CashFlowRE
Sign in Sign up
14 Morris Ct
C+ Composite 60.71
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 +23.5/30.0
  • DSCR +7.6/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.1/10.0
  • Appreciation +5.2/10.0
  • Livability +3.1/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.2/5.0

$140,000

14 Morris Ct · Milton, WV 25510
5 bd · 3.0 ba · 2,900 sqft · SingleFamily · 60 Days on market
Fair condition 0.35 ac lot ↓ 22% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Fix it up and live in it or flip it! A foreclosure in a nice neighborhood can be a great investment. This house needs some work, but will make a great home afterwards. 4-5 Bedrooms, 3 Full Bathrooms, spacious Family Room, Living Room, Den, and Dining Room, plus an Eat in Kitchen. This house is in a cul-de-sac, has an attached, 2-Car Garage, and a huge metal storage building with a garage door on the front.

Key facts

  • 0.35 acre lot
  • 2 garage spots
  • Listed 60 days

Property features AI

Finance

  • Other: Located in the Midland Point subdivision
  • Financial info: Annual tax amount reported

Exterior

  • Parking: 2-car garage
  • Utilities: Public water; Public sewer
  • Home design: Residential property; Property subtype: Other
  • Construction: Brick construction; Composition/shingle roof
  • Exterior features: Patio; Outbuilding

Interior

  • Bedrooms: Total of 10 rooms (includes bedrooms and living spaces)
  • Flooring: Carpet; Laminate; Tile
  • Bathrooms: 3 full bathrooms
  • Heating & cooling: Heat pump heating; Heat pump cooling
  • Interior features: Carpet, laminate, and tile flooring; 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 5-bed/3.0-bath single-family listed at $140k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $262 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $140k).
  • Recommended offer: $136k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.5% vs local median 4.1% in Milton — 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 61/100 on livability (#197 in WV) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+; Watch: amenities F, commute F, employment F.
  • Cabell County Schools (urban): math 31% / reading 42% proficiency, ranked #13 of 55 in WV (top 24%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Culloden Elementary School (math 67% / reading 67%, grade B+, #7 of 377 statewide, top 2%, 212 students, 0% FRL); Milton Middle School (math 34% / reading 45%, grade F, #20 of 109 statewide, top 18%, 570 students, 0% FRL); Cabell Midland High School (math 25% / reading 56%, grade F, #19 of 110 statewide, top 17%, 1,757 students, 0% FRL) — zoned schools average 0% FRL vs 47% district-wide (47 pts lower); this property's tenant base skews higher-income than the district average.
  • Zoned-school proficiency averages 49% at this address vs 36% district-wide (+12 pts) — the actual schools serving this property are materially stronger than the Cabell County Schools average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: 28 active listings in the ZIP; 61 units permitted in Cabell County in 2024 (5 in 5+ unit buildings).

Forward outlook

  • In year one you build about $1k of equity ($968 loan paydown + $425 appreciation (0.3% local appreciation)).
  • At projected returns (0.3% appreciation + 3.0% rent growth), your $39k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 60 days — a 3% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 11y 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.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $135,800 (3.0% below list)

Questions for the listing agent

  1. It's been on market 60 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  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 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
1.11%
Cap rate
8.54%
Cash-on-cash
8.03%
DSCR
1.36
GRM
7.5

CMA / ARV

ARV (on-the-fly)
$458,200
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
181 James Cir 0.47mi 5/3.5 2,810 (-3%) 2mo $444,000 $158 69
6 Bartlett St 0.33mi 4/2.5 (-1) 3,141 (+8%) 2mo $436,600 $139 62
80 Brierwood Rd 0.65mi 4/3.0 (-1) 3,154 (+9%) 13mo $349,200 $111 39
30 Smelser Ln 0.42mi 4/3.5 (-1) 2,485 (-14%) 13mo $460,000 $185 39

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

0.3% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
7.7%
Equity multiple
1.37×
Total profit
$14,648
Equity at exit
$42,788
10-year hold
IRR
12.4%
Equity multiple
2.40×
Total profit
$55,034
Equity at exit
$53,170

Cash invested: $39,200 (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 25510

Home prices YoY
0.2%
Active inventory
28
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$1,557 medium interval (Pro) →
Mortgage (P&I)
$734
Tax est. 1.5%
$175 /mo · $2,100/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$327
Net cashflow
$262

Break-even live

Break-even rent $1,225
Max offer price $140,000
Occupancy floor 78%

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
$35,000
Closing costs
$4,200
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 15 events

  1. 2026-06-09
    status $140,000 Pending 60 DOM
  2. 2026-06-08
    days on market $140,000 Active 60 DOM
  3. 2026-06-07
    days on market $140,000 Active 59 DOM
  4. 2026-06-05
    days on market $140,000 Active 56 DOM
  5. 2026-06-03
    days on market $140,000 Active 55 DOM
  6. 2026-06-02
    days on market $140,000 Active 54 DOM
  7. 2026-06-01
    days on market $140,000 Active 53 DOM
  8. 2026-05-31
    days on market $140,000 Active 52 DOM
  9. 2026-05-30
    days on market $140,000 Active 51 DOM
  10. 2026-04-09
    listed $140,000 Active
  11. 2026-04-07
    listed $140,000 Active 409-char remark
    Show marketing remark (409 chars)

    Fix it up and live in it or flip it! A foreclosure in a nice neighborhood can be a great investment. This house needs some work, but will make a great home afterwards. 4-5 Bedrooms, 3 Full Bathrooms, spacious Family Room, Living Room, Den, and Dining Room, plus an Eat in Kitchen. This house is in a cul-de-sac, has an attached, 2-Car Garage, and a huge metal storage building with a garage door on the front.

