CashFlowRE
Sign in Sign up
No image
B+ Composite 77.43
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
  • Appreciation +8.4/10.0
  • ARV discount +7.5/15.0
  • Livability +3.5/5.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$59,900

1008 E Main St · Mannington, WV 26582
4 bd · 2.0 ba · 2,200 sqft · SingleFamily public records · 207 Days on market
Built 1911 0.29 ac lot

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

Listing remarks

Welcome Investors, this 3 unit property has tons of potential, 1st floor apt has basement access, 2 large bedrooms 2 full baths (1 is in the basement) and den or bonus room. 2nd Floor Apt has 2 large bedrooms and 1 bath. 3rd Floor Apt has 1 bedroom. Lots of yard space and parking with a deck out back to enjoy. Parking in front for 1st floor unit and side parking for the 2nd & 3rd floor units. SEE AGENT REMARKS. This is an Estate property. Garage can be used for landlord or rented separately from the units. Back on the market at no fault of the property.

Key facts

  • Basement access
  • Deck out back
  • Parking in front

Tags

BASEMENT ACCESSYARD SPACEDECK OUT BACKPARKING IN FRONTSIDE PARKING

Property features AI

Exterior

  • Parking: Detached 1-car garage
  • Utilities: Public water; Public sewer; Cable available
  • Home design: Residential income property (multi-family, 2–4 family); Three stories
  • Construction: Frame construction with wood siding; Shingle roof; Basement (partial)
  • Exterior features: Porch; Storage structure; Level lot; Has a view

Interior

  • Kitchen: Refrigerator; Range; Microwave; Dishwasher
  • Bedrooms: Two 2-bedroom units; One 1-bedroom unit
  • Flooring: Vinyl flooring; Wood flooring
  • Bathrooms: Four full bathrooms
  • Heating & cooling: Natural gas heating
  • Interior features: Walk-in closets; Partial walk-out 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 4-bed/2.0-bath single-family listed at $60k.

Deal economics

  • At list price, monthly cash flow is $713 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $60k).
  • Recommended offer: $53k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 69/100 on livability (#75 in WV) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: health & safety C-, employment D+, amenities F.
  • Marion County Schools (town): math 30% / reading 43% proficiency, ranked #11 of 55 in WV (top 20%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Blackshere Elementary School (math 22% / reading 22%, grade F, #324 of 377 statewide, top 89%, 333 students, 0% FRL); Mannington Middle School (math 24% / reading 31%, grade F, #70 of 109 statewide, top 65%, 251 students, 0% FRL); North Marion High School (math 27% / reading 47%, grade F, #32 of 110 statewide, top 34%, 738 students, 0% FRL) — zoned schools average 0% FRL vs 46% district-wide (46 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 8 active listings in the ZIP; 3 units permitted in Marion County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($414 loan paydown + $4k appreciation (6.8% local appreciation)).
  • At projected returns (6.8% appreciation + 3.0% rent growth), your $17k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 8, paydown + projected appreciation supports a ~$36k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 207 days — a 12% lower offer ($53k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $50k (46%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $28k; list at $60k implies a 118% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1911 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $52,712 (12.0% below list)

Questions for the listing agent

  1. It's been on market 207 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1911 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
2.33%
Cap rate
20.58%
Cash-on-cash
51.02%
DSCR
3.27
GRM
3.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

6.8% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
60.7%
Equity multiple
4.91×
Total profit
$65,612
Equity at exit
$40,737
10-year hold
IRR
56.9%
Equity multiple
10.35×
Total profit
$156,830
Equity at exit
$76,694

Cash invested: $16,772 (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 26582

Home prices YoY
3.2%
Active inventory
8
Price-to-rent
3.6×

Monthly cashflow live

Estimated rent
$1,398 medium interval (Pro) →
Mortgage (P&I)
$314
Tax from tax record
$52 /mo · $626/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$294
Net cashflow
$713

Break-even live

Break-even rent $495
Max offer price $59,900
Occupancy floor 44%

Sensitivity live

Price -10% $747 -5% $730 +0% $713 +5% $696 +10% $679
Rent -10% $603 -5% $658 +0% $713 +5% $768 +10% $823
Rate -1.0pp $743 -0.5pp $728 base $713 +0.5pp $698 +1.0pp $682

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
$14,975
Closing costs
$1,797
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 12 events

  1. 2026-06-01
    days on market $59,900 Active 207 DOM
  2. 2026-05-31
    days on market $59,900 Active 206 DOM
  3. 2026-05-30
    days on market $59,900 Active 205 DOM
  4. 2026-05-18
    price $59,900
  5. 2026-05-05
    price $69,900
  6. 2026-04-30
    price $79,900
  7. 2026-04-08
    status Active
  8. 2026-03-25
    historical Active Under Contract
  9. 2026-02-27
    price $89,900
  10. 2026-01-09
    price $99,900
  11. 2025-11-06
    listed $110,000 Active
  12. 2001-03-05
    soldstatus $27,500

ⓘ 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
$626 · $52/mo
Projected year-2 tax
$626 · $52/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 4/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 8 d/yr ≥97°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 1/10 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
$16,773
− Mortgage interest
−$3,355
− Property taxes
−$626
− Insurance
−$300
− Repairs & maintenance
−$1,342
− Management
−$1,342
− Depreciation
−$1,743
Taxable income
$8,067
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,936
After-tax cash flow
$6,620/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
Marion County Schools
NCES district ID
5400720
Math proficiency
30% ▼ -14.00%
Reading proficiency
43% ▼ -8.00%
Median HH income
$42,195
Composite
30.8/100
National rank
#6145
State rank
#11 of 55 in WV

Livability — Mannington

Score
69/100
State rank
#75
US rank
#8967

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mannington, WV
Population (ZIP)
3,929

Population outlook (Marion County) Hauer SSP2

Today (2025)
56,923 people
By 2030
56,850 · -0.1%
By 2040
56,469 · -0.8%
By 2050
56,027 · -1.6%
By 2075
55,509 · -2.5%
By 2100
51,082 · -10.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (96%)
Race & ethnicity
White 96% Two or more races 3% Hispanic / Latino 1%
Common ancestry
Iranian 4% Romanian 4% Serbian 3%
Foreign-born
1% · Canada
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Marion

2024 margin
Solid R (+31.2) · D 33.2% · R 64.5% · Other 2.3%
2008→2024 swing
-31.7pp toward R · 2008: 0.5pp · 2024: -31.2pp
All cycles
2024: R+31.2 2020: R+28.7 2016: R+33.5 2012: R+14.4 2008: D+0.5

Not yet ingested

Civics

Market trends

HPI YoY
▲ 6.80%
Current HPI
221.5249
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

+117.8% since first listed
9 events — show timeline
  • 2026-05-18 Price Changed $59,900 NCWVREIN
  • 2026-05-05 Price Changed $69,900 NCWVREIN
  • 2026-04-30 Price Changed $79,900 NCWVREIN
  • 2026-04-08 Relisted NCWVREIN
  • 2026-03-25 Contingent NCWVREIN
  • 2026-02-27 Price Changed $89,900 NCWVREIN
  • 2026-01-09 Price Changed $99,900 NCWVREIN
  • 2025-11-06 Listed $110,000 NCWVREIN
  • 2001-03-05 Sold (Public Records) $27,500 Public Records

Property tax history

-8.0%/yr

Latest (2025): $626 · +3.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…