CashFlowRE
Sign in Sign up
637 5th St
B Composite 71.4
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 +28.7/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.1/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Appreciation +0.0/10.0

$105,000

637 5th St · New Martinsville, WV 26155
3 bd · 1.5 ba · 1,328 sqft · SingleFamily public records · 92 Days on market
Built 1961 4,356 sqft lot Est $150k · 30% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this 3 BR/1.5 bath brick ranch home on a level lot w/ an integral garage w/ convenient alley access to the backyard. Step inside to discover a spacious living room & family room combo complete with a cozy fireplace. The large eat-in kitchen provides ample space for dining & includes access to a convenient mud room & main floor laundry that leads to the back porch. The main level offers 3 inviting bedrooms, 2 of which showcase beautiful hardwood floors (there may be hardwood underneath the carpet in the 3rd BR as well). Full bath on the main floor + 3/4 bath in bsmt along w/ a cozy family rm w/ 2nd fireplace. Call you favorite agent for a private showing. Priced to sell quickly.

Key facts

  • Large eat-in kitchen
  • Integral garage
  • Level lot

Tags

BRICK RANCH HOMELEVEL LOTINTEGRAL GARAGELARGE EAT-IN KITCHENMUD ROOMMAIN FLOOR LAUNDRY

Property features AI

Exterior

  • Parking: Attached garage with 1 garage space
  • Utilities: Public water; Public sewer
  • Home design: Single-story home; Brick construction; Shingle roof; Block foundation
  • Construction: Brick exterior; Built (year source: Assessor)
  • Exterior features: Front porch; Rear porch; City lot that is flat and level (43 x 100)

Interior

  • Kitchen: Eat-in kitchen; Refrigerator included
  • Bedrooms: Three main-level bedrooms; Bedrooms feature hardwood and carpet flooring
  • Flooring: Hardwood flooring in some bedrooms; Carpet in living room and at least one bedroom; Linoleum in bathroom and mud room
  • Bathrooms: One full bathroom; One half bathroom; One main-level bathroom
  • Heating & cooling: Forced air gas heating; Central air conditioning
  • Interior features: Eat-in kitchen; Large eat-in kitchen with abundant cabinets; Huge living room; Main floor laundry / mud room with kitchen and back porch access; Full basement with interior entry; Two fireplaces (living room and basement)
  • Laundry & utility: Laundry located on main level and in 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 3-bed/1.5-bath single-family listed at $105k.

Deal economics

  • At list price, monthly cash flow is $295 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $105k).
  • Recommended offer: $96k (9.0% below list) — sets the bar for market timing.
  • Cap rate 10.3% vs local median 4.3% in New Martinsville — 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 62/100 on livability (#176 in WV) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools D-, amenities F, commute F.
  • Wetzel County Schools (town): math 25% / reading 33% proficiency, ranked #36 of 55 in WV (top 66%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 37 active listings in the ZIP.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $726 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Wetzel County population projected at -28% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $29k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 92 days — a 9% lower offer ($96k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $85k; 24% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: flood insurance adds $56/mo.
  • Climate carrying-cost: severe flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $95,550 (9.0% below list)

Questions for the listing agent

  1. It's been on market 92 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1961 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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. 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.
  8. 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.
  9. 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
1.21%
Cap rate
10.30%
Cash-on-cash
14.31%
DSCR
1.64
GRM
6.9

CMA / ARV

ARV (on-the-fly)
$150,064
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
601 4th St 0.10mi 3/1.5 1,358 (+2%) 5mo $72,000 $53 87
618 6th St 0.05mi 3/2.0 1,282 (-4%) 12mo $162,000 $126 80
840 5th St 0.34mi 3/2.0 1,231 (-7%) 3mo $170,000 $138 68
803 5th St 0.25mi 3/2.0 1,439 (+8%) 8mo $100,000 $69 66
830 5th St 0.32mi 3/2.0 1,270 (-4%) 14mo $144,000 $113 64
1024 5th St 0.50mi 3/1.5 1,308 (-2%) 13mo $170,000 $130 63
379 Locust St 0.15mi 3/2.0 1,520 (+14%) 5mo $25,000 $16 63
854 5th St 0.37mi 3/1.5 1,176 (-11%) 12mo $166,000 $141 54
758 North Main St 0.47mi 3/1.5 1,520 (+14%) 4mo $180,000 $118 51
222 Leap St 0.46mi 3/1.0 1,260 (-5%) 22mo $92,000 $73 50
771 North Main St 0.44mi 3/2.5 1,510 (+14%) 12mo $125,000 $83 43
1132 4th St 0.65mi 4/2.0 (+1) 1,230 (-7%) 12mo $118,450 $96 41

