CashFlowRE
Sign in Sign up
4420 14th Ave
B Composite 72.92
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 +28.8/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +6.9/10.0
  • 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

$105,000

4420 14th Ave · Parkersburg, WV 26101
4 bd · 1.0 ba · 1,705 sqft · SingleFamily public records · 9 Days on market
Built 1935 6,970 ac lot Est $155k · 32% under

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

Listing remarks MLS

New furnace in 2005,Seperate lot 45x140 on corner, could be good building spot. Elem: Martin Elementary School Elem/Bus: N JrHigh: Edison Jr. High School JrHigh/Bus: N High: Parkersburg South High High/Bus: Y Fire: CIT Police: CTY ; SQFT=Fin L1:1286, Fin L2:426, Fin Above:1712, Fin Total:1712;GAR= 1 Car Det

Key facts

  • 6969.6 acre lot
  • 2 garage spots
  • Built 1935

Property features AI

Finance

  • Other: Pets allowed (dogs OK)

Exterior

  • Parking: Attached side-entry garage with 2 spaces
  • Utilities: Public water; Public sewer; Municipal trash service
  • Home design: Fee simple ownership; Above-grade finished living area (estimated); Above- and below-grade structures noted
  • Construction: Brick and vinyl siding construction
  • Exterior features: No tidal water

Interior

  • Kitchen: Dishwasher; Refrigerator
  • Bedrooms: 2 bedrooms on the main level
  • Bathrooms: 1 full bathroom on the main level
  • Heating & cooling: Electric cooling (other type); Other heating (other fuel)
  • Interior features: Unfinished basement; Estimated living area
  • Laundry & utility: Washer; Dryer; Electric hot water

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/1.0-bath single-family listed at $105k.

Deal economics

  • At list price, monthly cash flow is $353 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $105k).
  • Cap rate 10.3% vs local median 5.5% 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+, commute F, employment 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.
  • Zoned schools: Martin Elementary School (math 22% / reading 27%, grade F, #287 of 377 statewide, top 85%, 207 students, 0% FRL); Edison Middle School (math 33% / reading 48%, grade F, #16 of 109 statewide, top 16%, 575 students, 0% FRL); Parkersburg South High School (math 28% / reading 49%, grade F, #30 of 110 statewide, top 27%, 1,454 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.
  • Market conditions: 148 active listings in the ZIP; 124 units permitted in Wood County in 2024 (33 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($49k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $726 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $29k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 19y 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 $55k; list at $105k implies a 90% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1935 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $105,000

Questions for the listing agent

  1. Built in 1935 — 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
1.19%
Cap rate
10.33%
Cash-on-cash
14.40%
DSCR
1.64
GRM
7.0

CMA / ARV

ARV (on-the-fly)
$155,155
Comps found
7
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1902 26th Ave 0.35mi 4/2.0 1,734 (+2%) 11mo $237,000 $137 68
4313 11th Ave 0.27mi 3/3.0 (-1) 1,672 (-2%) 6mo $215,000 $129 66
1803 Erie St 0.20mi 3/1.0 (-1) 1,456 (-15%) 2mo $248,000 $170 59
4003 11th Ave 0.54mi 3/1.5 (-1) 1,772 (+4%) 19mo $150,000 $85 45
1509 Wilbur St 0.56mi 3/1.0 (-1) 1,536 (-10%) 9mo $133,900 $87 45
4010 11th Ave 0.50mi 4/2.0 1,504 (-12%) 10mo $130,000 $86 44
1621 Pike St 0.62mi 3/2.0 (-1) 1,520 (-11%) 12mo $138,000 $91 34

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
4.8%
Equity multiple
1.18×
Total profit
$5,421
Equity at exit
$15,656
10-year hold
IRR
14.2%
Equity multiple
2.14×
Total profit
$33,507
Equity at exit
$9,078

Cash invested: $29,400 (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 26101

Home prices YoY
-27.3%
Active inventory
148
Price-to-rent
7.0×

Monthly cashflow live

Estimated rent
$1,250 medium interval (Pro) →
Mortgage (P&I)
$551
Tax from tax record
$40 /mo · $479/yr
Insurance
$44
HOA
$0
Vacancy / Maint / Mgmt
$262
Net cashflow
$353

Break-even live

Break-even rent $803
Max offer price $105,000
Occupancy floor 67%

Sensitivity live

Price -10% $412 -5% $383 +0% $353 +5% $323 +10% $293
Rent -10% $254 -5% $303 +0% $353 +5% $402 +10% $452
Rate -1.0pp $406 -0.5pp $380 base $353 +0.5pp $326 +1.0pp $298

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
$26,250
Closing costs
$3,150
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 8 events

  1. 2026-06-21
    days on market $105,000 Active 9 DOM
  2. 2026-06-19
    days on market $105,000 Active 7 DOM
  3. 2026-06-18
    days on market $105,000 Active 6 DOM
  4. 2026-06-17
    days on market $105,000 Active 5 DOM
  5. 2026-06-16
    days on market $105,000 Active 4 DOM
  6. 2026-06-15
    days on market $105,000 Active 3 DOM
  7. 2026-06-13
    remarks 277-char remark
  8. 2026-06-13
    listed $105,000 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
$479 · $40/mo
Projected year-2 tax
$620 · $52/mo
Expected delta
+$140/yr (+$12/mo · 29.2%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (unshaded) · 16% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥101°F today · 18 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
$14,995
− Mortgage interest
−$5,882
− Property taxes
−$479
− Insurance
−$525
− Repairs & maintenance
−$1,200
− Management
−$1,200
− Depreciation
−$3,055
Taxable income
$2,655
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$637
After-tax cash flow
$3,597/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

+75.3% since first listed
6 events — show timeline
  • 2026-06-12 Listed $105,000 BRIGHT MLS
  • 2026-05-10 Listing Removed MLSNOW
  • 2026-04-02 Listed $99,000 MLSNOW
  • 2007-10-23 Sold (Public Records) $55,300 Public Records
  • 2007-10-11 Sold (MLS) $55,000 MLSNOW
  • 2007-08-14 Listed $59,900 MLSNOW

Property tax history

+7.3%/yr

Latest (2025): $479 · +11.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…