CashFlowRE
Sign in Sign up
224 Bretz
C Composite 55.31
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 +16.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.1/10.0
  • Livability +4.2/5.0
  • Schools +4.1/10.0
  • 1% rule +3.9/10.0
  • Rent growth +3.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$150,000

224 Bretz · Morgantown, WV 26505
3 bd · 1.0 ba · 1,152 sqft · SingleFamily public records · 65 Days on market
Built 1913 0.70 ac lot $130/sqft · 27% below area Est $214k · 30% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming 2-story home in the Sabraton area of Morgantown offering space, privacy, and flexibility. Situated on approximately 0.70 acres across 5 city lots, this property provides a rare opportunity for extra room to spread out while still being close to town. Built in 1913, the home features 3 bedrooms and 1 full bath with approximately 1,200 finished square feet above grade. The main level includes a spacious living room, dining area, and additional gathering space. The kitchen and laundry offer durable laminate flooring, while brand new carpet and fresh paint throughout give the home a clean, move-in ready feel. Key updates include a newer roof (approx. 5 years old) and furnace (approx. 4 years old), offering added peace of mind. Home has been used as a rental and is being sold as-is. Conveniently located just minutes from local amenities, this property combines value, updates, and land—an increasingly hard find in Morgantown. ALL OFFERS DUE BY 4/18/2026 at 12:00pm NOON. Multiple Offer Form is in associated docs.

Key facts

  • 0.7 acre lot
  • Built 1913
  • Listed 64 days

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 $150k.

Deal economics

  • At list price, monthly cash flow is $89 ($1k/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 $134k (10.7% below list).
  • Recommended offer: $134k (10.7% below list) — sets the bar for 1% rule.
  • Cap rate 7.0% vs local median 3.1% in Morgantown — 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 84/100 on livability (#5 in WV, #674 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: schools D+, employment D-.
  • Monongalia County Schools (urban): math 45% / reading 53% proficiency, ranked #1 of 55 in WV (top 2%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+5.5%/yr); 119 active listings in the ZIP; 23 units permitted in Monongalia County in 2024 (15 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($46k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Monongalia County population projected at +38% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 65 days — a 6% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts 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.
  • Current owner paid $70k; list at $150k implies a 114% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1913 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $133,878 (10.7% below list)

Questions for the listing agent

  1. It's been on market 65 days. Have you received any prior offers? Is the seller open to a 11% concession, seller financing, or rate buy-down credit?
  2. Built in 1913 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
0.89%
Cap rate
7.01%
Cash-on-cash
2.55%
DSCR
1.11
GRM
9.3

CMA / ARV

ARV (median comp)
$213,847
List price
$150,000
Delta
-29.86%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2080 Listravia Ave 0.25mi 2/1.5 (-1) 1,240 (+8%) 1mo $170,000 $137 68
2060 Eugeniva Ave 0.29mi 3/2.0 1,244 (+8%) 14mo $180,000 $145 57
306 Brooke 0.44mi 3/2.0 1,078 (-6%) 10mo $220,100 $204 57

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 · 5.46% rent growth · sell at horizon

5-year hold
IRR
-9.7%
Equity multiple
0.64×
Total profit
$-15,252
Equity at exit
$22,365
10-year hold
IRR
2.6%
Equity multiple
1.20×
Total profit
$8,599
Equity at exit
$12,969

Cash invested: $42,000 (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 26505

Home prices YoY
-31.9%
Rents YoY
5.5%
Active inventory
119
Price-to-rent
9.3×

Monthly cashflow live

Estimated rent
$1,339 medium interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$119 /mo · $1,432/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$281
Net cashflow
$89

Break-even live

Break-even rent $1,226
Max offer price $150,000
Occupancy floor 88%

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
$37,500
Closing costs
$4,500
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 23 events