  12. 2016-06-24
    soldstatus $172,500 261-char remark
    Show marketing remark (261 chars)

    Spacious Brick 4 BR Mid-entry on nice lot, newer roof, HVAC, large gathering room and rec. room, office, 2 car attached garage & 1 car det oversized garage, fenced back yard, with amazing views. Newer garage doors + exterior doors, 6 panel interior doors.

  13. 2016-04-01
    listed $179,900 261-char remark
    Show marketing remark (261 chars)

    Spacious Brick 4 BR Mid-entry on nice lot, newer roof, HVAC, large gathering room and rec. room, office, 2 car attached garage & 1 car det oversized garage, fenced back yard, with amazing views. Newer garage doors + exterior doors, 6 panel interior doors.

  14. 2015-08-18
    soldstatus $172,500
  15. 2015-06-24
    listed $179,900

ⓘ 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 5/10 Major
  • 🌡 Heat 5/10 Major 7 d/yr ≥101°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$18,682
− Mortgage interest
−$7,842
− Property taxes
−$2,100
− Insurance
−$700
− Repairs & maintenance
−$1,495
− Management
−$1,495
− Depreciation
−$4,073
Taxable income
$978
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$235
After-tax cash flow
$2,914/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.

Condition & rehab AI · 12 photos

Fair 45/100 Moderate rehab

This home requires moderate renovations to improve its condition and increase its value. The kitchen and bathrooms need significant updates, while the exterior and landscaping can be improved to enhance curb appeal.

Repairs flagged

  • Major kitchen cabinets — dated and worn
  • Major backsplash — outdated and in poor condition
  • Major countertops — worn and in need of replacement
  • Minor bathroom fixtures — basic and in fair condition
  • Minor paint — some peeling and touch-up needed

Value-add opportunities

  • Resale new kitchen cabinets and backsplash — modernizes the space and adds value
  • Resale new countertops — improves functionality and aesthetics
  • Resale new bathroom fixtures — enhances the bathroom's appeal
  • Both landscaping and curb appeal — improves the home's curb appeal and adds value

Renovation cost estimate screening

Repair itemSeverityEst. cost
kitchen cabinets · dated and worn Major $15,000–50,000
backsplash · outdated and in poor condition Major $15,000–50,000
countertops · worn and in need of replacement Major $15,000–50,000
bathroom fixtures · basic and in fair condition Minor $500–3,000
paint · some peeling and touch-up needed Minor $500–3,000
Total estimated repair cost · 5 items $46,000–156,000

Value-add ROI direction

  • Resale new kitchen cabinets and backsplash — modernizes the space and adds value
  • Resale new countertops — improves functionality and aesthetics
  • Resale new bathroom fixtures — enhances the bathroom's appeal
  • Both landscaping and curb appeal — improves the home's curb appeal and adds value

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Cabell County Schools
NCES district ID
5400180
Math proficiency
31% ▼ -7.00%
Reading proficiency
42% ▼ -6.00%
Median HH income
$36,426
Composite
30.26/100
National rank
#6285
State rank
#13 of 55 in WV

Livability — Milton

Score
61/100
State rank
#197
US rank
#17658

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Cabell County · 30,893 people
Metro
Huntington-Ashland, WV-KY-OH
Population (ZIP)
5,098
Household income
$72,894
Rent vs Own
12.7% rent · 87.3% own
Severe rent burden
31.0

Population outlook (Cabell County) Hauer SSP2

Today (2025)
97,574 people
By 2030
98,060 · +0.5%
By 2040
98,817 · +1.3%
By 2050
100,185 · +2.7%
By 2075
105,895 · +8.5%
By 2100
105,948 · +8.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Two or more races 2% Asian 1%
Common ancestry
Lithuanian 4% Italian 2% Slovak 2%
Foreign-born
1%

Political lean MEDSL · Cabell

2024 margin
Strong R (+21.9) · D 38.0% · R 59.9% · Other 2.0%
2008→2024 swing
-11.8pp toward R · 2008: -10.1pp · 2024: -21.9pp
All cycles
2024: R+21.9 2020: R+18.0 2016: R+25.5 2012: R+13.9 2008: R+10.1

Not yet ingested

Civics

Market trends

HPI YoY
▲ 0.30%
Current HPI
163.4525
Rent YoY
Metro
Huntington-Ashland, WV-KY-OH
State GDP YoY
F500 in state
0

Price history

-22.2% since first listed
6 events — show timeline
  • 2026-04-09 Listed $140,000 KVBOR
  • 2026-04-07 Listed $140,000 HBRMLS
  • 2016-06-24 Sold (MLS) $172,500 KVBOR
  • 2016-04-01 Listed $179,900 KVBOR
  • 2015-08-18 Sold (MLS) $172,500 KVBOR
  • 2015-06-24 Listed $179,900 KVBOR

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…