Bruckner Plan · Ranson, WV 25438

$279,990

3 bd · 2.5 ba · 1,629 sqft · Townhouse · 237 Days on market

Excellent condition

---

Why this score? — see what drove the D 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).

• Appreciation +10.0/10.0
• ARV discount +7.5/15.0
• Cash flow +7.0/30.0
• Condition / age +4.8/5.0
• Livability +3.3/5.0
• Schools +2.9/10.0
• Rent growth +2.5/5.0
• 1% rule +1.9/10.0
• DSCR +1.2/10.0

Listing remarks

Meet the Bruckner - a home thoughtfully crafted to elevate both value and livability. This refreshed townhome design seamlessly blends smart use of space with everyday functionality. The expanded kitchen takes center stage with a sleek, efficient layout, featuring a generous island and walk-in pantry. A widened staircase adds modern convenience, making move-in and furniture placement effortlessly simple. Downstairs, the included finished rec room adapts to your needs - perfect as a cozy gathering spot or easily transformed into a quiet home office. Upstairs, spacious secondary bedrooms accompany an owner's suite thoughtfully positioned at the front of the home for enhanced privacy.

Key facts

• Finished rec room
• Expanded kitchen
• Widened staircase

Tags

• EXPANDED KITCHEN
• WALK-IN PANTRY
• FINISHED REC ROOM
• WIDENED STAIRCASE
• OWNER'S SUITE
• CLEVER STORAGE SOLUTIONS

🏗️ New construction. The $279,990 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $301,722.

What this means for you Summary

Snapshot

• This is a 3-bed/2.5-bath townhouse listed at $280k. Condition is rated excellent.

Deal economics

• At list price, monthly cash flow is $-443 ($-5k/yr) — negative.
• To cash-flow at today's rent, offer at most $238k (15.1% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $208k (25.7% below list).
• Recommended offer: $208k (25.7% below list) — sets the bar for 1% rule.

Location & tenants

• Location reads 66/100 on livability (#100 in WV) — a middle-class / working-renter tenant base. Strengths: crime A+, housing A+, cost of living A-; Watch: amenities F, commute F, health & safety F.
• Jefferson County Schools (rural): math 29% / reading 46% proficiency, ranked #6 of 55 in WV (top 11%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Zoned schools: Ranson Elementary School (math 8% / reading 17%, grade F, #374 of 377 statewide, top 99%, 250 students, 0% FRL); Wildwood Middle School (math 15% / reading 40%, grade F, #70 of 109 statewide, top 65%, 425 students, 0% FRL); Jefferson High School (math 30% / reading 62%, grade D-, #9 of 110 statewide, top 7%, 1,444 students, 0% FRL) — zoned schools average 0% FRL vs 33% district-wide (33 pts lower); this property's tenant base skews higher-income than the district average.
• Market conditions: 488 active listings in the ZIP; 34 comparable units currently listed for rent nearby; rentals lingering (median 61d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 68% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 1,162 units permitted in Jefferson County in 2024 (360 in 5+ unit buildings).
• This rent runs 30% of the median local income ($82k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

• In year one you build about $32k of equity ($2k loan paydown + $30k appreciation (10.0% local appreciation)).
• Jefferson County population projected at +13% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
• By year 2, paydown + projected appreciation supports a ~$52k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

• It's been on market 237 days — a 12% lower offer ($246k) is reasonable based on typical stale-listing flexibility.

Recommended offer $207,921 (25.7% below list)

Questions for the listing agent

1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
2. It's been on market 237 days. Have you received any prior offers? Is the seller open to a 26% concession, seller financing, or rate buy-down credit?
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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
7. 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.
8. 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.
9. 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: 0.69% ✗
• Cap rate: 4.53%
• Cash-on-cash: -6.29%
• DSCR: 0.72
• GRM: 12.1

CMA / ARV

• ARV (median comp): $301,722
• List price: $279,990
• Delta: -7.20%
• Verdict: FAIR
• Comps: 20 within 1.0 mi

Show comp detail 11 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
53 Oasis Ave	0.05mi	3/2.5	1,629 (0%)	1mo	$274,970	$169	97
13 Oasis Ave	0.01mi	3/3.0	1,629 (0%)	3mo	$309,990	$190	95
9 Oasis Ave	0.00mi	3/3.0	1,629 (0%)	5mo	$301,590	$185	94
412 E 7th Ave	0.32mi	3/2.5	1,648 (+1%)	9mo	$298,999	$181	75
414 E 7th Ave	0.32mi	3/2.5	1,648 (+1%)	10mo	$320,000	$194	75
408 E 7th Ave	0.32mi	3/2.5	1,648 (+1%)	11mo	$319,999	$194	74
410 E 7th Ave	0.33mi	3/2.5	1,648 (+1%)	11mo	$306,000	$186	74
314 E 11th Ave	0.38mi	3/1.5	1,572 (-4%)	11mo	$155,000	$99	63
101 N Marshall St	0.39mi	3/3.0	1,588 (-2%)	23mo	$237,500	$150	56
34 Rolling Branch Dr Lot 116 LANCASTER	0.51mi	3/3.0	1,766 (+8%)	16mo	$315,740	$179	47
141 E Park Ave	0.61mi	3/1.5	1,496 (-8%)	12mo	$224,000	$150	44

