CashFlowRE
Sign in Sign up
215 Wiseman Ave
C+ Composite 63.37
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 +28.1/30.0
  • DSCR +10.0/10.0
  • 1% rule +7.7/10.0
  • ARV discount +7.5/15.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0
  • Appreciation +0.0/10.0

$79,900

215 Wiseman Ave · Fayetteville, WV 25840
2 bd · 1.0 ba · 1,122 sqft · SingleFamily public records · 92 Days on market
Built 1911 4,835 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

One level living right in town and walking distance to all of the little shops & restaurants in Fayetteville. New River Gorge Bridge is minutes away with tons of out door activities. Hiking, kayaking, white water rafting just to name a few. Home has large living room with double sided fireplace. Large open dining kitchen area. Large full bath/laundry room. Covered front porch.

Key facts

  • Approved plans
  • Historic cottage
  • Custom floor plan

Tags

HISTORIC COTTAGEORIGINAL BRICK FIREPLACESCUSTOM FLOOR PLANAPPROVED PLANSACCESS TO OUTDOOR DESTINATIONSWALK TO LOCAL EATERIES

Property features AI

Exterior

  • Parking: No garage
  • Utilities: Public water; Public sewer
  • Home design: Residential property; Single-story above grade
  • Construction: Metal siding; Vinyl siding; Other construction materials; Asphalt roof; Other roof materials; Crawl space basement
  • Exterior features: Covered patio/porch; Level, landscaped lot; Shed(s); Has view

Interior

  • Kitchen: No appliances included
  • Bedrooms: 2 main level bedrooms
  • Flooring: Wood flooring; Other flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Has heating (type: other); No cooling
  • Interior features: Eat-in kitchen; Fireplace; Other interior features
  • Laundry & utility: Laundry on main level

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 $80k.

Deal economics

  • At list price, monthly cash flow is $251 ($3k/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: $73k (9.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 63/100 on livability (#164 in WV) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A-; Watch: amenities F, commute F, health & safety F.
  • Fayette County Schools (suburban): math 17% / reading 31% proficiency, ranked #51 of 55 in WV (top 93%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Fayetteville Pk-8 (math 14%, 587 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: 19 active listings in the ZIP; 26 units permitted in Fayette County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $552 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Fayette County population projected at -23% 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 $22k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 92 days — a 9% lower offer ($73k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 5y ago 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 $62k; 30% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1911 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $72,709 (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 1911 — 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
1.27%
Cap rate
10.06%
Cash-on-cash
13.45%
DSCR
1.60
GRM
6.6

CMA / ARV

ARV (on-the-fly)
$209,814
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
136 Grace St 0.25mi 2/1.0 1,114 (-1%) 19mo $175,000 $157 72
136 Lively St 0.13mi 3/1.0 (+1) 1,232 (+10%) 15mo $185,000 $150 60
119 Tully St 0.71mi 3/1.0 (+1) 960 (-14%) 2mo $250,000 $260 36
128 3rd St 0.69mi 3/2.0 (+1) 988 (-12%) 4mo $185,000 $187 36
130 First Ave 0.69mi 3/2.0 (+1) 1,230 (+10%) 14mo $250,000 $203 31

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
3.5%
Equity multiple
1.14×
Total profit
$3,041
Equity at exit
$11,913
10-year hold
IRR
13.1%
Equity multiple
2.04×
Total profit
$23,271
Equity at exit
$6,908

Cash invested: $22,372 (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 25840

Home prices YoY
-20.8%
Active inventory
19
Price-to-rent
6.6×

Monthly cashflow live

Estimated rent
$1,012 medium interval (Pro) →
Mortgage (P&I)
$419
Tax from tax record
$96 /mo · $1,156/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$213
Net cashflow
$251

Break-even live

Break-even rent $694
Max offer price $79,900
Occupancy floor 70%

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
$19,975
Closing costs
$2,397
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 21 events

