CashFlowRE
Sign in Sign up
751 Snider Multi-family
B Composite 74.36
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 +9.7/15.0
  • Livability +4.2/5.0
  • Schools +4.1/10.0
  • Rent growth +3.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$180,000

751 Snider · Morgantown, WV 26505
5 bd · 2.0 ba · 1,910 sqft · MultiFamily public records · 32 Days on market
Built 1920 4,356 sqft lot Est $189k · at est.

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

Snider St is a 5 bedroom/2.5 bath property that is currently leased through May 13th 2021. The property is unique with a living room, a den, a large attic bedroom, and two bedrooms with additional rooms attached to make larger rooms. This is a unique property! Tenants pay ALL utilities, also property comes with washer, dryer and dishwasher. Tenants pay $2,250 a month for rent.

Key facts

  • Fire safety system
  • New roof
  • 4,356 sq ft lot

Tags

NEW ROOFFRONT PORCH STAIR BLOCKSFIRE SAFETY SYSTEM

Property features AI

Exterior

  • Parking: On-street parking
  • Utilities: Public water; Public sewer; Cable available
  • Home design: Single-family detached residence; 4 stories
  • Construction: Frame with vinyl siding; Shingle roof; Has basement
  • Exterior features: Porch; Corner lot

Interior

  • Kitchen: Dishwasher; Range; Refrigerator
  • Flooring: Laminate flooring; Vinyl flooring
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Natural gas heating; Window air conditioning units
  • Interior features: Dishwasher; Dryer; Refrigerator; Range; Washer; Unfinished basement
  • Laundry & utility: Washer; Dryer

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 5-bed/2.0-bath multifamily listed at $180k.

Deal economics

  • At list price, monthly cash flow is $2k ($23k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $180k).
  • Recommended offer: $175k (3.0% below list) — sets the bar for market timing.
  • Cap rate 19.0% vs local median 3.0% in Morgantown — 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 84/100 on livability (#5 in WV, #674 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: employment D-.
  • Monongalia County Schools (urban): math 45% / reading 53% proficiency, ranked #1 of 55 in WV (top 2%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Eastwood Elementary School (math 45% / reading 47%, grade D-, #68 of 377 statewide, top 18%, 586 students, 0% FRL); Mountaineer Middle School (math 52% / reading 60%, grade B-, #1 of 109 statewide, top 0%, 619 students, 0% FRL); Morgantown High School (math 49% / reading 73%, grade C+, #2 of 110 statewide, top 1%, 1,859 students, 0% FRL) — zoned schools average 0% FRL vs 32% district-wide (32 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising fast (+5.5%/yr); 123 active listings in the ZIP; 23 units permitted in Monongalia County in 2024 (15 in 5+ unit buildings).
  • At $3,872/mo this rent would consume 102% of the median local household income ($46k/yr) (locally 3256% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

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.
  • Monongalia County population projected at +38% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 5.5% rent growth), your $50k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 32 days — a 3% lower offer ($175k) is reasonable based on typical stale-listing flexibility.
  • 2 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 $155k; 16% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $174,600 (3.0% below list)

Questions for the listing agent

  1. It's been on market 32 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1920 — 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. 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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
2.15%
Cap rate
19.00%
Cash-on-cash
45.37%
DSCR
3.02
GRM
3.9

CMA / ARV

ARV (on-the-fly)
$189,090
Comps found
11
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
752 Weaver St 0.04mi 6/3.0 (+1) 1,947 (+2%) 16mo $150,000 $77 72
409 Forest Ave 0.31mi 6/2.0 (+1) 1,769 (-7%) 2mo $230,000 $130 66
450 Dallas St 0.31mi 5/2.5 1,815 (-5%) 12mo $170,000 $94 65
595 Brockway Ave 0.44mi 5/3.0 2,060 (+8%) 0mo $165,000 $80 62
352 Stewart St 0.47mi 6/2.5 (+1) 1,846 (-3%) 12mo $295,000 $160 56
301 Richwood Ave 0.23mi 5/2.0 1,680 (-12%) 19mo $166,000 $99 53
445 Overhill 0.67mi 4/2.0 (-1) 1,948 (+2%) 14mo $10,000 $5 48
228 Cornell Ave 0.23mi 5/2.5 1,625 (-15%) 22mo $205,500 $126 44
69 Highland Ave 0.55mi 4/2.0 (-1) 2,100 (+10%) 18mo $230,000 $110 38
236 Quay 0.62mi 4/2.0 (-1) 1,757 (-8%) 19mo $214,000 $122 37
565 E Brockway 0.74mi 4/2.0 (-1) 1,773 (-7%) 21mo $150,000 $85 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 · 5.46% rent growth · sell at horizon

5-year hold
IRR
45.2%
Equity multiple
3.02×
Total profit
$102,014
Equity at exit
$26,839
10-year hold
IRR
52.1%
Equity multiple
6.70×
Total profit
$287,490
Equity at exit
$15,563

Cash invested: $50,400 (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 26505

Home prices YoY
-31.9%
Rents YoY
5.5%
Active inventory
123
Price-to-rent
15.5×

Monthly cashflow live

Estimated rent
$3,872 medium interval (Pro) →
Mortgage (P&I)
$944
Tax from tax record
$134 /mo · $1,614/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$813
Net cashflow
$1,905

