CashFlowRE
Sign in Sign up
1502 16th St
C Composite 58.68
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 +20.6/30.0
  • ARV discount +14.8/15.0
  • DSCR +6.6/10.0
  • 1% rule +4.5/10.0
  • Schools +3.6/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$109,000

1502 16th St · Parkersburg, WV 26101
3 bd · 1.0 ba · 1,075 sqft · SingleFamily public records · 15 Days on market
Built 1925 7,548 sqft lot Est $130k · 16% under

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

Listing remarks

Location, location- just 3 blocks from City Park just in time for summer! The 3 bedroom home features a large living room with original fireplace mantel, updated HHVAC, original woodwork, tall ceilings and a beautiful opening to the dining room. There are two bedrooms and a full bath with jacuzzi tub wrapping up the first floor. Upstairs you'll find a bedroom and a bonus room. The front porch is ready for summer evenings, and you have the security of a Generac.

Key facts

  • Updated hhvac
  • Tall ceilings
  • Bonus room

Tags

ORIGINAL FIREPLACE MANTELUPDATED HHVACORIGINAL WOODWORKTALL CEILINGSJACUZZI TUBBONUS ROOM

Property features AI

Exterior

  • Parking: Driveway
  • Utilities: Public water supply; Public sewer
  • Home design: Single-family property; Approximately 1,075 above-grade finished area; Lot approximately 0.173 acres
  • Construction: Asphalt/fiberglass roof; Year built per public records
  • Exterior features: Public water; Public sewer

Interior

  • Kitchen: Kitchen on the first level (approx. 10' x 11')
  • Bedrooms: Two main-level bedrooms (one on the first level, one on the second level); Bedroom sizes: 15' x 15' (second level), 11' x 11' (first level)
  • Bathrooms: One full bathroom on the main level
  • Heating & cooling: Central air conditioning; Forced air heating
  • Interior features: Unfinished 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 3-bed/1.0-bath single-family listed at $109k.

Deal economics

  • At list price, monthly cash flow is $146 ($2k/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 $104k (4.9% below list).
  • Recommended offer: $104k (4.9% below list) — sets the bar for 1% rule.
  • Cap rate 7.9% vs local median 5.6% in Parkersburg — 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 72/100 on livability (#46 in WV) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime D+, schools F, commute F.
  • Wood County Schools (urban): math 38% / reading 48% proficiency, ranked #3 of 55 in WV (top 6%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 149 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 124 units permitted in Wood County in 2024 (33 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $754 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Wood County population projected at -13% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 15 days — a 2% lower offer ($107k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $72k; list at $109k implies a 51% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1925 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate flood 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 $103,632 (4.9% below list)

Questions for the listing agent

  1. Built in 1925 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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
0.95%
Cap rate
7.90%
Cash-on-cash
5.73%
DSCR
1.26
GRM
8.8

CMA / ARV

ARV (on-the-fly)
$130,075
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1605 Dewey St 0.09mi 3/2.0 1,071 (-0%) 2mo $59,900 $56 90
1632 Lawrence St 0.27mi 2/1.0 (-1) 1,075 (0%) 11mo $70,000 $65 73
2209 16th St 0.49mi 3/1.0 1,036 (-4%) 2mo $130,000 $125 70
1524 20th St 0.37mi 3/1.0 1,128 (+5%) 8mo $144,000 $128 68
1803 18th St 0.18mi 2/1.0 (-1) 1,200 (+12%) 3mo $120,000 $100 65
1608 15th St 0.08mi 3/1.0 1,232 (+15%) 9mo $165,000 $134 65
848 Fairview Ave 0.75mi 3/1.0 1,078 (+0%) 7mo $132,000 $122 59
2311 New York Ave 0.64mi 3/1.0 1,147 (+7%) 5mo $139,000 $121 55
1713 26th St 0.72mi 4/1.0 (+1) 1,088 (+1%) 7mo $107,000 $98 54
1112 Charles St 0.50mi 2/1.5 (-1) 1,019 (-5%) 9mo $77,000 $76 53
1009 Bidwell St 0.72mi 3/1.0 1,117 (+4%) 9mo $93,000 $83 52
2512 New York Ave 0.75mi 2/1.0 (-1) 1,140 (+6%) 5mo $164,000 $144 46

