4 bd · 1.0 ba ·
1,527 sqft ·
Built 1954
· SingleFamily
· Active
· 34 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,266/mo
Mortgage (P&I)
−$309
Tax + insurance
−$98
HOA
−$0
Vac / Maint / Mgmt
−$266
Net cashflow
$592/mo
Annual
$7,110/yr
Cap rate
18.34%
Cash-on-cash
43.04%
DSCR
2.91
1% rule
2.15%
Cash to close
$16,520
Investor read
This is a 4-bed/1.0-bath single-family listed at $59k. Condition is rated fair.
At list price, monthly cash flow is $592 ($7k/yr) — positive.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($1k rent vs $59k).
It's been on market 34 days — a 3% lower offer ($57k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $57k (3.0% below list) — sets the bar for market timing.
In year one you build about $2k of equity ($408 loan paydown + $2k appreciation (3.2% local appreciation)).
Location reads 57/100 on livability (#254 in WV) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+, crime B+; Watch: employment D, amenities F, commute F.
Mercer County Schools (town): math 26% / reading 37% proficiency, ranked #28 of 55 in WV (top 51%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
Zoned schools: Spanishburg (math 27% / reading 37%, grade F, #191 of 377 statewide, top 56%, 181 students, 0% FRL); Pikeview Middle School (math 23% / reading 42%, grade F, #43 of 109 statewide, top 41%, 568 students, 0% FRL); Pikeview High School (math 22% / reading 37%, grade F, #69 of 110 statewide, top 71%, 630 students, 0% FRL) — zoned schools average 0% FRL vs 54% district-wide (54 pts lower); this property's tenant base skews higher-income than the district average.
Watch-outs: built in 1954 — expect roof / HVAC / electrical / plumbing capex.
Market conditions: 5 active listings in the ZIP; 4 units permitted in Mercer County in 2024 (0 in 5+ unit buildings).
Mercer County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
At projected returns (3.2% appreciation + 3.0% rent growth), your $17k cash investment doubles in ~2 years — after that, you're playing with house money.
Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Questions for listing agent
It's been on market 34 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
Built in 1954 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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.
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.
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.
Repairs flagged (vision-AI assessment)
Major: roof
— The roof appears to be in poor condition, with visible wear and tear.
Major: exterior siding
— The exterior siding shows signs of wear and tear, and the paint appears faded.
Major: flooring
— The flooring in the interior appears to be in poor condition, with visible wear and tear.
Major: interior walls
— The interior walls show signs of wear and tear, with peeling paint and visible damage.
Major: bathroom
— The bathroom appears to be in poor condition, with visible wear and tear and outdated fixtures.
Major: exterior fencing
— The exterior fencing appears to be in poor condition, with visible wear and tear.
CashFlowRE · CFR-N6073872FFSWZS
· Data 1 day agocashflowre.app · 2026-05-29