CashFlowRE
Sign in Sign up
1851 Fisher Ridge Rd
C+ Composite 61.83
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 +24.9/30.0
  • DSCR +8.1/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.5/10.0
  • Appreciation +4.2/10.0
  • Schools +3.5/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$129,900

1851 Fisher Ridge Rd · Sissonville, WV 25248
4 bd · 3.0 ba · 1,944 sqft · SingleFamily public records · 68 Days on market
Built 1999 4.42 ac lot ↓ 5% since listing

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

Listing remarks

203K eligible with 3.5% down payment, cash or conventional sold AS IS, not USDA eligible. Privacy and peace abound at this Kenna home. 4 Bed 3 Baths, 4.42 ac. ; small animal barn & chicken coop with fenced back yard feels like being "out on the farm" but you're less than 4 miles from I-77; 30 minutes to Charleston & 20 minutes to Ripley. Inside are freshly painted walls and a home just beginning renovation. New vinyl plank flooring and vanities are complete in 2 bathrooms & other floors are prepared awaiting your choices to complete the look you want. A living room, 3 bedrooms and 2 baths are located to the left of the entry, and to the right a formal dining area

Key facts

  • Fenced back yard
  • Small animal barn
  • Chicken coop

Tags

SMALL ANIMAL BARNCHICKEN COOPFENCED BACK YARDFRESHLY PAINTED WALLSNEW VINYL PLANK FLOORINGLARGE MASTER ENSUITE BEDROOM

Property features AI

Exterior

  • Security: Smoke detectors
  • Utilities: Public water; Septic tank; Cable available
  • Home design: Single-story mobile home; Residential property
  • Construction: Block and vinyl siding exterior; Composition/shingle roof; Built as mobile home
  • Exterior features: Deck; Porch; Fenced yard; Outbuilding

Interior

  • Kitchen: Dishwasher; Electric range; Refrigerator
  • Flooring: Vinyl flooring
  • Bathrooms: 3 full bathrooms
  • Heating & cooling: Electric forced-air heating; Central air conditioning
  • Interior features: Insulated windows; Storage

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/3.0-bath single-family listed at $130k.

Deal economics

  • At list price, monthly cash flow is $280 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $130k).
  • Recommended offer: $122k (6.0% below list) — sets the bar for market timing.
  • Cap rate 8.9% vs local median 4.1% in Sissonville — 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 62/100 on livability (#183 in WV) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A-; Watch: employment D+, amenities F, commute F.
  • Jackson County Schools (town): math 38% / reading 45% proficiency, ranked #4 of 55 in WV (top 7%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Kenna Elementary School (math 52% / reading 52%, grade C-, #39 of 377 statewide, top 12%, 238 students, 0% FRL); Ripley Middle School (math 27% / reading 47%, grade F, #28 of 109 statewide, top 27%, 613 students, 0% FRL); Ripley High School (math 22% / reading 47%, grade F, #42 of 110 statewide, top 47%, 812 students, 0% FRL) — zoned schools average 0% FRL vs 41% district-wide (41 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 9 active listings in the ZIP; 1 units permitted in Jackson County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-1.5%/yr); year-one equity from $898 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Jackson County population projected at -12% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-1.5% appreciation + 3.0% rent growth), your $36k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 68 days — a 6% lower offer ($122k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 5y 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.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $122,106 (6.0% below list)

Questions for the listing agent

  1. It's been on market 68 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
1.05%
Cap rate
8.88%
Cash-on-cash
9.25%
DSCR
1.41
GRM
8.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-1.54% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
3.1%
Equity multiple
1.13×
Total profit
$4,873
Equity at exit
$27,993
10-year hold
IRR
10.3%
Equity multiple
1.95×
Total profit
$34,463
Equity at exit
$26,617

Cash invested: $36,372 (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 25248

Home prices YoY
-0.9%
Active inventory
9
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$1,358 medium interval (Pro) →
Mortgage (P&I)
$681
Tax from tax record
$57 /mo · $686/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$285
Net cashflow
$280