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
1.6%
Equity multiple
1.06×
Total profit
$1,793
Equity at exit
$15,656
10-year hold
IRR
11.2%
Equity multiple
1.88×
Total profit
$25,809
Equity at exit
$9,078

Cash invested: $29,400 (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 26155

Home prices YoY
-20.5%
Active inventory
37
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$1,275 medium interval (Pro) →
Mortgage (P&I)
$551
Tax from tax record
$62 /mo · $747/yr
Insurance
$44
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$268
Net cashflow
$295

Break-even live

Break-even rent $901
Max offer price $105,000
Occupancy floor 72%

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
$26,250
Closing costs
$3,150
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. 2026-05-07
    status Pending 715-char remark
    Show marketing remark (715 chars)

    Welcome to this 3 BR/1.5 bath brick ranch home on a level lot w/ an integral garage w/ convenient alley access to the backyard. Step inside to discover a spacious living room & family room combo complete with a cozy fireplace. The large eat-in kitchen provides ample space for dining & includes access to a convenient mud room & main floor laundry that leads to the back porch. The main level offers 3 inviting bedrooms, 2 of which showcase beautiful hardwood floors (there may be hardwood underneath the carpet in the 3rd BR as well). Full bath on the main floor + 3/4 bath in bsmt along w/ a cozy family rm w/ 2nd fireplace. Call you favorite agent for a private showing. Priced to sell quickly.

  2. 2026-05-07
    status Pending
    Show marketing remark (715 chars)

    Welcome to this 3 BR/1.5 bath brick ranch home on a level lot w/ an integral garage w/ convenient alley access to the backyard. Step inside to discover a spacious living room & family room combo complete with a cozy fireplace. The large eat-in kitchen provides ample space for dining & includes access to a convenient mud room & main floor laundry that leads to the back porch. The main level offers 3 inviting bedrooms, 2 of which showcase beautiful hardwood floors (there may be hardwood underneath the carpet in the 3rd BR as well). Full bath on the main floor + 3/4 bath in bsmt along w/ a cozy family rm w/ 2nd fireplace. Call you favorite agent for a private showing. Priced to sell quickly.

  3. 2026-05-07
    historical
    Show marketing remark (715 chars)

    Welcome to this 3 BR/1.5 bath brick ranch home on a level lot w/ an integral garage w/ convenient alley access to the backyard. Step inside to discover a spacious living room & family room combo complete with a cozy fireplace. The large eat-in kitchen provides ample space for dining & includes access to a convenient mud room & main floor laundry that leads to the back porch. The main level offers 3 inviting bedrooms, 2 of which showcase beautiful hardwood floors (there may be hardwood underneath the carpet in the 3rd BR as well). Full bath on the main floor + 3/4 bath in bsmt along w/ a cozy family rm w/ 2nd fireplace. Call you favorite agent for a private showing. Priced to sell quickly.

  4. 2026-04-12
    status Active 715-char remark
    Show marketing remark (715 chars)

    Welcome to this 3 BR/1.5 bath brick ranch home on a level lot w/ an integral garage w/ convenient alley access to the backyard. Step inside to discover a spacious living room & family room combo complete with a cozy fireplace. The large eat-in kitchen provides ample space for dining & includes access to a convenient mud room & main floor laundry that leads to the back porch. The main level offers 3 inviting bedrooms, 2 of which showcase beautiful hardwood floors (there may be hardwood underneath the carpet in the 3rd BR as well). Full bath on the main floor + 3/4 bath in bsmt along w/ a cozy family rm w/ 2nd fireplace. Call you favorite agent for a private showing. Priced to sell quickly.

