CashFlowRE
Sign in Sign up
3241 West St
B- Composite 67.67
Why this score? — see what drove the B- 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 +26.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.9/10.0
  • 1% rule +5.8/10.0
  • Livability +3.5/5.0
  • Schools +3.4/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$128,500

3241 West St · Weirton, WV 26062
4 bd · 2.0 ba · 1,844 sqft · SingleFamily public records · 11 Days on market
Built 1925 4,800 sqft lot Est $184k · 30% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Prepare to be impressed by this beautiful 4-bedroom, 2-full bath home that is all ready for you to move in with modern conveniences and flooded with natural light! From the moment you step onto the large front porch and enter into the welcoming, spacious entrance foyer, you will feel right at home. The main level offers an effortless layout with 2 living rooms seperated by built in pocket doors, a massive eat in kitchen featuring ample storage, a breakfast bar, appliances and an area for a pantry. Also located on the main floor is a full bath and the convenience of having a first floor laundry area that is located off of the hallway leading into the kitchen. The central foyer, on the upper

Key facts

  • Large front porch
  • Breakfast bar
  • Ample storage

Tags

LARGE FRONT PORCHSPACIOUS ENTRANCE FOYERBUILT IN POCKET DOORSMASSIVE EAT IN KITCHENAMPLE STORAGEBREAKFAST BAR

Property features AI

Finance

  • Financial info: Annual tax information recorded (tax year 2022)

Exterior

  • Parking: Oversized parking pad with side-by-side spaces
  • Utilities: Public water; Public sewer; Forced air gas heating
  • Home design: Two-story home; Block foundation
  • Construction: Vinyl siding; Asphalt fiberglass roof; Built per assessor records
  • Exterior features: Front porch; Side porch; Back yard

Interior

  • Kitchen: Range; Refrigerator
  • Bedrooms: Total of 7 rooms (includes bedrooms and living spaces)
  • Bathrooms: 2 full bathrooms; 1 bathroom on the main level
  • Interior features: Entrance foyer; Eat-in kitchen; Storage; Blinds on windows; Basement with concrete floor
  • Laundry & utility: Washer hookup; Electric dryer hookup; Main-level laundry located in hallway

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 $128k.

Deal economics

  • At list price, monthly cash flow is $327 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $128k).
  • Cap rate 9.3% vs local median 4.3% in Weirton — 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 69/100 on livability (#70 in WV) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: commute C-, schools D+, employment D.
  • Hancock County Schools (urban): math 37% / reading 43% proficiency, ranked #7 of 55 in WV (top 13%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 79 active listings in the ZIP; 15 units permitted in Hancock County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $888 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Hancock County population projected at -15% 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 $36k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • Only 11 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $32k; list at $128k implies a 295% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1925 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $128,500

Questions for the listing agent

  1. Built in 1925 — 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
1.08%
Cap rate
9.35%
Cash-on-cash
10.91%
DSCR
1.49
GRM
7.7

CMA / ARV

ARV (on-the-fly)
$184,400
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2957 Elm 0.40mi 4/2.0 1,797 (-2%) 4mo $19,000 $11 73
3601 State St 0.49mi 4/2.0 1,910 (+4%) 7mo $195,000 $102 65
3539 West St 0.31mi 3/2.0 (-1) 1,800 (-2%) 16mo $179,900 $100 64
3055 West St 0.22mi 3/2.0 (-1) 1,584 (-14%) 20mo $72,500 $46 44
3913 Adams St 0.65mi 4/2.0 1,768 (-4%) 22mo $103,000 $58 44
3510 Brightway St 0.65mi 3/2.5 (-1) 1,940 (+5%) 19mo $196,750 $101 38
3612 Hanlin Way 0.67mi 3/1.0 (-1) 1,619 (-12%) 3mo $170,000 $105 37
3632 Collins Way 0.68mi 3/2.0 (-1) 1,964 (+6%) 18mo $180,000 $92 37
3624 Marlamont Way 0.62mi 3/1.5 (-1) 1,673 (-9%) 14mo $200,000 $120 37
3656 Orchard St 0.44mi 3/1.0 (-1) 1,632 (-12%) 20mo $28,400 $17 35
3528 Brightway St 0.68mi 5/2.0 (+1) 2,036 (+10%) 14mo $187,400 $92 35
3705 Marlamont Way 0.66mi 4/2.0 1,627 (-12%) 19mo $196,000 $120 34

