CashFlowRE
Sign in Sign up
6 Oak Ave
C+ Composite 62.12
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 +27.1/30.0
  • DSCR +9.4/10.0
  • ARV discount +7.5/15.0
  • 1% rule +7.1/10.0
  • Livability +3.3/5.0
  • Schools +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$86,000

6 Oak Ave · Moundsville, WV 26041
4 bd · 2.5 ba · 1,751 sqft · SingleFamily public records · 19 Days on market
Built 1911 4,792 sqft lot ↓ 46% since listing

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

Listing remarks MLS

Welcome to 6 Oak Avenue, Moundsville, WV! This quaint and updated 2-bedroom home boasts a fresh, modern style throughout. Enjoy the clean, inviting interiors that make this house move-in ready. The property features a lovely fenced-in private backyard, perfect for relaxation or entertaining. Convenient parking is available around back. Don't miss the opportunity to make this charming home yours!

Key facts

  • Move-in ready
  • Convenient parking
  • 4,792 sq ft lot

Tags

FENCED-IN PRIVATE BACKYARDMOVE-IN READYCONVENIENT PARKING

Property features AI

Exterior

  • Parking: Gravel parking
  • Security: Smoke detector(s)
  • Utilities: Public water; Public sewer; Cable available
  • Home design: Single-family ranch; One story
  • Construction: Vinyl siding
  • Exterior features: Deck; Porch; Fenced yard; Shingle roof

Interior

  • Kitchen: Range; Microwave; Refrigerator
  • Bedrooms: Total of 5 rooms (includes bedrooms and living spaces)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); Central air; Ceiling fans
  • Interior features: Full basement; Smoke detectors
  • Laundry & utility: Washer; Dryer; Gas water heater

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/2.5-bath single-family listed at $86k.

Deal economics

  • At list price, monthly cash flow is $244 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $86k).
  • Recommended offer: $85k (1.5% below list) — sets the bar for market timing.
  • Cap rate 9.7% vs local median 4.7% in Moundsville — 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 66/100 on livability (#105 in WV) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A-, health & safety A-; Watch: schools D+, amenities F, commute F.
  • Marshall County Schools (suburban): math 28% / reading 36% proficiency, ranked #21 of 55 in WV (top 38%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 78 active listings in the ZIP; 6 units permitted in Marshall County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $595 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Marshall County population projected at -19% 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 $24k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 19 days — a 2% lower offer ($85k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 24y 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

  • Watch-outs: built in 1911 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $84,710 (1.5% below list)

Questions for the listing agent

  1. Built in 1911 — 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 D-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. 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.
  5. 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.
  6. 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
1.21%
Cap rate
9.70%
Cash-on-cash
12.16%
DSCR
1.54
GRM
6.9

CMA / ARV

ARV (on-the-fly)
$330,939
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
88 Emerson Rd 0.11mi 3/2.5 (-1) 1,725 (-2%) 21mo $280,000 $162 70
112 Klug Ln 0.53mi 3/2.5 (-1) 1,918 (+10%) 1mo $310,000 $162 54
51 Virginia Oaks Dr 0.16mi 3/2.5 (-1) 1,500 (-14%) 13mo $470,000 $313 53
1593 Roberts Ridge Rd 0.67mi 3/1.5 (-1) 1,516 (-13%) 8mo $287,000 $189 31

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
1.8%
Equity multiple
1.07×
Total profit
$1,616
Equity at exit
$12,823
10-year hold
IRR
11.4%
Equity multiple
1.89×
Total profit
$21,447
Equity at exit
$7,436

Cash invested: $24,080 (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 26041

Home prices YoY
-24.8%
Active inventory
78
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$1,040 medium interval (Pro) →
Mortgage (P&I)
$451
Tax from tax record
$90 /mo · $1,086/yr
Insurance
$36
HOA
$0
Vacancy / Maint / Mgmt
$218
Net cashflow
$244

Break-even live

Break-even rent $731
Max offer price $86,000
Occupancy floor 72%

Sensitivity live

Price -10% $293 -5% $268 +0% $244 +5% $220 +10% $195
Rent -10% $162 -5% $203 +0% $244 +5% $285 +10% $326
Rate -1.0pp $287 -0.5pp $266 base $244 +0.5pp $222 +1.0pp $199

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
$21,500
Closing costs
$2,580
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 15 events

  1. 2026-05-13
    status Pending
  2. 2026-05-01
    status Active
  3. 2026-03-16
    status Pending
  4. 2026-02-13
    listed $86,000 Active
  5. 2024-09-24
    soldstatus $83,000 Closed 398-char remark
    Show marketing remark (398 chars)

    Welcome to 6 Oak Avenue, Moundsville, WV! This quaint and updated 2-bedroom home boasts a fresh, modern style throughout. Enjoy the clean, inviting interiors that make this house move-in ready. The property features a lovely fenced-in private backyard, perfect for relaxation or entertaining. Convenient parking is available around back. Don't miss the opportunity to make this charming home yours!

