CashFlowRE
Sign in Sign up
7844 Knobs Rd
C- Composite 54.18
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 +19.3/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.1/10.0
  • Appreciation +5.9/10.0
  • 1% rule +5.1/10.0
  • Livability +2.9/5.0
  • Schools +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.2/5.0

$100,000

7844 Knobs Rd · Union, WV 24983
3 bd · 1.0 ba · 1,012 sqft · SingleFamily · 80 Days on market
Built 1930 Fair condition ↓ 20% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

This smaller home is just big enough for a quaint, cozy place to make your own. It offers 2-3 bedrooms, or office area, 1 bath, has new windows, new floors, new plumbing and heat. Has been completely remodeled and is move-in ready. Call today!

Key facts

  • New floors
  • Move-in ready
  • New plumbing

Tags

NEW WINDOWSNEW FLOORSNEW PLUMBINGCOMPLETELY REMODELEDMOVE-IN READY

Property features AI

Exterior

  • Utilities: Cistern water; Propane utilities
  • Home design: Residential property
  • Construction: Block construction; Block foundation; Built of block materials
  • Exterior features: Metal roof; Property has a view

Interior

  • Kitchen: Refrigerator
  • Flooring: Vinyl
  • Bathrooms: One full bathroom
  • Heating & cooling: Radiant heating; No cooling
  • Interior features: Refrigerator included; Vinyl flooring; Six total rooms

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/1.0-bath single-family listed at $100k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $54 ($644/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Recommended offer: $94k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 58/100 on livability (#243 in WV) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing B+, crime B; Watch: amenities F, commute F, employment F.
  • Monroe County Schools (rural): math 27% / reading 35% proficiency, ranked #29 of 55 in WV (top 53%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: James Monroe High School (math 22% / reading 47%, grade F, #42 of 110 statewide, top 47%, 464 students, 0% FRL) — zoned schools average 0% FRL vs 48% district-wide (48 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 22 active listings in the ZIP.

Forward outlook

  • In year one you build about $3k of equity ($691 loan paydown + $2k appreciation (1.9% local appreciation)).
  • Monroe County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (1.9% appreciation + 3.0% rent growth), your $28k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 80 days — a 6% lower offer ($94k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: flood insurance adds $56/mo; built in 1930 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $94,000 (6.0% below list)

Questions for the listing agent

  1. It's been on market 80 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Built in 1930 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  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
1.01%
Cap rate
7.61%
Cash-on-cash
4.69%
DSCR
1.21
GRM
8.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

1.88% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
6.5%
Equity multiple
1.35×
Total profit
$9,725
Equity at exit
$38,804
10-year hold
IRR
10.0%
Equity multiple
2.34×
Total profit
$37,455
Equity at exit
$55,392

Cash invested: $28,000 (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 24983

Home prices YoY
1.1%
Active inventory
22
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$1,013 medium interval (Pro) →
Mortgage (P&I)
$524
Tax est. 1.5%
$125 /mo · $1,500/yr
Insurance
$42
Flood insurance flood zone
−$56 /mo · $670/yr
HOA
$0
Vacancy / Maint / Mgmt
$213
Net cashflow
$54

Break-even live

Break-even rent $945
Max offer price $100,000
Occupancy floor 90%

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
$25,000
Closing costs
$3,000
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. 2026-06-18
    days on market $100,000 Active 80 DOM
  2. 2026-06-17
    days on market $100,000 Active 79 DOM
  3. 2026-06-16
    days on market $100,000 Active 78 DOM
  4. 2026-06-15
    days on market $100,000 Active 77 DOM
  5. 2026-06-15
    days on market $100,000 Active 76 DOM
  6. 2026-06-13
    days on market $100,000 Active 75 DOM
  7. 2026-06-09
    days on market $100,000 Active 71 DOM
  8. 2026-06-08
    days on market $100,000 Active 70 DOM
  9. 2026-06-08
    days on market $100,000 Active 69 DOM
  10. 2026-06-07
    days on market $100,000 Active 68 DOM
  11. 2026-06-04
    days on market $100,000 Active 66 DOM
  12. 2026-06-03
    days on market $100,000 Active 65 DOM
  13. 2026-06-02
    days on market $100,000 Active 64 DOM
  14. 2026-06-01
    days on market $100,000 Active 63 DOM
  15. 2026-05-31
    days on market $100,000 Active 62 DOM
  16. 2026-05-14
    price $100,000
  17. 2026-03-30
    listed $125,000 Active

