CashFlowRE
Sign in Sign up
137 Oak St
D+ Composite 48.57
Why this score? — see what drove the D+ 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 +15.7/30.0
  • ARV discount +13.1/15.0
  • DSCR +4.8/10.0
  • Livability +3.5/5.0
  • Schools +3.4/10.0
  • 1% rule +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$159,900

137 Oak St · Weirton, WV 26062
3 bd · 2.0 ba · 1,590 sqft · SingleFamily public records · 38 Days on market
Built 1952 0.27 ac lot Est $183k · 13% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

Brick home situated on 2 lots totaling over a quarter acre, offering plenty of room to roam inside and out! This charming 4-bedroom home features a formal dining area, spacious living areas, and a kitchen with ample cabinet and counter space. The full basement provides endless possibilities for storage, recreation, or additional living space. A 1-car garage adds convenience, while the large yard offers room for outdoor enjoyment. Don’t miss your chance to make this charming home your very own!

Key facts

  • Large yard
  • Full basement
  • Brick home

Tags

BRICK HOMEFORMAL DINING AREASPACIOUS LIVING AREASFULL BASEMENTLARGE YARD

Property features AI

Finance

  • Financial info: Annual taxes reported (2025)

Exterior

  • Parking: Detached or attached garage with 1 garage space; Garage parking
  • Utilities: Public water; Public sewer
  • Home design: Single-story home; Shingle roof; Above-grade finished living area approximately 1,590 (public records)
  • Construction: Brick construction; Shingle roof; Built (year per public records)
  • Exterior features: Brick exterior

Interior

  • Bedrooms: 1 bedroom on the main level
  • Bathrooms: 3 full bathrooms (2 on the main level)
  • Heating & cooling: Central air conditioning; Forced air heating
  • Interior features: Full 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/2.0-bath single-family listed at $160k.

Deal economics

  • At list price, monthly cash flow is $71 ($851/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 $129k (19.4% below list).
  • Recommended offer: $129k (19.4% below list) — sets the bar for 1% rule.
  • Cap rate 6.8% vs local median 4.3% in Weirton — 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 69/100 on livability (#70 in WV) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: commute C-, schools D+, employment D.
  • Hancock County Schools (urban): math 37% / reading 43% proficiency, ranked #7 of 55 in WV (top 13%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 79 active listings in the ZIP; 15 units permitted in Hancock County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Hancock County population projected at -15% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 38 days — a 3% lower offer ($155k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask is 3% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Risks & watch-outs

  • Watch-outs: built in 1952 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $128,817 (19.4% below list)

Questions for the listing agent

  1. It's been on market 38 days. Have you received any prior offers? Is the seller open to a 19% concession, seller financing, or rate buy-down credit?
  2. Built in 1952 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.81%
Cap rate
6.83%
Cash-on-cash
1.90%
DSCR
1.08
GRM
10.3

CMA / ARV

ARV (on-the-fly)
$182,850
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
101 Sellitti Ln 0.53mi 4/2.0 (+1) 1,557 (-2%) 2mo $148,500 $95 65
213 Arena Dr 0.57mi 3/2.0 1,589 (-0%) 10mo $272,500 $171 65
163 N 15th St 0.55mi 3/2.0 1,674 (+5%) 3mo $205,000 $122 64
121 Pikeview St 0.31mi 4/2.0 (+1) 1,458 (-8%) 6mo $189,900 $130 62
124 Church St 0.39mi 4/2.0 (+1) 1,446 (-9%) 2mo $167,000 $115 60
168 Franklin St 0.11mi 2/2.0 (-1) 1,396 (-12%) 11mo $90,000 $64 60
132 School St 0.40mi 4/2.0 (+1) 1,440 (-9%) 3mo $87,000 $60 58
207 Iowa St 0.74mi 3/2.0 1,560 (-2%) 4mo $167,500 $107 58
1057 Pennsylvania Ave 0.28mi 4/2.0 (+1) 1,812 (+14%) 2mo $35,000 $19 57
1053 Pennsylvania Ave 0.27mi 4/2.0 (+1) 1,782 (+12%) 7mo $52,000 $29 57
116 Arena Dr 0.66mi 3/2.0 1,512 (-5%) 6mo $234,000 $155 56
115 Murphy Ave 0.62mi 3/2.0 1,370 (-14%) 0mo $169,900 $124 48

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
-13.3%
Equity multiple
0.52×
Total profit
$-21,472
Equity at exit
$23,842
10-year hold
IRR
-4.5%
Equity multiple
0.71×
Total profit
$-13,198
Equity at exit
$13,825

