FRL) — zoned schools average 0% FRL vs 43% district-wide (43 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 20 active listings in the ZIP; 2 units permitted in Preston County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $11k of equity ($684 loan paydown + $10k appreciation (10.0% local appreciation)).
  • Preston County population projected to shrink 5% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $28k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 4, paydown + projected appreciation supports a ~$38k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 274 days — a 12% lower offer ($87k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $83,639 (15.5% below list)

Questions for the listing agent

  1. It's been on market 274 days. Have you received any prior offers? Is the seller open to a 16% concession, seller financing, or rate buy-down credit?
  2. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
0.84%
Cap rate
6.92%
Cash-on-cash
2.23%
DSCR
1.10
GRM
9.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
25.9%
Equity multiple
3.06×
Total profit
$57,171
Equity at exit
$89,187
10-year hold
IRR
22.7%
Equity multiple
6.98×
Total profit
$165,708
Equity at exit
$192,335

Cash invested: $27,720 (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 26537

Home prices YoY
6.4%
Active inventory
20
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$836 medium interval (Pro) →
Mortgage (P&I)
$519
Tax from tax record
$49 /mo · $585/yr
Insurance
$41
HOA
$0
Vacancy / Maint / Mgmt
$176
Net cashflow
$52

Break-even live

Break-even rent $771
Max offer price $99,000
Occupancy floor 89%

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
$24,750
Closing costs
$2,970
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 17 events

  1. 2026-06-19
    days on market $99,000 Active 274 DOM
  2. 2026-06-18
    days on market $99,000 Active 273 DOM
  3. 2026-06-17
    days on market $99,000 Active 272 DOM
  4. 2026-06-16
    days on market $99,000 Active 271 DOM
  5. 2026-06-15
    days on market $99,000 Active 270 DOM
  6. 2026-06-14
    days on market $99,000 Active 268 DOM
  7. 2026-06-13
    days on market $99,000 Active 267 DOM
  8. 2026-06-10
    days on market $99,000 Active 265 DOM
  9. 2026-06-09
    days on market $99,000 Active 264 DOM
  10. 2026-06-08
    days on market $99,000 Active 263 DOM
  11. 2026-06-07
    days on market $99,000 Active 262 DOM
  12. 2026-06-03
    days on market $99,000 Active 258 DOM
  13. 2026-06-02
    days on market $99,000 Active 257 DOM
  14. 2026-06-01
    days on market $99,000 Active 256 DOM
  15. 2026-05-31
    days on market $99,000 Active 255 DOM
  16. 2026-05-30
    days on market $99,000 Active 254 DOM
  17. 2025-09-17
    listed $99,000 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
$585 · $49/mo
Projected year-2 tax
$585 · $49/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 2/10 Low
  • 🌡 Heat 2/10 Low 5 d/yr ≥95°F today · 12 d/yr by 30 yrs out
  • 💨 Wind 2/10 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
$10,037
− Mortgage interest
−$5,546
− Property taxes
−$585
− Insurance
−$495
− Repairs & maintenance
−$803
− Management
−$803
− Depreciation
−$2,880
Taxable loss
−$1,075
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$258
After-tax cash flow
$877/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
Preston County Schools
NCES district ID
5401170
Math proficiency
22% ▼ -8.00%
Reading proficiency
33% ▼ -6.00%
Median HH income
$43,997
Composite
23.51/100
National rank
#7869
State rank
#39 of 55 in WV

Livability — Kingwood

Score
65/100
State rank
#127
US rank
#13334

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Kingwood, WV
Population (ZIP)
5,392

Population outlook (Preston County) Hauer SSP2

Today (2025)
33,786 people
By 2030
33,618 · -0.5%
By 2040
32,953 · -2.5%
By 2050
32,131 · -4.9%
By 2075
30,774 · -8.9%
By 2100
27,037 · -20.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (97%)
Race & ethnicity
White 97% Black 1%
Common ancestry
Slovak 4% Romanian 3% Italian 2%
Foreign-born
1% · Canada
Languages at home
99% English-only · Other Indo-European 1%

Political lean MEDSL · Preston

2024 margin
Solid R (+57.0) · D 20.5% · R 77.5% · Other 2.1%
2008→2024 swing
-30.5pp toward R · 2008: -26.5pp · 2024: -57.0pp
All cycles
2024: R+57.0 2020: R+55.1 2016: R+55.8 2012: R+44.4 2008: R+26.5

Not yet ingested

Civics

Market trends

HPI YoY
▲ 15.65%
Current HPI
261.098
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

1 event — show timeline
  • 2025-09-17 Listed $99,000 NCWVREIN

Property tax history

+6.4%/yr

Latest (2019): $585 · +16.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…