CashFlowRE
Sign in Sign up
2088 S Seneca Trl
D Composite 43.12
Why this score? — see what drove the D 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 +11.3/30.0
  • Appreciation +8.2/10.0
  • ARV discount +7.5/15.0
  • DSCR +3.3/10.0
  • Livability +3.1/5.0
  • Schools +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.1/10.0

$175,500

2088 S Seneca Trl · Peterstown, WV 24963
4 bd · 2.0 ba · 2,320 sqft · SingleFamily public records · 25 Days on market
Built 1962

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

Listing remarks

Convenience, comfort, and endless potential come together at this charming 4 Bedroom, 2 Bath brick ranch home located just a few miles from town. Fronting Rt. 219 for easy access, this property offers the perfect opportunity for buyers looking to create a home that reflects their own personal style while enjoying the convenience of a highly accessible location. While the home could benefit from some updates and attention, the solid structure and desirable setting make it a wonderful investment for anyone searching for country living with nearby amenities. The exterior features classic brick construction that remains in good condition, along with a durable block foundation and crawl space. A

Key facts

  • Crawl space
  • Block foundation
  • Fenced backyard

Tags

BRICK RANCHBLOCK FOUNDATIONCRAWL SPACENEW ROOFDETACHED GARAGEFENCED BACKYARD

Property features AI

Exterior

  • Parking: Detached parking
  • Utilities: Public water; Public sewer; Electricity available
  • Home design: Residential ranch-style; Single-story (ranch)
  • Construction: Brick construction; Block foundation; Built with a metal roof
  • Exterior features: Partial fencing; Metal roof; Has a view; Lot approximately 0.77 acre

Interior

  • Kitchen: Refrigerator; Oven; Laminate countertops
  • Flooring: Hardwood; Vinyl; Laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Baseboard heating; Electric heating; No central cooling
  • Interior features: Laminate countertops; Hardwood, vinyl and laminate flooring; Refrigerator; Oven; Eight total rooms

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/2.0-bath single-family listed at $176k.

Deal economics

  • At list price, monthly cash flow is $-63 ($-754/yr) — negative.
  • To cash-flow at today's rent, offer at most $164k (6.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $125k (29.0% below list).
  • Recommended offer: $125k (29.0% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 61/100 on livability (#205 in WV) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B; Watch: amenities F, commute F, employment F.
  • Monroe County Schools (rural): math 27% / reading 35% proficiency, ranked #29 of 55 in WV (top 53%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Peterstown Elementary School (math 22% / reading 27%, grade F, #287 of 377 statewide, top 85%, 388 students, 0% FRL); Peterstown Middle School (math 24% / reading 40%, grade F, #46 of 109 statewide, top 46%, 317 students, 0% FRL); James Monroe High School (math 22% / reading 47%, grade F, #42 of 110 statewide, top 47%, 464 students, 0% FRL) — zoned schools average 0% FRL vs 48% district-wide (48 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 39 active listings in the ZIP.

Forward outlook

  • In year one you build about $13k of equity ($1k loan paydown + $11k appreciation (6.5% local appreciation)).
  • Monroe County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (6.5% appreciation + 3.0% rent growth), your $49k cash investment doubles in ~4 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 25 days — a 2% lower offer ($173k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $124,618 (29.0% 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. Built in 1962 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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?
  6. 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.
  7. 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.
  8. 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
0.71%
Cap rate
5.86%
Cash-on-cash
-1.53%
DSCR
0.93
GRM
11.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

6.46% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
15.2%
Equity multiple
2.05×
Total profit
$51,368
Equity at exit
$115,413
10-year hold
IRR
15.2%
Equity multiple
4.11×
Total profit
$152,931
Equity at exit
$213,832

Cash invested: $49,140 (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 24963