  6. 2024-07-18
    status Pending 398-char remark
    Show marketing remark (398 chars)

    Welcome to 6 Oak Avenue, Moundsville, WV! This quaint and updated 2-bedroom home boasts a fresh, modern style throughout. Enjoy the clean, inviting interiors that make this house move-in ready. The property features a lovely fenced-in private backyard, perfect for relaxation or entertaining. Convenient parking is available around back. Don't miss the opportunity to make this charming home yours!

  7. 2024-07-10
    listed $75,000 Active 398-char remark
    Show marketing remark (398 chars)

    Welcome to 6 Oak Avenue, Moundsville, WV! This quaint and updated 2-bedroom home boasts a fresh, modern style throughout. Enjoy the clean, inviting interiors that make this house move-in ready. The property features a lovely fenced-in private backyard, perfect for relaxation or entertaining. Convenient parking is available around back. Don't miss the opportunity to make this charming home yours!

  8. 2020-03-13
    soldstatus $27,000 298-char remark
    Show marketing remark (298 chars)

    Make your move before someone else does! This cozy ranch home is awaiting a new owner. This 2 bedroom 1 bath home offers a spacious eat in kitchen and fenced back yard. Call to schedule your showing! Property is lender-owned, is being sold 'as-is' and seller makes no representations or warranties.

  9. 2020-02-10
    listed $25,000 298-char remark
    Show marketing remark (298 chars)

    Make your move before someone else does! This cozy ranch home is awaiting a new owner. This 2 bedroom 1 bath home offers a spacious eat in kitchen and fenced back yard. Call to schedule your showing! Property is lender-owned, is being sold 'as-is' and seller makes no representations or warranties.

  10. 2014-09-05
    soldstatus $39,000
  11. 2014-07-10
    listed $42,000
  12. 2011-06-06
    soldstatus $120,750
  13. 2010-10-28
    listed $140,900
  14. 2003-06-26
    soldstatus $151,500
  15. 2002-09-09
    listed $158,000

ⓘ 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
$1,086 · $90/mo
Projected year-2 tax
$1,086 · $90/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 3/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥96°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 3 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
$12,477
− Mortgage interest
−$4,817
− Property taxes
−$1,086
− Insurance
−$430
− Repairs & maintenance
−$998
− Management
−$998
− Depreciation
−$2,502
Taxable income
$1,646
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$395
After-tax cash flow
$2,534/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
Marshall County Schools
NCES district ID
5400750
Math proficiency
28% ▼ -6.00%
Reading proficiency
36% ▼ -4.00%
Median HH income
$40,289
Composite
26.91/100
National rank
#7086
State rank
#21 of 55 in WV

Livability — Moundsville

Score
66/100
State rank
#105
US rank
#11553

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Marshall · 16,750 people
Metro
Wheeling, WV-OH
Population (ZIP)
15,706
Household income
$55,545
Rent vs Own
24.1% rent · 75.9% own
Severe rent burden
7.4

Population outlook (Marshall County) Hauer SSP2

Today (2025)
30,387 people
By 2030
29,242 · -3.8%
By 2040
26,806 · -11.8%
By 2050
24,627 · -19.0%
By 2075
19,846 · -34.7%
By 2100
15,169 · -50.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Two or more races 3% Hispanic / Latino 1%
Common ancestry
Romanian 4% Iranian 2% Italian 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1% German/W. Germanic 1%

Political lean MEDSL · Marshall

2024 margin
Solid R (+50.0) · D 24.1% · R 74.1% · Other 1.8%
2008→2024 swing
-37.5pp toward R · 2008: -12.6pp · 2024: -50.0pp
All cycles
2024: R+50.0 2020: R+49.6 2016: R+51.0 2012: R+28.6 2008: R+12.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -50.71%
Current HPI
153.9522
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

-45.6% since first listed
15 events — show timeline
  • 2026-05-13 Pending WBOR
  • 2026-05-01 Relisted WBOR
  • 2026-03-16 Pending WBOR
  • 2026-02-13 Listed $86,000 WBOR
  • 2024-09-24 Sold (MLS) $83,000 WBOR
  • 2024-07-18 Pending WBOR
  • 2024-07-10 Listed $75,000 WBOR
  • 2020-03-13 Sold (MLS) $27,000 WBOR
  • 2020-02-10 Listed $25,000 WBOR
  • 2014-09-05 Sold (MLS) $39,000 WBOR
  • 2014-07-10 Listed $42,000 WBOR
  • 2011-06-06 Sold (MLS) $120,750 WBOR
  • 2010-10-28 Listed $140,900 WBOR
  • 2003-06-26 Sold (MLS) $151,500 WBOR
  • 2002-09-09 Listed $158,000 WBOR

Property tax history

+0.9%/yr

Latest (2025): $1,086 · +2.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…