CashFlowRE
Sign in Sign up
558 Corrine Bottom Rd
B Composite 71.84
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
  • Appreciation +5.0/10.0
  • Rent growth +2.5/5.0
  • Schools +2.4/10.0
  • Livability +2.2/5.0
  • Condition / age +2.2/5.0

$29,900

558 Corrine Bottom Rd · Corinne, WV 25826
3 bd · 1.0 ba · 1,080 sqft · SingleFamily · 29 Days on market
Built 1940 Fair condition 4,792 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Make a this your next family home with den with a woodburning insert, big eat in kitchen, 3 bedrooms and attached drive through garage. Pet accomodatin level fenced yard with 4 storage units in detache building in back yard. SOLD "AS IS" with no seller disclosure as to property condition. Seller has never occupied. Seller has no knowledge.

Key facts

  • 4 storage units
  • Big eat in kitchen
  • Level fenced yard

Tags

DEN WITH WOODBURNING INSERTBIG EAT IN KITCHENLEVEL FENCED YARD4 STORAGE UNITSDETACHED BUILDING

Property features AI

Exterior

  • Parking: Attached garage (1 car)
  • Utilities: Public water
  • Home design: Single-family residence; Single story
  • Construction: Aluminum siding and frame construction; Composition shingle roof
  • Exterior features: Front porch; Outbuilding

Interior

  • Kitchen: Dishwasher
  • Bedrooms: 7 total rooms (includes bedrooms and living spaces)
  • Flooring: Carpet; Laminate; Vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Wall furnace; Fireplace insert heating
  • Interior features: Eat-in kitchen; Insulated windows; Fireplace with insert

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 $30k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $498 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($976 rent vs $30k).
  • Recommended offer: $29k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 44/100 on livability (#355 in WV) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, crime A; Watch: amenities F, commute F, employment F.
  • Wyoming County Schools (rural): math 20% / reading 38% proficiency, ranked #37 of 55 in WV (top 67%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Berlin Mckinney Elementary School (math 27% / reading 27%, grade F, #261 of 377 statewide, top 75%, 360 students, 0% FRL); Wyoming County East High School (math 17% / reading 37%, grade F, #79 of 110 statewide, top 78%, 473 students, 0% FRL) — zoned schools average 0% FRL vs 54% district-wide (54 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 3 active listings in the ZIP.

Forward outlook

  • In year one you build about $1k of equity ($207 loan paydown + $897 appreciation (3.0% local appreciation)).
  • Wyoming County population projected at -34% 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 $8k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 29 days — a 2% lower offer ($29k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo; built in 1940 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $29,451 (1.5% below list)

Questions for the listing agent

  1. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  2. Built in 1940 — 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
3.27%
Cap rate
28.95%
Cash-on-cash
80.93%
DSCR
4.60
GRM
2.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
76.1%
Equity multiple
5.23×
Total profit
$35,385
Equity at exit
$13,444
10-year hold
IRR
75.6%
Equity multiple
10.74×
Total profit
$81,584
Equity at exit
$20,719

Cash invested: $8,372 (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 25826

Active inventory
3
Price-to-rent
2.6×

Monthly cashflow live

Estimated rent
$976 medium interval (Pro) →
Mortgage (P&I)
$157
Tax est. 1.5%
$37 /mo · $448/yr
Insurance
$12
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$205
Net cashflow
$498

Break-even live

Break-even rent $346
Max offer price $29,900
Occupancy floor 44%

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
$7,475
Closing costs
$897
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 2 events

  1. 2026-05-07
    status Pending
  2. 2026-04-08
    listed $29,900 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 (shaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 8 d/yr ≥94°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$11,715
− Mortgage interest
−$1,675
− Property taxes
−$448
− Insurance
−$947
− Repairs & maintenance
−$937
− Management
−$937
− Depreciation
−$870
Taxable income
$5,901
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,416
After-tax cash flow
$4,562/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 · 6 photos

Fair 45/100 Moderate rehab

The property requires significant repairs and maintenance, including roof replacement and siding repair, to improve its condition and value.

Repairs flagged

  • Major roof — Signs of significant wear
  • Major siding — Weathered and peeling
  • Major fencing — Old and in need of repair

Value-add opportunities

  • Both Landscaping and fencing repairs — Enhances curb appeal and property value
  • Both Roof replacement — Critical to the structural integrity and safety of the home
  • Both Siding repair or replacement — Improves the home's appearance and energy efficiency

Renovation cost estimate screening

Repair itemSeverityEst. cost
roof · Signs of significant wear Major $15,000–50,000
siding · Weathered and peeling Major $15,000–50,000
fencing · Old and in need of repair Major $15,000–50,000
Total estimated repair cost · 3 items $45,000–150,000

Value-add ROI direction

  • Both Landscaping and fencing repairs — Enhances curb appeal and property value
  • Both Roof replacement — Critical to the structural integrity and safety of the home
  • Both Siding repair or replacement — Improves the home's appearance and energy efficiency

ⓘ 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
Wyoming County Schools
NCES district ID
5401650
Math proficiency
20% ▼ -11.00%
Reading proficiency
38% ▼ -8.00%
Median HH income
$35,763
Composite
23.94/100
National rank
#7783
State rank
#37 of 55 in WV

Livability — Corinne

Score
44/100
State rank
#355
US rank
#26755

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Corinne, WV
Population (ZIP)
660

Population outlook (Wyoming County) Hauer SSP2

Today (2025)
19,301 people
By 2030
17,775 · -7.9%
By 2040
14,923 · -22.7%
By 2050
12,703 · -34.2%
By 2075
8,812 · -54.3%
By 2100
6,146 · -68.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 8%

Political lean MEDSL · Wyoming

2024 margin
Solid R (+73.0) · D 12.9% · R 86.0% · Other 1.1%
2008→2024 swing
-48.0pp toward R · 2008: -25.1pp · 2024: -73.0pp
All cycles
2024: R+73.0 2020: R+72.1 2016: R+70.0 2012: R+55.7 2008: R+25.1

Not yet ingested

Civics

Market trends

HPI YoY
Current HPI
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

2 events — show timeline
  • 2026-05-07 Pending KVBOR
  • 2026-04-08 Listed $29,900 KVBOR

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…