CashFlowRE
Sign in Sign up
353 Rush Ave
C- Composite 51.23
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 +15.3/30.0
  • Appreciation +8.8/10.0
  • ARV discount +7.5/15.0
  • DSCR +4.7/10.0
  • 1% rule +4.2/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0

$105,000

353 Rush Ave · Ronceverte, WV 24970
1 bd · 1.0 ba · 1,068 sqft · SingleFamily public records · 45 Days on market
Built 1979

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Ronceverte- Dome shaped roof over a 24x24 main floor with a 24x24 lower floor. This home has a brick fireplace with flue, small kitchen area, 3 new exterior doors. Very unique design awaits your finishing touch. This home needs a lot of TLC. Conveying as is where is sale. May be conveyed with a special warranty or quick claim deed.

Key facts

  • Built 1979
  • Listed 45 days

Property features AI

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Residential property; 2-story
  • Construction: Stone construction; Block and stone foundation
  • Exterior features: Wood roof

Interior

  • Kitchen: Microwave; Refrigerator; Oven
  • Bedrooms: Total rooms: 4
  • Flooring: Laminate flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Baseboard heating (electric); Window air conditioning units; Ceiling fans
  • Interior features: Ceiling fans; Recessed lighting; Laminate countertops; Skylight(s); Wood burning stove fireplace

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 1-bed/1.0-bath single-family listed at $105k.

Deal economics

  • At list price, monthly cash flow is $38 ($452/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 $97k (8.0% below list).
  • Recommended offer: $97k (8.0% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 65/100 on livability (#119 in WV) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: employment D+, amenities F, commute F.
  • Greenbrier County Schools (town): math 24% / reading 37% proficiency, ranked #31 of 55 in WV (top 56%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Ronceverte Elementary (math 22% / reading 27%, grade F, #287 of 377 statewide, top 85%, 401 students, 0% FRL); Eastern Greenbrier Middle School (math 14% / reading 36%, grade F, #81 of 109 statewide, top 76%, 732 students, 0% FRL); Greenbrier East High School (math 21% / reading 51%, grade F, #39 of 110 statewide, top 36%, 1,014 students, 0% FRL) — zoned schools average 0% FRL vs 49% district-wide (49 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 23 active listings in the ZIP; 74 units permitted in Greenbrier County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $9k of equity ($726 loan paydown + $8k appreciation (7.6% local appreciation)).
  • Greenbrier County population projected to shrink 7% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (7.6% appreciation + 3.0% rent growth), your $29k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 4, paydown + projected appreciation supports a ~$30k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 45 days — a 3% lower offer ($102k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 6y 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 $8k; list at $105k implies a 1212% gain — meaningful room to come down on a strong offer.
Recommended offer $96,616 (8.0% below list)

Questions for the listing agent

  1. It's been on market 45 days. Have you received any prior offers? Is the seller open to a 8% concession, seller financing, or rate buy-down credit?
  2. Built in 1979 — 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 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?
  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
0.92%
Cap rate
6.72%
Cash-on-cash
1.54%
DSCR
1.07
GRM
9.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

7.61% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
20.3%
Equity multiple
2.46×
Total profit
$43,053
Equity at exit
$76,992
10-year hold
IRR
18.9%
Equity multiple
5.19×
Total profit
$123,132
Equity at exit
$150,251

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 24970

Home prices YoY
4.1%
Active inventory
23
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$966 medium interval (Pro) →
Mortgage (P&I)
$551
Tax est. 1.5%
$131 /mo · $1,575/yr
Insurance
$44
HOA
$0
Vacancy / Maint / Mgmt
$203
Net cashflow
$38