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-7.5%
Equity multiple
0.72×
Total profit
$-8,408
Equity at exit
$16,252
10-year hold
IRR
2.1%
Equity multiple
1.15×
Total profit
$4,502
Equity at exit
$9,424

Cash invested: $30,520 (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 26101

Home prices YoY
-27.3%
Active inventory
149
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$1,036 medium interval (Pro) →
Mortgage (P&I)
$572
Tax from tax record
$56 /mo · $670/yr
Insurance
$45
HOA
$0
Vacancy / Maint / Mgmt
$218
Net cashflow
$146

Break-even live

Break-even rent $852
Max offer price $109,000
Occupancy floor 81%

Sensitivity live

Price -10% $208 -5% $177 +0% $146 +5% $115 +10% $84
Rent -10% $64 -5% $105 +0% $146 +5% $187 +10% $228
Rate -1.0pp $201 -0.5pp $174 base $146 +0.5pp $118 +1.0pp $89

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
$27,250
Closing costs
$3,270
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.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
720 29th St Parkersburg, WV 1.0–2.0 1.0 702 $920 $1.31 44d 1 1.48mi

Listing history 12 events

  1. 2026-06-19
    days on market $109,000 Active 15 DOM
  2. 2026-06-18
    days on market $109,000 Active 14 DOM
  3. 2026-06-17
    days on market $109,000 Active 13 DOM
  4. 2026-06-16
    days on market $109,000 Active 12 DOM
  5. 2026-06-15
    days on market $109,000 Active 11 DOM
  6. 2026-06-14
    days on market $109,000 Active 9 DOM
  7. 2026-06-12
    days on market $109,000 Active 8 DOM
  8. 2026-06-09
    days on market $109,000 Active 5 DOM
  9. 2026-06-08
    days on market $109,000 Active 4 DOM
  10. 2026-06-07
    days on market $109,000 Active 3 DOM
  11. 2026-06-05
    remarks 465-char remark
  12. 2026-06-05
    listed $109,000 Active 1 DOM

ⓘ 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
$670 · $56/mo
Projected year-2 tax
$670 · $56/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 5/10 Major FEMA zone X (unshaded) · 24% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥102°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 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
$12,436
− Mortgage interest
−$6,106
− Property taxes
−$670
− Insurance
−$545
− Repairs & maintenance
−$995
− Management
−$995
− Depreciation
−$3,171
Taxable loss
−$45
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$11
After-tax cash flow
$1,761/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
Wood County Schools
NCES district ID
5401620
Math proficiency
38% ▼ -10.00%
Reading proficiency
48% ▼ -4.00%
Median HH income
$42,363
Composite
36.22/100
National rank
#4728
State rank
#3 of 55 in WV

Livability — Parkersburg

Score
72/100
State rank
#46
US rank
#5841

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Parkersburg, WV
County
Wood County · 44,810 people
City population
44,810
Metro
Parkersburg-Vienna, WV
Population (ZIP)
28,005
Household income
$48,710
Rent vs Own
31.8% rent · 68.2% own
Severe rent burden
723.0

Population outlook (Wood County) Hauer SSP2

Today (2025)
84,304 people
By 2030
82,420 · -2.2%
By 2040
78,133 · -7.3%
By 2050
73,639 · -12.7%
By 2075
63,093 · -25.2%
By 2100
50,461 · -40.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Two or more races 3% Hispanic / Latino 2% Black 1%
Common ancestry
Serbian 2% Slovak 2% Lithuanian 1%
Foreign-born
1%

Political lean MEDSL · Wood

2024 margin
Solid R (+43.0) · D 27.6% · R 70.7% · Other 1.6%
2008→2024 swing
-14.4pp toward R · 2008: -28.7pp · 2024: -43.0pp
All cycles
2024: R+43.0 2020: R+42.0 2016: R+47.8 2012: R+32.5 2008: R+28.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -76.52%
Current HPI
203.4508
Rent YoY
Metro
Parkersburg-Vienna, WV
State GDP YoY
F500 in state
0

Price history

+51.4% since first listed
2 events — show timeline
  • 2026-06-03 Listed $109,000 MLSNOW
  • 2024-04-10 Sold (Public Records) $72,000 Public Records

Property tax history

+3.5%/yr

Latest (2025): $670 · +189.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…