  5. 2026-04-12
    status Active
    Show marketing remark (715 chars)

    Welcome to this 3 BR/1.5 bath brick ranch home on a level lot w/ an integral garage w/ convenient alley access to the backyard. Step inside to discover a spacious living room & family room combo complete with a cozy fireplace. The large eat-in kitchen provides ample space for dining & includes access to a convenient mud room & main floor laundry that leads to the back porch. The main level offers 3 inviting bedrooms, 2 of which showcase beautiful hardwood floors (there may be hardwood underneath the carpet in the 3rd BR as well). Full bath on the main floor + 3/4 bath in bsmt along w/ a cozy family rm w/ 2nd fireplace. Call you favorite agent for a private showing. Priced to sell quickly.

  6. 2026-03-16
    status Pending 715-char remark
    Show marketing remark (715 chars)

    Welcome to this 3 BR/1.5 bath brick ranch home on a level lot w/ an integral garage w/ convenient alley access to the backyard. Step inside to discover a spacious living room & family room combo complete with a cozy fireplace. The large eat-in kitchen provides ample space for dining & includes access to a convenient mud room & main floor laundry that leads to the back porch. The main level offers 3 inviting bedrooms, 2 of which showcase beautiful hardwood floors (there may be hardwood underneath the carpet in the 3rd BR as well). Full bath on the main floor + 3/4 bath in bsmt along w/ a cozy family rm w/ 2nd fireplace. Call you favorite agent for a private showing. Priced to sell quickly.

  7. 2026-03-16
    status Pending
    Show marketing remark (715 chars)

    Welcome to this 3 BR/1.5 bath brick ranch home on a level lot w/ an integral garage w/ convenient alley access to the backyard. Step inside to discover a spacious living room & family room combo complete with a cozy fireplace. The large eat-in kitchen provides ample space for dining & includes access to a convenient mud room & main floor laundry that leads to the back porch. The main level offers 3 inviting bedrooms, 2 of which showcase beautiful hardwood floors (there may be hardwood underneath the carpet in the 3rd BR as well). Full bath on the main floor + 3/4 bath in bsmt along w/ a cozy family rm w/ 2nd fireplace. Call you favorite agent for a private showing. Priced to sell quickly.

  8. 2026-03-10
    status Active
  9. 2026-02-12
    status Pending
  10. 2026-02-06
    status Active 715-char remark
    Show marketing remark (715 chars)

    Welcome to this 3 BR/1.5 bath brick ranch home on a level lot w/ an integral garage w/ convenient alley access to the backyard. Step inside to discover a spacious living room & family room combo complete with a cozy fireplace. The large eat-in kitchen provides ample space for dining & includes access to a convenient mud room & main floor laundry that leads to the back porch. The main level offers 3 inviting bedrooms, 2 of which showcase beautiful hardwood floors (there may be hardwood underneath the carpet in the 3rd BR as well). Full bath on the main floor + 3/4 bath in bsmt along w/ a cozy family rm w/ 2nd fireplace. Call you favorite agent for a private showing. Priced to sell quickly.

  11. 2026-02-06
    status Active
    Show marketing remark (715 chars)

    Welcome to this 3 BR/1.5 bath brick ranch home on a level lot w/ an integral garage w/ convenient alley access to the backyard. Step inside to discover a spacious living room & family room combo complete with a cozy fireplace. The large eat-in kitchen provides ample space for dining & includes access to a convenient mud room & main floor laundry that leads to the back porch. The main level offers 3 inviting bedrooms, 2 of which showcase beautiful hardwood floors (there may be hardwood underneath the carpet in the 3rd BR as well). Full bath on the main floor + 3/4 bath in bsmt along w/ a cozy family rm w/ 2nd fireplace. Call you favorite agent for a private showing. Priced to sell quickly.

  12. 2025-12-23
    status Pending 715-char remark
    Show marketing remark (715 chars)

    Welcome to this 3 BR/1.5 bath brick ranch home on a level lot w/ an integral garage w/ convenient alley access to the backyard. Step inside to discover a spacious living room & family room combo complete with a cozy fireplace. The large eat-in kitchen provides ample space for dining & includes access to a convenient mud room & main floor laundry that leads to the back porch. The main level offers 3 inviting bedrooms, 2 of which showcase beautiful hardwood floors (there may be hardwood underneath the carpet in the 3rd BR as well). Full bath on the main floor + 3/4 bath in bsmt along w/ a cozy family rm w/ 2nd fireplace. Call you favorite agent for a private showing. Priced to sell quickly.