Break-even live

Break-even rent $1,460
Max offer price $180,000
Occupancy floor 46%

Sensitivity live

Price -10% $2,007 -5% $1,956 +0% $1,905 +5% $1,855 +10% $1,804
Rent -10% $1,600 -5% $1,753 +0% $1,905 +5% $2,058 +10% $2,211
Rate -1.0pp $1,996 -0.5pp $1,951 base $1,905 +0.5pp $1,859 +1.0pp $1,811

4-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (4 units) $3,872

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
$45,000
Closing costs
$5,400
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 23 events

  1. 2026-06-21
    days on market $180,000 Active 32 DOM
  2. 2026-06-19
    days on market $180,000 Active 30 DOM
  3. 2026-06-18
    days on market $180,000 Active 29 DOM
  4. 2026-06-17
    days on market $180,000 Active 28 DOM
  5. 2026-06-16
    days on market $180,000 Active 27 DOM
  6. 2026-06-15
    days on market $180,000 Active 26 DOM
  7. 2026-06-14
    days on market $180,000 Active 24 DOM
  8. 2026-06-13
    days on market $180,000 Active 23 DOM
  9. 2026-06-10
    days on market $180,000 Active 21 DOM
  10. 2026-06-09
    days on market $180,000 Active 20 DOM
  11. 2026-06-08
    days on market $180,000 Active 19 DOM
  12. 2026-06-07
    days on market $180,000 Active 18 DOM
  13. 2026-06-05
    days on market $180,000 Active 15 DOM
  14. 2026-06-03
    days on market $180,000 Active 14 DOM
  15. 2026-06-02
    days on market $180,000 Active 13 DOM
  16. 2026-06-01
    days on market $180,000 Active 12 DOM
  17. 2026-05-31
    days on market $180,000 Active 11 DOM
  18. 2026-05-30
    days on market $180,000 Active 10 DOM
  19. 2026-05-21
    listed $180,000 Active
  20. 2022-02-28
    soldstatus $155,000
  21. 2022-02-25
    soldstatus $155,000 379-char remark
    Show marketing remark (379 chars)

    Snider St is a 5 bedroom/2.5 bath property that is currently leased through May 13th 2021. The property is unique with a living room, a den, a large attic bedroom, and two bedrooms with additional rooms attached to make larger rooms. This is a unique property! Tenants pay ALL utilities, also property comes with washer, dryer and dishwasher. Tenants pay $2,250 a month for rent.

  22. 2020-08-26
    listed $165,000 379-char remark
    Show marketing remark (379 chars)

    Snider St is a 5 bedroom/2.5 bath property that is currently leased through May 13th 2021. The property is unique with a living room, a den, a large attic bedroom, and two bedrooms with additional rooms attached to make larger rooms. This is a unique property! Tenants pay ALL utilities, also property comes with washer, dryer and dishwasher. Tenants pay $2,250 a month for rent.

  23. 1997-10-02
    soldstatus $41,000

ⓘ 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
$1,614 · $134/mo
Projected year-2 tax
$1,614 · $134/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 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥97°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 1 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
$46,464
− Mortgage interest
−$10,083
− Property taxes
−$1,614
− Insurance
−$900
− Repairs & maintenance
−$3,717
− Management
−$3,717
− Depreciation
−$5,236
Taxable income
$21,197
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$5,087
After-tax cash flow
$17,778/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
Monongalia County Schools
NCES district ID
5400930
Math proficiency
45% ▼ -5.00%
Reading proficiency
53% ▼ -2.00%
Median HH income
$43,820
Composite
41.34/100
National rank
#3503
State rank
#1 of 55 in WV

Livability — Morgantown

Score
84/100
State rank
#5
US rank
#674

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Morgantown, WV
County
Monongalia County · 97,252 people
City population
97,252
Metro
Morgantown, WV
Population (ZIP)
37,492
Household income
$45,536
Rent vs Own
67.5% rent · 32.5% own
Severe rent burden
3256.0

Population outlook (Monongalia County) Hauer SSP2

Today (2025)
122,188 people
By 2030
131,536 · +7.7%
By 2040
149,777 · +22.6%
By 2050
168,245 · +37.7%
By 2075
207,979 · +70.2%
By 2100
239,430 · +96.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (82%)
Race & ethnicity
White 82% Asian 6% Two or more races 5% Black 4% Hispanic / Latino 3%
Common ancestry
Romanian 5% Slovak 3% Italian 2%
Foreign-born
10% · China, Canada, Vietnam
Languages at home
88% English-only · Arabic 3% Other Indo-European 2% Chinese 2%

Political lean MEDSL · Monongalia

2024 margin
Toss-up / Even · D 46.5% · R 50.9% · Other 2.7%
2008→2024 swing
-8.2pp toward R · 2008: 3.9pp · 2024: -4.4pp
All cycles
2024: R+4.4 2020: R+1.2 2016: R+10.4 2012: R+9.7 2008: D+3.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -100.05%
Current HPI
213.749
Rent YoY
▲ 5.46%
Metro
Morgantown, WV
State GDP YoY
F500 in state
0

Price history

+339.0% since first listed
5 events — show timeline
  • 2026-05-21 Listed $180,000 NCWVREIN
  • 2022-02-28 Sold (Public Records) $155,000 Public Records
  • 2022-02-25 Sold (MLS) $155,000 NCWVREIN
  • 2020-08-26 Listed $165,000 NCWVREIN
  • 1997-10-02 Sold (Public Records) $41,000 Public Records

Property tax history

+3.3%/yr

Latest (2025): $1,614 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…