Break-even live

Break-even rent $1,003
Max offer price $129,900
Occupancy floor 74%

Sensitivity live

Price -10% $354 -5% $317 +0% $280 +5% $244 +10% $207
Rent -10% $173 -5% $227 +0% $280 +5% $334 +10% $388
Rate -1.0pp $346 -0.5pp $313 base $280 +0.5pp $247 +1.0pp $213

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
$32,475
Closing costs
$3,897
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 25 events

  1. 2026-06-21
    days on market $129,900 Active 68 DOM
  2. 2026-06-18
    price $129,900 Active 66 DOM
  3. 2026-06-18
    days on market $132,000 Active 66 DOM
  4. 2026-06-17
    days on market $132,000 Active 65 DOM
  5. 2026-06-16
    days on market $132,000 Active 64 DOM
  6. 2026-06-15
    days on market $132,000 Active 63 DOM
  7. 2026-06-15
    days on market $132,000 Active 62 DOM
  8. 2026-06-13
    days on market $132,000 Active 61 DOM
  9. 2026-06-12
    days on market $132,000 Active 60 DOM
  10. 2026-06-09
    days on market $132,000 Active 57 DOM
  11. 2026-06-08
    pricedays on market $132,000 Active 56 DOM
  12. 2026-06-08
    days on market $133,000 Active 55 DOM
  13. 2026-06-07
    days on market $133,000 Active 54 DOM
  14. 2026-06-04
    days on market $133,000 Active 52 DOM
  15. 2026-06-03
    days on market $133,000 Active 51 DOM
  16. 2026-06-02
    days on market $133,000 Active 50 DOM
  17. 2026-06-01
    days on market $133,000 Active 49 DOM
  18. 2026-05-31
    days on market $133,000 Active 48 DOM
  19. 2026-05-13
    price $133,000
  20. 2026-04-25
    status Active
  21. 2026-04-25
    historical Active Under Contract
  22. 2026-04-25
    status Active
  23. 2026-04-17
    historical Active Under Contract
  24. 2026-04-13
    listed $135,000 Active
  25. 2021-08-30
    listed $139,500

ⓘ 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
$686 · $57/mo
Projected year-2 tax
$766 · $64/mo
Expected delta
+$81/yr (+$7/mo · 11.8%)

ⓘ 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 6/10 Major
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥100°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 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
$16,297
− Mortgage interest
−$7,276
− Property taxes
−$686
− Insurance
−$650
− Repairs & maintenance
−$1,304
− Management
−$1,304
− Depreciation
−$3,779
Taxable income
$1,299
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$312
After-tax cash flow
$3,053/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
Jackson County Schools
NCES district ID
5400540
Math proficiency
38% ▼ -6.00%
Reading proficiency
45% ▼ -6.00%
Median HH income
$41,632
Composite
34.92/100
National rank
#5070
State rank
#4 of 55 in WV

Livability — Sissonville

Score
62/100
State rank
#183
US rank
#16829

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
3,546

Population outlook (Jackson County) Hauer SSP2

Today (2025)
28,752 people
By 2030
28,271 · -1.7%
By 2040
26,970 · -6.2%
By 2050
25,248 · -12.2%
By 2075
20,926 · -27.2%
By 2100
15,573 · -45.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Two or more races 5%
Common ancestry
Portuguese 2% Serbian 1%
Foreign-born
1% · Canada

Political lean MEDSL · Jackson

2024 margin
Solid R (+56.2) · D 21.1% · R 77.3% · Other 1.7%
2008→2024 swing
-37.5pp toward R · 2008: -18.7pp · 2024: -56.2pp
All cycles
2024: R+56.2 2020: R+51.0 2016: R+52.1 2012: R+30.9 2008: R+18.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -1.54%
Current HPI
169.7134
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

-4.7% since first listed
7 events — show timeline
  • 2026-05-13 Price Changed $133,000 KVBOR
  • 2026-04-25 Relisted KVBOR
  • 2026-04-25 Contingent KVBOR
  • 2026-04-25 Relisted KVBOR
  • 2026-04-17 Contingent KVBOR
  • 2026-04-13 Listed $135,000 KVBOR
  • 2021-08-30 Listed $139,500 KVBOR

Property tax history

+1.9%/yr

Latest (2025): $686 · +0.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…