  13. 2025-12-19
    status Pending
  14. 2025-11-25
    listed $105,000 Active 715-char remark
    Show marketing remark (715 chars)

    Welcome to this 3 BR/1.5 bath brick ranch home on a level lot w/ an integral garage w/ convenient alley access to the backyard. Step inside to discover a spacious living room & family room combo complete with a cozy fireplace. The large eat-in kitchen provides ample space for dining & includes access to a convenient mud room & main floor laundry that leads to the back porch. The main level offers 3 inviting bedrooms, 2 of which showcase beautiful hardwood floors (there may be hardwood underneath the carpet in the 3rd BR as well). Full bath on the main floor + 3/4 bath in bsmt along w/ a cozy family rm w/ 2nd fireplace. Call you favorite agent for a private showing. Priced to sell quickly.

  15. 2025-11-24
    listed $105,000 Active
  16. 2008-09-19
    soldstatus $85,000
  17. 1999-07-08
    soldstatus $27,735

ⓘ 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
$747 · $62/mo
Projected year-2 tax
$747 · $62/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 8/10 Severe FEMA zone X (unshaded) · 77% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 8 d/yr ≥97°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 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
$15,301
− Mortgage interest
−$5,882
− Property taxes
−$747
− Insurance
−$1,192
− Repairs & maintenance
−$1,224
− Management
−$1,224
− Depreciation
−$3,055
Taxable income
$1,978
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$475
After-tax cash flow
$3,067/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
Wetzel County Schools
NCES district ID
5401560
Math proficiency
25% ▼ -11.00%
Reading proficiency
33% ▼ -8.00%
Median HH income
$38,296
Composite
24.22/100
National rank
#7726
State rank
#36 of 55 in WV

Livability — New Martinsville

Score
62/100
State rank
#176
US rank
#16097

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
New Martinsville, WV
County
Wetzel · 7,715 people
Population (ZIP)
7,715
Household income
$54,747
Rent vs Own
18.3% rent · 81.7% own
Severe rent burden
7.8

Population outlook (Wetzel County) Hauer SSP2

Today (2025)
14,127 people
By 2030
13,248 · -6.2%
By 2040
11,611 · -17.8%
By 2050
10,193 · -27.8%
By 2075
7,753 · -45.1%
By 2100
5,922 · -58.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Two or more races 3%
Common ancestry
Romanian 3% Slovak 2% Serbian 1%
Foreign-born
1% · Canada

Political lean MEDSL · Wetzel

2024 margin
Solid R (+55.5) · D 21.0% · R 76.5% · Other 2.5%
2008→2024 swing
-49.3pp toward R · 2008: -6.2pp · 2024: -55.5pp
All cycles
2024: R+55.5 2020: R+51.8 2016: R+50.3 2012: R+21.6 2008: R+6.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -37.42%
Current HPI
144.8976
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

+278.6% since first listed
17 events — show timeline
  • 2026-05-07 Pending WBOR
  • 2026-05-07 Pending MLSNOW
  • 2026-05-07 Listing Removed MLSNOW
  • 2026-04-12 Relisted WBOR
  • 2026-04-12 Relisted MLSNOW
  • 2026-03-16 Pending WBOR
  • 2026-03-16 Pending MLSNOW
  • 2026-03-10 Relisted MLSNOW
  • 2026-02-12 Pending MLSNOW
  • 2026-02-06 Relisted WBOR
  • 2026-02-06 Relisted MLSNOW
  • 2025-12-23 Pending WBOR
  • 2025-12-19 Pending MLSNOW
  • 2025-11-25 Listed $105,000 WBOR
  • 2025-11-24 Listed $105,000 MLSNOW
  • 2008-09-19 Sold (Public Records) $85,000 Public Records
  • 1999-07-08 Sold (Public Records) $27,735 Public Records

Property tax history

+3.6%/yr

Latest (2025): $747 · +6.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…