ⓘ 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 10/10 Extreme FEMA zone X · 99% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 2/10 Low

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$12,161
− Mortgage interest
−$5,602
− Property taxes
−$1,500
− Insurance
−$1,170
− Repairs & maintenance
−$973
− Management
−$973
− Depreciation
−$2,909
Taxable loss
−$965
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$232
After-tax cash flow
$876/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.

Condition & rehab AI · 13 photos

Fair 45/100 Cosmetic rehab

The home is in fair condition with some cosmetic updates needed to increase its resale value.

Repairs flagged

  • Minor kitchen cabinets — The cabinets are dated and could be replaced for a fresh look.
  • Minor bathroom fixtures — The fixtures are dated and could be replaced for a more modern look.
  • Minor exterior siding — The siding has some discoloration and could be repainted or replaced for a fresh look.
  • Minor flooring — The carpeted flooring could be replaced with hardwood or tile for a more modern look.

Value-add opportunities

  • Resale Updating the kitchen cabinets and fixtures — Updating the kitchen will make it more appealing to potential buyers.
  • Resale Updating the exterior siding and painting the interior walls — Updating the exterior and interior will make the home more appealing to potential buyers.
  • Resale Replacing the flooring with hardwood or tile — Replacing the flooring will make the home more appealing to potential buyers.

Renovation cost estimate screening

Repair itemSeverityEst. cost
kitchen cabinets · The cabinets are dated and could be replaced for a fresh look. Minor $500–3,000
bathroom fixtures · The fixtures are dated and could be replaced for a more modern look. Minor $500–3,000
exterior siding · The siding has some discoloration and could be repainted or replaced for a fresh look. Minor $500–3,000
flooring · The carpeted flooring could be replaced with hardwood or tile for a more modern look. Minor $500–3,000
Total estimated repair cost · 4 items $2,000–12,000

Value-add ROI direction

  • Resale Updating the kitchen cabinets and fixtures — Updating the kitchen will make it more appealing to potential buyers.
  • Resale Updating the exterior siding and painting the interior walls — Updating the exterior and interior will make the home more appealing to potential buyers.
  • Resale Replacing the flooring with hardwood or tile — Replacing the flooring will make the home more appealing to potential buyers.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Monroe County Schools
NCES district ID
5400960
Math proficiency
27% ▼ -9.00%
Reading proficiency
35% ▼ -8.00%
Median HH income
$37,855
Composite
25.85/100
National rank
#7351
State rank
#29 of 55 in WV

Livability — Union

Score
58/100
State rank
#243
US rank
#20925

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
1,783

Population outlook (Monroe County) Hauer SSP2

Today (2025)
13,411 people
By 2030
13,266 · -1.1%
By 2040
12,829 · -4.3%
By 2050
12,174 · -9.2%
By 2075
10,395 · -22.5%
By 2100
7,805 · -41.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Two or more races 3% Hispanic / Latino 2%
Common ancestry
Serbian 6% Slovak 2% Danish 2%
Foreign-born
0% · Canada
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · Monroe

2024 margin
Solid R (+61.8) · D 18.1% · R 79.9% · Other 1.9%
2008→2024 swing
-37.0pp toward R · 2008: -24.8pp · 2024: -61.8pp
All cycles
2024: R+61.8 2020: R+57.4 2016: R+57.3 2012: R+41.3 2008: R+24.8

Not yet ingested

Civics

Market trends

HPI YoY
▲ 1.88%
Current HPI
173.921
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

-20.0% since first listed
2 events — show timeline
  • 2026-05-14 Price Changed $100,000 GVBOR
  • 2026-03-30 Listed $125,000 GVBOR

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…