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

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold

• IRR: 19.8%
• Equity multiple: 2.61×
• Total profit: $136,170
• Equity at exit: $271,815

10-year hold

• IRR: 18.2%
• Equity multiple: 6.01×
• Total profit: $423,228
• Equity at exit: $586,179

Cash invested: $84,482 (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.

Methodology + full state rankings →

Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

• For sale now: 35 active · 28 under contract
• Months of supply: 14.0 mo (7%/mo absorbed)
• Median asking: $299,990 ($165/sqft)
• Median days on market: 21 d
• This list price: 6% of active listings are priced below it
• ARV vs active asking: +12.3% above current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 25438

• Home prices YoY: 10.3%
• Active inventory: 488
• Price-to-rent: 11.2×

Monthly cashflow live

• Estimated rent: $2,079 high
• Mortgage (P&I): −$1,582
• Tax est. 1.5%: −$377 /mo · $4,526/yr
• Insurance: −$126
• HOA: −$0
• Vacancy / Maint / Mgmt: −$437
• Net cashflow: $-443

Break-even live

Break-even rent $2,639

Max offer price $237,683

Occupancy floor —

Sensitivity live

Price	-10% $-234	-5% $-338	+0% $-443	+5% $-547	+10% $-651
Rent	-10% $-607	-5% $-525	+0% $-443	+5% $-360	+10% $-278
Rate	-1.0pp $-291	-0.5pp $-366	base $-443	+0.5pp $-521	+1.0pp $-600

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: $75,430
• Closing costs: $9,052
• Club membership (one-time): —
• Reserves months: —
• Total cash needed: —

Rent comps 34 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
105 S George St Ranson, WV	2.0	1.0	1050	$1,495	$1.42	74d	1	0.17mi
120 E 2nd Ave Ranson, WV	3.0	1.5	1500	$1,800	$1.20	6d	1	0.36mi
225 E 2nd Ave Ranson, WV	3.0	2.0	1669	$1,800	$1.08	19d	1	0.39mi
400 E 11th Ave Ranson, WV	3.0	2.0	1130	$1,900	$1.68	2d	1	0.47mi
602 N Marshall St Ranson, WV	2.0	1.0	1200	$1,450	$1.21	45d	1	0.52mi
309 N Lawrence St Charles Town, WV	3.0	1.0	1431	$1,700	$1.19	74d	1	0.54mi
107 N Church St Charles Town, WV	3.0	1.0	1080	$1,800	$1.67	7d	1	0.59mi
406 Freeman St Ranson, WV	3.0	2.5	1906	$2,495	$1.31	76d	1	0.75mi
1130 Stallion St Ranson, WV	3.0	2.5	1648	$1,900	$1.15	100d	1	0.93mi
452 17th Ave Ranson, WV	3.0	2.5	2000	$2,150	$1.07	29d	1	0.97mi
440 17th Ave Ranson, WV	3.0	2.5	2158	$2,150	$1.00	10d	1	0.97mi
415 17th Ave Ranson, WV	3.0	2.5	1521	$1,990	$1.31	120d	1	0.97mi
405 17th Ave Ranson, WV	3.0	2.5	1725	$2,075	$1.20	88d	1	0.97mi
439 17th Ave Ranson, WV	3.0	2.5	1570	$2,100	$1.34	10d	1	0.98mi
1308 Cedar Valley Rd Unit 1308 Ranson, WV	2.0	4.0	1333	$1,899	$1.42	120d	1	1.03mi
1324 Cedar Valley Rd Ranson, WV	3.0	3.5	2015	$2,100	$1.04	82d	1	1.03mi
452 18th Ave Ranson, WV	3.0	2.5	1726	$1,895	$1.10	94d	1	1.08mi
1247 Mare St Ranson, WV	3.0	2.5	1985	$2,050	$1.03	83d	1	1.11mi
1247 Mare St Ranson, WV	3.0	2.5	1985	$2,050	$1.03	85d	1	1.11mi
1344 Red Clover Ln Ranson, WV	3.0	2.5	1723	$2,099	$1.22	108d	1	1.11mi
1322 Cedar Valley Rd Ranson, WV	3.0	2.5	1723	$2,150	$1.25	24d	1	1.13mi
1350 Red Clover Ln Ranson, WV	3.0	2.5	1776	$2,050	$1.15	50d	1	1.17mi
219 Centergate Dr Charles Town, WV	4.0	2.5	1906	$2,375	$1.25	62d	1	1.31mi
413 Eclipse St Charles Town, WV	4.0	3.5	1950	$2,230	$1.14	10d	1	1.35mi
36 Orchard Green Dr Charles Town, WV	3.0	3.5	1680	$1,925	$1.15	10d	1	1.41mi
115 Bell Tower Ln Charles Town, WV	4.0	2.5	2223	$2,600	$1.17	97d	1	1.41mi
33 Apollo RD Charles Town, WV	3.0	2.5	1470	$2,150	$1.46	64d	1	1.43mi
33 Apollo RD Charles Town, WV	3.0	2.5	1470	$2,099	$1.43	50d	1	1.43mi
9 Apollo Rd Charles Town, WV	3.0	2.5	1470	$2,200	$1.50	43d	1	1.44mi
35 Short Branch Dr Ranson, WV	3.0	2.5	1940	$2,200	$1.13	99d	1	1.44mi
43 Rolling Branch Dr Ranson, WV	3.0	3.5	1768	$2,050	$1.16	50d	1	1.44mi
179 Olympus Rd Charles Town, WV	3.0	2.5	1470	$2,200	$1.50	19d	1	1.45mi
397 Gatehouse Pl Charles Town, WV	4.0	2.5	1968	$2,500	$1.27	60d	1	1.46mi
350 Watercourse Dr Unit 1 Ranson, WV	3.0	2.5	1660	$1,875	$1.13	43d	1	1.47mi