  1. 2026-06-19
    days on market $79,900 Active 92 DOM
  2. 2026-06-18
    days on market $79,900 Active 91 DOM
  3. 2026-06-17
    days on market $79,900 Active 90 DOM
  4. 2026-06-16
    days on market $79,900 Active 89 DOM
  5. 2026-06-15
    days on market $79,900 Active 88 DOM
  6. 2026-06-14
    days on market $79,900 Active 86 DOM
  7. 2026-06-12
    days on market $79,900 Active 85 DOM
  8. 2026-06-09
    days on market $79,900 Active 82 DOM
  9. 2026-06-08
    days on market $79,900 Active 81 DOM
  10. 2026-06-07
    days on market $79,900 Active 80 DOM
  11. 2026-06-05
    days on market $79,900 Active 77 DOM
  12. 2026-06-03
    days on market $79,900 Active 76 DOM
  13. 2026-06-02
    days on market $79,900 Active 75 DOM
  14. 2026-06-01
    days on market $79,900 Active 74 DOM
  15. 2026-05-31
    days on market $79,900 Active 73 DOM
  16. 2026-05-30
    days on market $79,900 Active 72 DOM
  17. 2026-03-17
    listed $79,900 Active
  18. 2025-09-13
    listed Active
  19. 2022-02-10
    soldstatus $61,500 385-char remark
    Show marketing remark (385 chars)

    One level living right in town and walking distance to all of the little shops & restaurants in Fayetteville. New River Gorge Bridge is minutes away with tons of out door activities. Hiking, kayaking, white water rafting just to name a few. Home has large living room with double sided fireplace. Large open dining kitchen area. Large full bath/laundry room. Covered front porch.

  20. 2021-12-22
    listed $60,000 385-char remark
    Show marketing remark (385 chars)

    One level living right in town and walking distance to all of the little shops & restaurants in Fayetteville. New River Gorge Bridge is minutes away with tons of out door activities. Hiking, kayaking, white water rafting just to name a few. Home has large living room with double sided fireplace. Large open dining kitchen area. Large full bath/laundry room. Covered front porch.

  21. 1990-04-30
    soldstatus $7,500

ⓘ 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
$1,156 · $96/mo
Projected year-2 tax
$1,156 · $96/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 4/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥94°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 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
$12,144
− Mortgage interest
−$4,476
− Property taxes
−$1,156
− Insurance
−$400
− Repairs & maintenance
−$971
− Management
−$971
− Depreciation
−$2,324
Taxable income
$1,845
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$443
After-tax cash flow
$2,567/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
Fayette County Schools
NCES district ID
5400300
Math proficiency
17% ▼ -12.00%
Reading proficiency
31% ▼ -4.00%
Median HH income
$35,293
Composite
19.77/100
National rank
#8706
State rank
#51 of 55 in WV

Livability — Fayetteville

Score
63/100
State rank
#164
US rank
#15349

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fayetteville, WV
City population
7,917
Population (ZIP)
7,917

Population outlook (Fayette County) Hauer SSP2

Today (2025)
41,745 people
By 2030
39,758 · -4.8%
By 2040
35,751 · -14.4%
By 2050
32,223 · -22.8%
By 2075
24,307 · -41.8%
By 2100
16,671 · -60.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Two or more races 3% Black 2%
Common ancestry
Slovak 2% Serbian 1% Romanian 1%
Foreign-born
0%

Political lean MEDSL · Fayette

2024 margin
Solid R (+41.8) · D 28.1% · R 69.8% · Other 2.1%
2008→2024 swing
-39.0pp toward R · 2008: -2.7pp · 2024: -41.8pp
All cycles
2024: R+41.8 2020: R+38.6 2016: R+39.6 2012: R+21.0 2008: R+2.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -49.38%
Current HPI
187.8473
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

+965.3% since first listed
5 events — show timeline
  • 2026-03-17 Listed $79,900 BBOR
  • 2025-09-13 Listed BBOR
  • 2022-02-10 Sold (MLS) $61,500 BBOR
  • 2021-12-22 Listed $60,000 BBOR
  • 1990-04-30 Sold (Public Records) $7,500 Public Records

Property tax history

+4.8%/yr

Latest (2025): $1,156 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…