CashFlowRE
Sign in Sign up
645 Westview Ave
F Composite 33.19
Why this score? — see what drove the F 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 +12.3/30.0
  • Rent growth +5.0/5.0
  • Livability +4.0/5.0
  • DSCR +3.7/10.0
  • Schools +3.0/10.0
  • 1% rule +2.7/10.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$172,400

645 Westview Ave · Huntington, WV 25701
3 bd · 1.5 ba · 1,612 sqft · SingleFamily public records · 31 Days on market
Built 1959 6,752 sqft lot Est $142k · 22% over ↓ 1% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

If you’ve been looking for a home where you don’t have to worry about a thing, this is it. Welcome to 645 Westview Dr, a fully updated 3 bedroom, 2 bathroom home with the potential for a 4th bedroom in the basement, offering approximately 1,650 sq ft. Every inch of this home has been thoughtfully renovated from the big-ticket items like a new roof, HVAC, plumbing, and siding to the finishes you’ll love like new flooring, fresh paint, updated lighting, and a completely redesigned kitchen with stainless steel appliances. Both bathrooms have been beautifully updated, and the new decks provide the perfect space to relax or entertain. Move right in and enjoy peace of mind knowi

Key facts

  • Plumbing
  • Hvac
  • Fully updated

Tags

FULLY UPDATEDNEW ROOFHVACPLUMBINGSIDINGNEW FLOORING

Property features AI

Exterior

  • Utilities: Lot size approximately 0.155 acres
  • Home design: Single-story ranch-style residence; Residential property
  • Construction: Frame construction
  • Exterior features: Composition/shingle roof

Interior

  • Bedrooms: Total of 8 rooms (includes bedrooms and living spaces)
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central air conditioning; Forced air heating
  • Interior features: 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 3-bed/1.5-bath single-family listed at $172k.

Deal economics

  • At list price, monthly cash flow is $-31 ($-374/yr) — negative.
  • To cash-flow at today's rent, offer at most $167k (3.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $134k (22.6% below list).
  • Recommended offer: $134k (22.6% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 79/100 on livability (#16 in WV, #2,045 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, cost of living A+; Watch: crime 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: Central City Elementary School (math 22% / reading 22%, grade F, #324 of 377 statewide, top 89%, 407 students, 0% FRL); Huntington East Middle School (math 18% / reading 32%, grade F, #81 of 109 statewide, top 76%, 585 students, 0% FRL); Huntington High School (math 26% / reading 50%, grade F, #31 of 110 statewide, top 28%, 1,704 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: Rents rising fast (+10.6%/yr); 127 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 61 units permitted in Cabell County in 2024 (5 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 31 days — a 3% lower offer ($167k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1959 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $133,501 (22.6% 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 31 days. Have you received any prior offers? Is the seller open to a 23% concession, seller financing, or rate buy-down credit?
  3. Built in 1959 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Crime grade is F 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?
  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
0.77%
Cap rate
6.08%
Cash-on-cash
-0.77%
DSCR
0.97
GRM
10.8

CMA / ARV

ARV (on-the-fly)
$141,856
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
148 S Edgemont Rd 0.22mi 3/2.0 1,494 (-7%) 3mo $83,000 $56 73
411 11th Avenue West 0.48mi 4/2.0 (+1) 1,584 (-2%) 3mo $185,000 $117 65
424 North Boulevard West Blvd 0.47mi 3/1.5 1,680 (+4%) 8mo $168,000 $100 65
2148 Johnstown Rd 0.12mi 4/2.0 (+1) 1,707 (+6%) 18mo $200,999 $118 62
65 Edgemont Ter 0.45mi 4/1.0 (+1) 1,668 (+4%) 11mo $147,000 $88 57
176 S Edgemont Rd 0.20mi 3/2.0 1,807 (+12%) 13mo $200,000 $111 57
699 W Whitaker Blvd #203 0.30mi 2/2.0 (-1) 1,517 (-6%) 16mo $265,000 $175 56
509 W 9th Ave 0.53mi 2/1.5 (-1) 1,752 (+9%) 4mo $42,000 $24 52
2372 Harvey Rd 0.59mi 2/1.0 (-1) 1,791 (+11%) 0mo $40,000 $22 47
9 Greenridge Dr 0.27mi 4/1.0 (+1) 1,403 (-13%) 17mo $112,500 $80 45
1161 Monroe Ave 0.75mi 3/2.0 1,568 (-3%) 19mo $100,000 $64 43
1034 W 6th St 0.41mi 3/2.5 1,840 (+14%) 14mo $150,000 $82 42

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
-12.6%
Equity multiple
0.53×
Total profit
$-22,910
Equity at exit
$25,705
10-year hold
IRR
2.3%
Equity multiple
1.20×
Total profit
$9,425
Equity at exit
$14,906

Cash invested: $48,272 (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 25701

Home prices YoY
-8.7%
Rents YoY
10.6%
Active inventory
127
Price-to-rent
10.8×

Monthly cashflow live

Estimated rent
$1,335 medium interval (Pro) →
Mortgage (P&I)
$904
Tax from tax record
$110 /mo · $1,319/yr
Insurance
$72
HOA
$0
Vacancy / Maint / Mgmt
$280
Net cashflow
$-31

Break-even live

Break-even rent $1,374
Max offer price $166,897
Occupancy floor 97%

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
$43,100
Closing costs
$5,172
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
457 Overby Rd Huntington, WV 3.0 1.5 1724 $1,250 $0.73 43d 1 0.62mi

Listing history 3 events

  1. 2026-05-14
    status Pending
  2. 2026-05-13
    price $172,400
  3. 2026-04-13
    listed $174,900 Active

ⓘ 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
$1,319 · $110/mo
Projected year-2 tax
$1,319 · $110/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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥103°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
$16,020
− Mortgage interest
−$9,657
− Property taxes
−$1,319
− Insurance
−$862
− Repairs & maintenance
−$1,282
− Management
−$1,282
− Depreciation
−$5,015
Taxable loss
−$3,396
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$815
After-tax cash flow
$441/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
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 — Huntington

Score
79/100
State rank
#16
US rank
#2045

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Huntington, WV
County
Cabell County · 30,893 people
City population
25,795
Metro
Huntington-Ashland, WV-KY-OH
Population (ZIP)
21,197
Household income
$56,292
Rent vs Own
41.2% rent · 58.8% own
Severe rent burden
1186.0

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 (82%)
Race & ethnicity
White 82% Black 8% Two or more races 6% Hispanic / Latino 2% Asian 2%
Common ancestry
Slovak 4% Italian 2% Serbian 2%
Foreign-born
2% · China
Languages at home
96% English-only · Spanish 2% Other Indo-European 1% Chinese 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
▼ -19.39%
Current HPI
202.9629
Rent YoY
▲ 10.58%
Metro
Huntington-Ashland, WV-KY-OH
State GDP YoY
F500 in state
0

Price history

-1.4% since first listed
3 events — show timeline
  • 2026-05-14 Pending KVBOR
  • 2026-05-13 Price Changed $172,400 KVBOR
  • 2026-04-13 Listed $174,900 KVBOR

Property tax history

+7.1%/yr

Latest (2025): $1,319 · +8.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…