Property features AI

Finance

• Other: Address: Bruckner Plan, Ranson, WV 25438Listing status: Active
• Financial info: List price $284,990

Exterior

• Parking: 2 parking spaces
• Utilities: Central air (cooling)
• Home design: Plan: BrucknerNew construction plan
• Construction: Living area 1,629 (living area reported)

Interior

• Bedrooms: 3 bedrooms
• Bathrooms: 2 full bathrooms1 half bathroom (2.5 bathrooms total)
• Heating & cooling: Central air
• Interior features: Central air conditioning

Listing history 50 events

1. 2026-09-23
   days on market $279,990 Active 237 DOM
2. 2026-09-22
   days on market $279,990 Active 236 DOM
3. 2026-09-21
   days on market $279,990 Active 235 DOM
4. 2026-09-20
   days on market $279,990 Active 234 DOM
5. 2026-09-19
   days on market $279,990 Active 233 DOM
6. 2026-09-18
   days on market $279,990 Active 232 DOM
7. 2026-09-16
   days on market $279,990 Active 231 DOM
8. 2026-09-15
   days on market $279,990 Active 230 DOM
9. 2026-09-14
   days on market $279,990 Active 229 DOM
10. 2026-09-13
    days on market $279,990 Active 228 DOM
11. 2026-09-12
    days on market $279,990 Active 227 DOM
12. 2026-09-11
    days on market $279,990 Active 226 DOM
13. 2026-09-05
    days on market $279,990 Active 220 DOM
14. 2026-09-04
    days on market $279,990 Active 219 DOM
15. 2026-09-03
    days on market $279,990 Active 218 DOM
16. 2026-08-31
    days on market $279,990 Active 215 DOM
17. 2026-08-29
    days on market $279,990 Active 213 DOM
18. 2026-08-28
    days on market $279,990 Active 212 DOM
19. 2026-08-27
    days on market $279,990 Active 211 DOM
20. 2026-08-26
    days on market $279,990 Active 210 DOM
21. 2026-08-25
    days on market $279,990 Active 209 DOM
22. 2026-08-24
    days on market $279,990 Active 208 DOM
23. 2026-08-23
    days on market $279,990 Active 207 DOM
24. 2026-08-22
    days on market $279,990 Active 206 DOM
25. 2026-08-21
    days on market $279,990 Active 205 DOM
26. 2026-08-20
    days on market $279,990 Active 204 DOM
27. 2026-08-19
    days on market $279,990 Active 203 DOM
28. 2026-08-18
    days on market $279,990 Active 202 DOM
29. 2026-08-17
    days on market $279,990 Active 201 DOM
30. 2026-08-16
    days on market $279,990 Active 200 DOM
31. 2026-08-15
    days on market $279,990 Active 199 DOM
32. 2026-08-14
    days on market $279,990 Active 198 DOM
33. 2026-08-13
    days on market $279,990 Active 197 DOM
34. 2026-08-12
    days on market $279,990 Active 196 DOM
35. 2026-08-11
    days on market $279,990 Active 195 DOM
36. 2026-08-10
    days on market $279,990 Active 194 DOM
37. 2026-08-09
    days on market $279,990 Active 193 DOM
38. 2026-08-08
    days on market $279,990 Active 192 DOM
39. 2026-08-06
    days on market $279,990 Active 190 DOM
40. 2026-08-05
    days on market $279,990 Active 189 DOM
41. 2026-08-04
    days on market $279,990 Active 188 DOM
42. 2026-08-03
    days on market $279,990 Active 187 DOM
43. 2026-07-31
    days on market $279,990 Active 184 DOM
44. 2026-07-30
    days on market $279,990 Active 183 DOM
45. 2026-07-30
    days on market $279,990 Active 182 DOM
46. 2026-07-28
    days on market $279,990 Active 181 DOM
47. 2026-07-26
    days on market $279,990 Active 179 DOM
48. 2026-07-24
    days on market $279,990 Active 177 DOM
49. 2026-07-23
    days on market $279,990 Active 176 DOM
50. 2026-07-22
    price $279,990 Active 175 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Taxation est. · year 1

