CashFlowRE
Sign in Sign up
No image
C- Composite 50.52
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 +18.6/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.9/10.0
  • Appreciation +4.4/10.0
  • 1% rule +3.6/10.0
  • Schools +3.0/10.0
  • Livability +2.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$129,900

201 Galena Ct · Coal City, WV 25902
3 bd · 1.0 ba · 1,264 sqft · SingleFamily public records · 82 Days on market
Built 1980 0.25 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Great opportunity to finish this home your way! Remodel has been started but not completed. Property is being sold as-is and includes remaining renovation materials and supplies with the sale. Located on a secluded lot, offering privacy and plenty of potential for the right buyer or investor. Generac as seen in pictures does not convey.

Key facts

  • Secluded lot
  • 0.25 acre lot
  • Pool

Tags

SECLUDED LOTREMAINING RENOVATION MATERIALS

Property features AI

Exterior

  • Parking: Open parking; Driveway with gravel and concrete surfaces; No garage
  • Utilities: Public water; Septic tank
  • Home design: Residential property
  • Construction: Block and wood siding construction; Shingle roof; Finished below-grade living area
  • Exterior features: Above-ground private pool; Shed(s); Level, secluded lot; Level topography

Interior

  • Kitchen: Cooktop; Microwave; Refrigerator; Electric water heater
  • Bedrooms: 9 total rooms (includes bedrooms and living spaces)
  • Flooring: Tile; Laminate
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central air; Heat pump; Electric heating; Propane
  • Interior features: Eat-in kitchen; Finished full basement; Accessible for hearing impairment; Has view
  • Laundry & utility: Washer hookup on lower level

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/1.0-bath single-family listed at $130k.

Deal economics

  • At list price, monthly cash flow is $126 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $112k (13.7% below list).
  • Recommended offer: $112k (13.7% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 52/100 on livability (#315 in WV) — a working-class tenant base; expect higher turnover. Strengths: crime A+, cost of living A+; Watch: housing C-, amenities F, commute F.
  • Raleigh County Schools (rural): math 29% / reading 42% proficiency, ranked #14 of 55 in WV (top 26%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Ghent Elementary (math 42% / reading 47%, grade F, #71 of 377 statewide, top 22%, 229 students, 0% FRL); Shady Spring Middle School (math 30% / reading 46%, grade F, #25 of 109 statewide, top 23%, 578 students, 0% FRL); Shady Spring High (math 32% / reading 57%, grade F, #11 of 110 statewide, top 11%, 828 students, 0% FRL) — zoned schools average 0% FRL vs 46% district-wide (46 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 2 active listings in the ZIP; 41 units permitted in Raleigh County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-1.3%/yr); year-one equity from $898 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Raleigh County population projected at -16% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 82 days — a 6% lower offer ($122k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $24k; list at $130k implies a 430% gain — meaningful room to come down on a strong offer.
Recommended offer $112,140 (13.7% below list)

Questions for the listing agent

  1. It's been on market 82 days. Have you received any prior offers? Is the seller open to a 14% 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
0.86%
Cap rate
7.46%
Cash-on-cash
4.16%
DSCR
1.19
GRM
9.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-1.28% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-2.2%
Equity multiple
0.90×
Total profit
$-3,470
Equity at exit
$29,601
10-year hold
IRR
4.8%
Equity multiple
1.44×
Total profit
$15,942
Equity at exit
$29,612

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 25902

Home prices YoY
-1.3%
Active inventory
2
Price-to-rent
9.7×

Monthly cashflow live

Estimated rent
$1,121 medium interval (Pro) →
Mortgage (P&I)
$681
Tax from tax record
$25 /mo · $294/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$235
Net cashflow
$126

Break-even live

Break-even rent $962
Max offer price $129,900
Occupancy floor 84%

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 7 events

  1. 2026-06-03
    days on market $129,900 Active 82 DOM
  2. 2026-06-02
    days on market $129,900 Active 81 DOM
  3. 2026-06-01
    days on market $129,900 Active 80 DOM
  4. 2026-05-31
    days on market $129,900 Active 79 DOM
  5. 2026-05-30
    days on market $129,900 Active 78 DOM
  6. 2026-03-07
    listed $129,900 Active
  7. 1993-06-29
    soldstatus $24,500

ⓘ 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
$294 · $25/mo
Projected year-2 tax
$766 · $64/mo
Expected delta
+$472/yr (+$39/mo · 160.4%)

ⓘ 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 · 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 2/10 Low

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$13,457
− Mortgage interest
−$7,276
− Property taxes
−$294
− Insurance
−$650
− Repairs & maintenance
−$1,077
− Management
−$1,077
− Depreciation
−$3,779
Taxable loss
−$695
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$167
After-tax cash flow
$1,679/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
Raleigh County Schools
NCES district ID
5401230
Math proficiency
29% ▼ -8.00%
Reading proficiency
42% ▼ -3.00%
Median HH income
$39,828
Composite
29.74/100
National rank
#6445
State rank
#14 of 55 in WV

Livability — Coal City

Score
52/100
State rank
#315
US rank
#25133

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
326

Population outlook (Raleigh County) Hauer SSP2

Today (2025)
73,505 people
By 2030
70,954 · -3.5%
By 2040
66,038 · -10.2%
By 2050
61,919 · -15.8%
By 2075
51,954 · -29.3%
By 2100
39,724 · -46.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (100%)
Race & ethnicity
White 100%

Political lean MEDSL · Raleigh

2024 margin
Solid R (+54.3) · D 22.0% · R 76.3% · Other 1.6%
2008→2024 swing
-28.5pp toward R · 2008: -25.9pp · 2024: -54.3pp
All cycles
2024: R+54.3 2020: R+50.4 2016: R+52.8 2012: R+44.6 2008: R+25.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -1.28%
Current HPI
96.4188
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

+430.2% since first listed
2 events — show timeline
  • 2026-03-07 Listed $129,900 BBOR
  • 1993-06-29 Sold (Public Records) $24,500 Public Records

Property tax history

+1.0%/yr

Latest (2025): $294 · -45.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…