2 bd · 1.0 ba ·
1,036 sqft ·
Built 1900
· SingleFamily
· Active
· 3 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$966/mo
Mortgage (P&I)
−$364
Tax + insurance
−$116
HOA
−$0
Vac / Maint / Mgmt
−$203
Net cashflow
$283/mo
Annual
$3,391/yr
Cap rate
11.17%
Cash-on-cash
17.43%
DSCR
1.78
1% rule
1.39%
Cash to close
$19,460
Investor read
This is a 2-bed/1.0-bath single-family listed at $70k.
At list price, monthly cash flow is $283 ($3k/yr) — positive.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($966 rent vs $70k).
Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
In year one you build about $2k of equity ($481 loan paydown + $1k appreciation (1.7% local appreciation)).
Location reads 58/100 on livability (#237 in WV) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: employment D, schools F, amenities F.
Mineral County Schools (rural): math 26% / reading 34% proficiency, ranked #32 of 55 in WV (top 58%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Market conditions: 6 active listings in the ZIP; 64 units permitted in Mineral County in 2024 (0 in 5+ unit buildings).
Mineral County population projected at -26% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
3 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.
At projected returns (1.7% appreciation + 3.0% rent growth), your $19k cash investment doubles in ~4 years — after that, you're playing with house money.
Questions for listing agent
Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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.
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.
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.
CashFlowRE · CFR-HTBWHSD4XA434G
· Data 1 day agocashflowre.app · 2026-05-29