  1. 2026-06-19
    days on market $150,000 Active 65 DOM
  2. 2026-06-18
    days on market $150,000 Active 64 DOM
  3. 2026-06-17
    days on market $150,000 Active 63 DOM
  4. 2026-06-16
    days on market $150,000 Active 62 DOM
  5. 2026-06-15
    days on market $150,000 Active 61 DOM
  6. 2026-06-14
    days on market $150,000 Active 59 DOM
  7. 2026-06-13
    days on market $150,000 Active 58 DOM
  8. 2026-06-10
    days on market $150,000 Active 56 DOM
  9. 2026-06-09
    days on market $150,000 Active 55 DOM
  10. 2026-06-08
    days on market $150,000 Active 54 DOM
  11. 2026-06-07
    days on market $150,000 Active 53 DOM
  12. 2026-06-05
    days on market $150,000 Active 50 DOM
  13. 2026-06-03
    days on market $150,000 Active 49 DOM
  14. 2026-06-02
    days on market $150,000 Active 48 DOM
  15. 2026-06-01
    days on market $150,000 Active 47 DOM
  16. 2026-05-31
    days on market $150,000 Active 46 DOM
  17. 2026-05-30
    days on market $150,000 Active 45 DOM
  18. 2026-05-08
    status Active 1036-char remark
    Show marketing remark (1036 chars)

    Charming 2-story home in the Sabraton area of Morgantown offering space, privacy, and flexibility. Situated on approximately 0.70 acres across 5 city lots, this property provides a rare opportunity for extra room to spread out while still being close to town. Built in 1913, the home features 3 bedrooms and 1 full bath with approximately 1,200 finished square feet above grade. The main level includes a spacious living room, dining area, and additional gathering space. The kitchen and laundry offer durable laminate flooring, while brand new carpet and fresh paint throughout give the home a clean, move-in ready feel. Key updates include a newer roof (approx. 5 years old) and furnace (approx. 4 years old), offering added peace of mind. Home has been used as a rental and is being sold as-is. Conveniently located just minutes from local amenities, this property combines value, updates, and land—an increasingly hard find in Morgantown. ALL OFFERS DUE BY 4/18/2026 at 12:00pm NOON. Multiple Offer Form is in associated docs.

  19. 2026-05-08
    historical Active Under Contract 1036-char remark
    Show marketing remark (1036 chars)

    Charming 2-story home in the Sabraton area of Morgantown offering space, privacy, and flexibility. Situated on approximately 0.70 acres across 5 city lots, this property provides a rare opportunity for extra room to spread out while still being close to town. Built in 1913, the home features 3 bedrooms and 1 full bath with approximately 1,200 finished square feet above grade. The main level includes a spacious living room, dining area, and additional gathering space. The kitchen and laundry offer durable laminate flooring, while brand new carpet and fresh paint throughout give the home a clean, move-in ready feel. Key updates include a newer roof (approx. 5 years old) and furnace (approx. 4 years old), offering added peace of mind. Home has been used as a rental and is being sold as-is. Conveniently located just minutes from local amenities, this property combines value, updates, and land—an increasingly hard find in Morgantown. ALL OFFERS DUE BY 4/18/2026 at 12:00pm NOON. Multiple Offer Form is in associated docs.

  20. 2026-05-05
    status Active 1036-char remark
    Show marketing remark (1036 chars)

    Charming 2-story home in the Sabraton area of Morgantown offering space, privacy, and flexibility. Situated on approximately 0.70 acres across 5 city lots, this property provides a rare opportunity for extra room to spread out while still being close to town. Built in 1913, the home features 3 bedrooms and 1 full bath with approximately 1,200 finished square feet above grade. The main level includes a spacious living room, dining area, and additional gathering space. The kitchen and laundry offer durable laminate flooring, while brand new carpet and fresh paint throughout give the home a clean, move-in ready feel. Key updates include a newer roof (approx. 5 years old) and furnace (approx. 4 years old), offering added peace of mind. Home has been used as a rental and is being sold as-is. Conveniently located just minutes from local amenities, this property combines value, updates, and land—an increasingly hard find in Morgantown. ALL OFFERS DUE BY 4/18/2026 at 12:00pm NOON. Multiple Offer Form is in associated docs.