Home prices YoY
1.8%
Active inventory
39
Price-to-rent
11.7×

Monthly cashflow live

Estimated rent
$1,246 medium interval (Pro) →
Mortgage (P&I)
$920
Tax from tax record
$54 /mo · $646/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$262
Net cashflow
$-63

Break-even live

Break-even rent $1,326
Max offer price $164,404
Occupancy floor

Sensitivity live

Price -10% $37 -5% $-13 +0% $-63 +5% $-112 +10% $-162
Rent -10% $-161 -5% $-112 +0% $-63 +5% $-14 +10% $36
Rate -1.0pp $26 -0.5pp $-18 base $-63 +0.5pp $-108 +1.0pp $-155

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
$43,875
Closing costs
$5,265
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 18 events

  1. 2026-06-21
    days on market $175,500 Active 25 DOM
  2. 2026-06-21
    days on market $175,500 Active 24 DOM
  3. 2026-06-18
    days on market $175,500 Active 22 DOM
  4. 2026-06-17
    days on market $175,500 Active 21 DOM
  5. 2026-06-16
    days on market $175,500 Active 20 DOM
  6. 2026-06-15
    days on market $175,500 Active 19 DOM
  7. 2026-06-15
    days on market $175,500 Active 18 DOM
  8. 2026-06-13
    days on market $175,500 Active 17 DOM
  9. 2026-06-09
    days on market $175,500 Active 13 DOM
  10. 2026-06-08
    days on market $175,500 Active 12 DOM
  11. 2026-06-08
    days on market $175,500 Active 11 DOM
  12. 2026-06-07
    days on market $175,500 Active 10 DOM
  13. 2026-06-04
    days on market $175,500 Active 8 DOM
  14. 2026-06-03
    days on market $175,500 Active 7 DOM
  15. 2026-06-02
    days on market $175,500 Active 6 DOM
  16. 2026-06-01
    days on market $175,500 Active 5 DOM
  17. 2026-05-31
    days on market $175,500 Active 4 DOM
  18. 2026-05-27
    listed $175,500 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
$646 · $54/mo
Projected year-2 tax
$1,035 · $86/mo
Expected delta
+$389/yr (+$32/mo · 60.3%)

ⓘ 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 ≥92°F today · 21 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
$14,954
− Mortgage interest
−$9,831
− Property taxes
−$646
− Insurance
−$878
− Repairs & maintenance
−$1,196
− Management
−$1,196
− Depreciation
−$5,105
Taxable loss
−$3,898
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$936
After-tax cash flow
$182/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
Monroe County Schools
NCES district ID
5400960
Math proficiency
27% ▼ -9.00%
Reading proficiency
35% ▼ -8.00%
Median HH income
$37,855
Composite
25.85/100
National rank
#7351
State rank
#29 of 55 in WV

Livability — Peterstown

Score
61/100
State rank
#205
US rank
#18147

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
3,860

Population outlook (Monroe County) Hauer SSP2

Today (2025)
13,411 people
By 2030
13,266 · -1.1%
By 2040
12,829 · -4.3%
By 2050
12,174 · -9.2%
By 2075
10,395 · -22.5%
By 2100
7,805 · -41.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (96%)
Race & ethnicity
White 96% Two or more races 2% Black 2%
Common ancestry
Lithuanian 4% Portuguese 2% Romanian 1%
Foreign-born
0%

Political lean MEDSL · Monroe

2024 margin
Solid R (+61.8) · D 18.1% · R 79.9% · Other 1.9%
2008→2024 swing
-37.0pp toward R · 2008: -24.8pp · 2024: -61.8pp
All cycles
2024: R+61.8 2020: R+57.4 2016: R+57.3 2012: R+41.3 2008: R+24.8

Not yet ingested

Civics

Market trends

HPI YoY
▲ 6.46%
Current HPI
358.6575
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

1 event — show timeline
  • 2026-05-27 Listed $175,500 GVBOR

Property tax history

-0.0%/yr

Latest (2025): $646 · +3.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…