Break-even live

Break-even rent $919
Max offer price $105,000
Occupancy floor 91%

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 24 events

  1. 2026-06-18
    days on market $105,000 Active 45 DOM
  2. 2026-06-17
    days on market $105,000 Active 44 DOM
  3. 2026-06-16
    days on market $105,000 Active 43 DOM
  4. 2026-06-16
    price $105,000 Active 42 DOM
  5. 2026-06-15
    days on market $110,000 Active 42 DOM
  6. 2026-06-15
    days on market $110,000 Active 41 DOM
  7. 2026-06-13
    days on market $110,000 Active 40 DOM
  8. 2026-06-12
    days on market $110,000 Active 39 DOM
  9. 2026-06-09
    days on market $110,000 Active 36 DOM
  10. 2026-06-08
    days on market $110,000 Active 35 DOM
  11. 2026-06-08
    days on market $110,000 Active 34 DOM
  12. 2026-06-07
    days on market $110,000 Active 33 DOM
  13. 2026-06-04
    days on market $110,000 Active 31 DOM
  14. 2026-06-03
    days on market $110,000 Active 30 DOM
  15. 2026-06-02
    days on market $110,000 Active 29 DOM
  16. 2026-06-01
    days on market $110,000 Active 28 DOM
  17. 2026-05-31
    days on market $110,000 Active 27 DOM
  18. 2026-05-08
    status Active
  19. 2026-04-28
    status Pending
  20. 2026-04-24
    listed $110,000 Active
  21. 2026-04-22
    historical $110,000
  22. 2020-09-23
    soldstatus $8,000
  23. 2020-09-22
    soldstatus 333-char remark
    Show marketing remark (333 chars)

    Ronceverte- Dome shaped roof over a 24x24 main floor with a 24x24 lower floor. This home has a brick fireplace with flue, small kitchen area, 3 new exterior doors. Very unique design awaits your finishing touch. This home needs a lot of TLC. Conveying as is where is sale. May be conveyed with a special warranty or quick claim deed.

  24. 2020-08-26
    listed $8,900 333-char remark
    Show marketing remark (333 chars)

    Ronceverte- Dome shaped roof over a 24x24 main floor with a 24x24 lower floor. This home has a brick fireplace with flue, small kitchen area, 3 new exterior doors. Very unique design awaits your finishing touch. This home needs a lot of TLC. Conveying as is where is sale. May be conveyed with a special warranty or quick claim deed.

ⓘ 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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 8 d/yr ≥96°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 2/10 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
$11,594
− Mortgage interest
−$5,882
− Property taxes
−$1,575
− Insurance
−$525
− Repairs & maintenance
−$928
− Management
−$928
− Depreciation
−$3,055
Taxable loss
−$1,297
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$311
After-tax cash flow
$763/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
Greenbrier County Schools
NCES district ID
5400390
Math proficiency
24% ▼ -14.00%
Reading proficiency
37% ▼ -10.00%
Median HH income
$37,088
Composite
25.34/100
National rank
#7477
State rank
#31 of 55 in WV

Livability — Ronceverte

Score
65/100
State rank
#119
US rank
#12506

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Ronceverte, WV
Population (ZIP)
4,007

Population outlook (Greenbrier County) Hauer SSP2

Today (2025)
35,394 people
By 2030
35,182 · -0.6%
By 2040
34,241 · -3.3%
By 2050
32,882 · -7.1%
By 2075
29,435 · -16.8%
By 2100
24,473 · -30.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Black 3% Two or more races 3%
Common ancestry
Serbian 7% Italian 5% Romanian 1%
Foreign-born
1%
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · Greenbrier

2024 margin
Solid R (+42.1) · D 28.0% · R 70.1% · Other 1.9%
2008→2024 swing
-29.9pp toward R · 2008: -12.3pp · 2024: -42.1pp
All cycles
2024: R+42.1 2020: R+39.6 2016: R+41.2 2012: R+24.8 2008: R+12.3

Not yet ingested

Civics

Market trends

HPI YoY
▲ 7.61%
Current HPI
191.9595
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

+1136.0% since first listed
7 events — show timeline
  • 2026-05-08 Relisted GVBOR
  • 2026-04-28 Pending GVBOR
  • 2026-04-24 Listed $110,000 GVBOR
  • 2026-04-22 Coming Soon $110,000 GVBOR
  • 2020-09-23 Sold (Public Records) $8,000 Public Records
  • 2020-09-22 Sold (MLS) GVBOR
  • 2020-08-26 Listed $8,900 GVBOR

Property tax history

-10.8%/yr

Latest (2025): $76 · +7.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…