  21. 2026-04-18
    historical Active Under Contract 1036-char remark
    Show marketing remark (1036 chars)

    Charming 2-story home in the Sabraton area of Morgantown offering space, privacy, and flexibility. Situated on approximately 0.70 acres across 5 city lots, this property provides a rare opportunity for extra room to spread out while still being close to town. Built in 1913, the home features 3 bedrooms and 1 full bath with approximately 1,200 finished square feet above grade. The main level includes a spacious living room, dining area, and additional gathering space. The kitchen and laundry offer durable laminate flooring, while brand new carpet and fresh paint throughout give the home a clean, move-in ready feel. Key updates include a newer roof (approx. 5 years old) and furnace (approx. 4 years old), offering added peace of mind. Home has been used as a rental and is being sold as-is. Conveniently located just minutes from local amenities, this property combines value, updates, and land—an increasingly hard find in Morgantown. ALL OFFERS DUE BY 4/18/2026 at 12:00pm NOON. Multiple Offer Form is in associated docs.

  22. 2026-04-15
    listed $150,000 Active 1036-char remark
    Show marketing remark (1036 chars)

    Charming 2-story home in the Sabraton area of Morgantown offering space, privacy, and flexibility. Situated on approximately 0.70 acres across 5 city lots, this property provides a rare opportunity for extra room to spread out while still being close to town. Built in 1913, the home features 3 bedrooms and 1 full bath with approximately 1,200 finished square feet above grade. The main level includes a spacious living room, dining area, and additional gathering space. The kitchen and laundry offer durable laminate flooring, while brand new carpet and fresh paint throughout give the home a clean, move-in ready feel. Key updates include a newer roof (approx. 5 years old) and furnace (approx. 4 years old), offering added peace of mind. Home has been used as a rental and is being sold as-is. Conveniently located just minutes from local amenities, this property combines value, updates, and land—an increasingly hard find in Morgantown. ALL OFFERS DUE BY 4/18/2026 at 12:00pm NOON. Multiple Offer Form is in associated docs.

  23. 2017-12-07
    soldstatus $70,000

ⓘ 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
$1,432 · $119/mo
Projected year-2 tax
$1,432 · $119/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 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥95°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$16,065
− Mortgage interest
−$8,402
− Property taxes
−$1,432
− Insurance
−$750
− Repairs & maintenance
−$1,285
− Management
−$1,285
− Depreciation
−$4,364
Taxable loss
−$1,453
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$349
After-tax cash flow
$1,419/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
Monongalia County Schools
NCES district ID
5400930
Math proficiency
45% ▼ -5.00%
Reading proficiency
53% ▼ -2.00%
Median HH income
$43,820
Composite
41.34/100
National rank
#3503
State rank
#1 of 55 in WV

Livability — Morgantown

Score
84/100
State rank
#5
US rank
#674

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Morgantown, WV
County
Monongalia County · 97,252 people
City population
97,252
Metro
Morgantown, WV
Population (ZIP)
37,492
Household income
$45,536
Rent vs Own
67.5% rent · 32.5% own
Severe rent burden
3256.0

Population outlook (Monongalia County) Hauer SSP2

Today (2025)
122,188 people
By 2030
131,536 · +7.7%
By 2040
149,777 · +22.6%
By 2050
168,245 · +37.7%
By 2075
207,979 · +70.2%
By 2100
239,430 · +96.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (82%)
Race & ethnicity
White 82% Asian 6% Two or more races 5% Black 4% Hispanic / Latino 3%
Common ancestry
Romanian 5% Slovak 3% Italian 2%
Foreign-born
10% · China, Canada, Vietnam
Languages at home
88% English-only · Arabic 3% Other Indo-European 2% Chinese 2%

Political lean MEDSL · Monongalia

2024 margin
Toss-up / Even · D 46.5% · R 50.9% · Other 2.7%
2008→2024 swing
-8.2pp toward R · 2008: 3.9pp · 2024: -4.4pp
All cycles
2024: R+4.4 2020: R+1.2 2016: R+10.4 2012: R+9.7 2008: D+3.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -100.05%
Current HPI
213.749
Rent YoY
▲ 5.46%
Metro
Morgantown, WV
State GDP YoY
F500 in state
0

Price history

+114.3% since first listed
6 events — show timeline
  • 2026-05-08 Relisted NCWVREIN
  • 2026-05-08 Contingent NCWVREIN
  • 2026-05-05 Relisted NCWVREIN
  • 2026-04-18 Contingent NCWVREIN
  • 2026-04-15 Listed $150,000 NCWVREIN
  • 2017-12-07 Sold (Public Records) $70,000 Public Records

Property tax history

+6.6%/yr

Latest (2025): $1,432 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…