Cash invested: $44,772 (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 26062

Home prices YoY
-16.5%
Active inventory
79
Price-to-rent
10.3×

Monthly cashflow live

Estimated rent
$1,288 medium interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$42 /mo · $499/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$271
Net cashflow
$71

Break-even live

Break-even rent $1,198
Max offer price $159,900
Occupancy floor 89%

Sensitivity live

Price -10% $161 -5% $116 +0% $71 +5% $26 +10% $-20
Rent -10% $-31 -5% $20 +0% $71 +5% $122 +10% $173
Rate -1.0pp $151 -0.5pp $112 base $71 +0.5pp $29 +1.0pp $-13

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
$39,975
Closing costs
$4,797
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 22 events

  1. 2026-06-22
    days on market $159,900 Active 38 DOM
  2. 2026-06-21
    days on market $159,900 Active 37 DOM
  3. 2026-06-19
    days on market $159,900 Active 35 DOM
  4. 2026-06-18
    days on market $159,900 Active 34 DOM
  5. 2026-06-17
    days on market $159,900 Active 33 DOM
  6. 2026-06-17
    price $159,900 Active 32 DOM
  7. 2026-06-16
    days on market $169,900 Active 32 DOM
  8. 2026-06-15
    days on market $169,900 Active 31 DOM
  9. 2026-06-14
    days on market $169,900 Active 29 DOM
  10. 2026-06-12
    days on market $169,900 Active 28 DOM
  11. 2026-06-09
    days on market $169,900 Active 25 DOM
  12. 2026-06-08
    days on market $169,900 Active 24 DOM
  13. 2026-06-07
    days on market $169,900 Active 23 DOM
  14. 2026-06-07
    days on market $169,900 Active 22 DOM
  15. 2026-06-04
    days on market $169,900 Active 19 DOM
  16. 2026-06-02
    days on market $169,900 Active 18 DOM
  17. 2026-06-01
    days on market $169,900 Active 17 DOM
  18. 2026-05-31
    days on market $169,900 Active 16 DOM
  19. 2026-05-31
    days on market $169,900 Active 15 DOM
  20. 2026-05-15
    price $169,900
  21. 2026-05-15
    listed $155,000 Active
  22. 2026-03-17
    listed $155,000 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
$499 · $42/mo
Projected year-2 tax
$943 · $79/mo
Expected delta
+$444/yr (+$37/mo · 89.1%)

ⓘ 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 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥97°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$15,458
− Mortgage interest
−$8,957
− Property taxes
−$499
− Insurance
−$800
− Repairs & maintenance
−$1,237
− Management
−$1,237
− Depreciation
−$4,652
Taxable loss
−$1,922
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$461
After-tax cash flow
$1,312/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
Hancock County Schools
NCES district ID
5400450
Math proficiency
37% ▼ -11.00%
Reading proficiency
43% ▼ -5.00%
Median HH income
$39,803
Composite
33.5/100
National rank
#5445
State rank
#7 of 55 in WV

Livability — Weirton

Score
69/100
State rank
#70
US rank
#8638

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Weirton, WV
City population
20,721
Population (ZIP)
20,721

Population outlook (Hancock County) Hauer SSP2

Today (2025)
28,704 people
By 2030
27,913 · -2.8%
By 2040
26,078 · -9.1%
By 2050
24,521 · -14.6%
By 2075
21,630 · -24.6%
By 2100
17,867 · -37.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Two or more races 4% Black 3% Hispanic / Latino 2%
Common ancestry
Romanian 7% Lithuanian 2% Serbian 2%
Foreign-born
2% · Vietnam, Canada
Languages at home
97% English-only · Other Indo-European 1% Spanish 1%

Political lean MEDSL · Hancock

2024 margin
Solid R (+46.8) · D 25.8% · R 72.6% · Other 1.6%
2008→2024 swing
-31.6pp toward R · 2008: -15.2pp · 2024: -46.8pp
All cycles
2024: R+46.8 2020: R+43.6 2016: R+44.5 2012: R+21.6 2008: R+15.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -41.66%
Current HPI
210.5239
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

+9.6% since first listed
3 events — show timeline
  • 2026-05-15 Price Changed $169,900 MLSNOW
  • 2026-05-15 Listed $155,000 MLSNOW
  • 2026-03-17 Listed $155,000 MLSNOW

Property tax history

+5.4%/yr

Latest (2025): $499 · +4.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…