• Rental income: $24,951
• − Mortgage interest: −$16,901
• − Property taxes: −$4,526
• − Insurance: −$1,509
• − Repairs & maintenance: −$1,996
• − Management: −$1,996
• − Depreciation: −$8,777
• Taxable loss: −$10,754
• Est. tax savings @ 24.0%: +$2,581
• After-tax cash flow: $-2,730/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 · 10 photos

Excellent 95/100 None rehab

This Bruckner townhome is in excellent condition with a modern design and well-maintained features. It is move-in ready and would benefit from minor exterior updates to maximize its value.

Value-add opportunities

• Both Painting the exterior siding — Fresh paint can enhance curb appeal and property value. ↑
• Both Landscaping improvements — A well-maintained yard can increase both resale and rental value. ↑
• Both Updating light fixtures — Modern light fixtures can improve the home's aesthetic and energy efficiency. ↑

F Composite school gradezoned avg 29/100

Zoned Schools

Elementary Ranson Elementary School F WV #374/377 Nat'l #37,719/41,679 Middle Wildwood Middle School F WV #70/109 Nat'l #9,659/14,009 High Jefferson High School D- WV #9/110 Nat'l #6,672/17,239

Schools (NCES district)

• District: Jefferson County Schools
• NCES district ID: 5400570
• Math proficiency: 29% ▼ -13.00%
• Reading proficiency: 46% ▼ -7.00%
• Median HH income: $67,038
• Composite: 33.98/100
• National rank: #5322
• State rank: #6 of 55 in WV

C Composite livability gradescore 66/100

Livability — Ranson

• Score: 66/100
• State rank: #100
• US rank: #11255

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Ranson, WV
• County: Jefferson County · 61,715 people
• City population: 7,330
• Metro: Washington-Arlington-Alexandria, DC-VA-MD-WV
• Population (ZIP): 7,330
• Household income: $81,875
• Rent vs Own: 27.2% rent · 72.8% own
• Severe rent burden: 3% of renters

---

Population outlook (Jefferson County) Hauer SSP2

• Today (2025): 61,715 people
• By 2030: 64,052 · +3.8%
• By 2040: 67,713 · +9.7%
• By 2050: 69,843 · +13.2%
• By 2075: 72,679 · +17.8%
• By 2100: 71,872 · +16.5%

---

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (72%)
• Race & ethnicity: White 72% Hispanic / Latino 14% Two or more races 7% Black 7% Asian 3%
• Hispanic origin (detail): Mexican 3% Puerto Rican 4%
• Common ancestry: Serbian 4% Italian 2% Romanian 2%
• Foreign-born: 7% · Canada, Philippines
• Languages at home: 87% English-only · Spanish 9% Other Asian/Pacific 3%

---

Political lean MEDSL · Jefferson

• 2024 margin: R (+15.8) · D 41.0% · R 56.8% · Other 2.1%
• 2008→2024 swing: -20.6pp toward R · 2008: 4.8pp · 2024: -15.8pp
• All cycles: 2024: R+15.8 2020: R+10.5 2016: R+15.3 2012: R+4.0 2008: D+4.8

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▲ 32.87%
• Current HPI: 352.707
• Rent YoY: —
• Metro: Washington-Arlington-Alexandria, DC-VA-MD-WV
• State GDP YoY: —
• F500 in state: 0

Property features AI

Finance

• Other: Address: Bruckner Plan, Ranson, WV 25438Listing status: Active
• Financial info: List price $284,990

Exterior

• Parking: 2 parking spaces
• Utilities: Central air (cooling)
• Home design: Plan: BrucknerNew construction plan
• Construction: Living area 1,629 (living area reported)

Interior

• Bedrooms: 3 bedrooms
• Bathrooms: 2 full bathrooms1 half bathroom (2.5 bathrooms total)
• Heating & cooling: Central air
• Interior features: Central air conditioning