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
-0.0%
Equity multiple
1.00×
Total profit
$-41
Equity at exit
$19,160
10-year hold
IRR
9.6%
Equity multiple
1.74×
Total profit
$26,586
Equity at exit
$11,110

Cash invested: $35,980 (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 26062

Home prices YoY
-16.5%
Active inventory
79
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$1,392 medium interval (Pro) →
Mortgage (P&I)
$674
Tax from tax record
$46 /mo · $547/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$292
Net cashflow
$327

Break-even live

Break-even rent $978
Max offer price $128,500
Occupancy floor 72%

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
$32,125
Closing costs
$3,855
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 9 events

  1. 2026-06-19
    days on market $128,500 Active 11 DOM
  2. 2026-06-18
    days on market $128,500 Active 10 DOM
  3. 2026-06-17
    days on market $128,500 Active 9 DOM
  4. 2026-06-16
    days on market $128,500 Active 8 DOM
  5. 2026-06-15
    days on market $128,500 Active 7 DOM
  6. 2026-06-14
    days on market $128,500 Active 5 DOM
  7. 2026-06-12
    days on market $128,500 Active 4 DOM
  8. 2026-06-09
    remarks 699-char remark
  9. 2026-06-09
    listed $128,500 Active 1 DOM

ⓘ 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
$547 · $46/mo
Projected year-2 tax
$758 · $63/mo
Expected delta
+$211/yr (+$18/mo · 38.6%)

ⓘ 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 8 d/yr ≥97°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 2 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
$16,710
− Mortgage interest
−$7,198
− Property taxes
−$547
− Insurance
−$642
− Repairs & maintenance
−$1,337
− Management
−$1,337
− Depreciation
−$3,738
Taxable income
$1,911
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$459
After-tax cash flow
$3,466/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
Hancock County Schools
NCES district ID
5400450
Math proficiency
37% ▼ -11.00%
Reading proficiency
43% ▼ -5.00%
Median HH income
$39,803
Composite
33.5/100
National rank
#5445
State rank
#7 of 55 in WV

Livability — Weirton

Score
69/100
State rank
#70
US rank
#8638

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Weirton, WV
City population
20,721
Population (ZIP)
20,721

Population outlook (Hancock County) Hauer SSP2

Today (2025)
28,704 people
By 2030
27,913 · -2.8%
By 2040
26,078 · -9.1%
By 2050
24,521 · -14.6%
By 2075
21,630 · -24.6%
By 2100
17,867 · -37.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Two or more races 4% Black 3% Hispanic / Latino 2%
Common ancestry
Romanian 7% Lithuanian 2% Serbian 2%
Foreign-born
2% · Vietnam, Canada
Languages at home
97% English-only · Other Indo-European 1% Spanish 1%

Political lean MEDSL · Hancock

2024 margin
Solid R (+46.8) · D 25.8% · R 72.6% · Other 1.6%
2008→2024 swing
-31.6pp toward R · 2008: -15.2pp · 2024: -46.8pp
All cycles
2024: R+46.8 2020: R+43.6 2016: R+44.5 2012: R+21.6 2008: R+15.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -41.66%
Current HPI
210.5239
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

+295.4% since first listed
2 events — show timeline
  • 2026-06-08 Listed $128,500 MLSNOW
  • 2001-07-13 Sold (Public Records) $32,500 Public Records

Property tax history

+0.8%/yr

Latest (2025): $547 · +4.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…