CashFlowRE
Sign in Sign up
379 Spencer Ave
D+ Composite 45.46
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).

  • ARV discount +15.0/15.0
  • Cash flow +11.1/30.0
  • Livability +4.2/5.0
  • Schools +4.1/10.0
  • DSCR +3.2/10.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.4/10.0
  • Appreciation +0.0/10.0

$135,000

379 Spencer Ave · Morgantown, WV 26501
1 bd · 1.5 ba · 1,440 sqft · SingleFamily public records · 4 Days on market
Built 1979 5,532 sqft lot Est $226k · 40% under

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

Listing remarks

GREAT POTENTIAL! This 2-bedroom, 2-bath raised ranch offers 1,440 sq ft of living space and endless possibilities for the right buyer. The home features a finished basement, fenced-in backyard, and a spacious lot with room to expand or enjoy outdoor living. Great opportunity for investors, flippers, or buyers looking to build sweat equity!

Key facts

  • Finished basement
  • Spacious lot
  • Fenced-in backyard

Tags

FINISHED BASEMENTFENCED-IN BACKYARDSPACIOUS LOT

Property features AI

Finance

  • Financial info: Annual tax amount available

Exterior

  • Parking: Attached garage; Two garage spaces
  • Utilities: Public water; Public sewer
  • Home design: Single-story home
  • Construction: Metal siding construction; Built per public records
  • Exterior features: Metal siding

Interior

  • Bedrooms: Two main-level bedrooms
  • Bathrooms: Two full bathrooms; One main-level bathroom
  • Heating & cooling: Central air conditioning
  • Interior features: Finished basement

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 1-bed/1.5-bath single-family listed at $135k.

Deal economics

  • At list price, monthly cash flow is $-54 ($-652/yr) — negative.
  • To cash-flow at today's rent, offer at most $125k (7.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $100k (25.6% below list).
  • Recommended offer: $100k (25.6% below list) — sets the bar for 1% rule.
  • Cap rate 5.8% vs local median 3.0% 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: 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.
  • Zoned schools: Mountainview Elementary School (math 43% / reading 43%, grade F, #86 of 377 statewide, top 23%, 703 students, 0% FRL); South Middle School (math 33% / reading 48%, grade F, #16 of 109 statewide, top 16%, 755 students, 0% FRL); Morgantown High School (math 49% / reading 73%, grade C+, #2 of 110 statewide, top 1%, 1,859 students, 0% FRL) — zoned schools average 0% FRL vs 32% district-wide (32 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising (+1.4%/yr); 127 active listings in the ZIP; 23 units permitted in Monongalia County in 2024 (15 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $933 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

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $72k; list at $135k implies a 88% gain — meaningful room to come down on a strong offer.
Recommended offer $100,377 (25.6% 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 1979 — 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 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?
  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
0.74%
Cap rate
5.81%
Cash-on-cash
-1.73%
DSCR
0.92
GRM
11.2

CMA / ARV

ARV (on-the-fly)
$226,080
Comps found
7
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
379 Spencer Ave 0.00mi 2/2.0 (+1) 1,440 (0%) 1mo $130,000 $90 92
313 Ross 0.33mi 2/2.0 (+1) 1,392 (-3%) 13mo $242,000 $174 62
416 E Brockway Ave 0.38mi 2/1.0 (+1) 1,261 (-12%) 12mo $225,000 $178 45
420 E Brockway Ave 0.36mi 2/1.5 (+1) 1,620 (+12%) 17mo $163,000 $101 43
145 Grandview Ave 0.39mi 2/2.0 (+1) 1,260 (-12%) 14mo $235,000 $187 43
529 Arch St 0.53mi 2/1.0 (+1) 1,340 (-7%) 19mo $210,000 $157 41
1004 Curtis 0.44mi 2/1.0 (+1) 1,604 (+11%) 22mo $175,000 $109 36

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 · 1.42% rent growth · sell at horizon

5-year hold
IRR
-20.8%
Equity multiple
0.29×
Total profit
$-26,946
Equity at exit
$20,129
10-year hold
IRR
-17.8%
Equity multiple
0.09×
Total profit
$-34,319
Equity at exit
$11,672

Cash invested: $37,800 (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 26501

Home prices YoY
-30.1%
Rents YoY
1.4%
Active inventory
127
Price-to-rent
11.2×

Monthly cashflow live

Estimated rent
$1,004 medium interval (Pro) →
Mortgage (P&I)
$708
Tax from tax record
$83 /mo · $998/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$211
Net cashflow
$-54

Break-even live

Break-even rent $1,073
Max offer price $125,399
Occupancy floor

Sensitivity live

Price -10% $22 -5% $-16 +0% $-54 +5% $-93 +10% $-131
Rent -10% $-134 -5% $-94 +0% $-54 +5% $-15 +10% $25
Rate -1.0pp $14 -0.5pp $-20 base $-54 +0.5pp $-89 +1.0pp $-125

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
$33,750
Closing costs
$4,050
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 3 events

  1. 2026-05-12
    status Pending
  2. 2026-05-06
    listed $135,000 Active
  3. 1999-04-29
    soldstatus $72,000

ⓘ 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
$998 · $83/mo
Projected year-2 tax
$998 · $83/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 ≥97°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
$12,045
− Mortgage interest
−$7,562
− Property taxes
−$998
− Insurance
−$675
− Repairs & maintenance
−$964
− Management
−$964
− Depreciation
−$3,927
Taxable loss
−$3,044
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$731
After-tax cash flow
$78/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)
19,529
Household income
$63,529
Rent vs Own
39.1% rent · 60.9% own
Severe rent burden
595.0

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 (88%)
Race & ethnicity
White 88% Black 6% Two or more races 3% Hispanic / Latino 2% Asian 1%
Common ancestry
Slovak 4% Italian 3% Romanian 3%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 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
▼ -95.15%
Current HPI
220.911
Rent YoY
▲ 1.42%
Metro
Morgantown, WV
State GDP YoY
F500 in state
0

Price history

+87.5% since first listed
3 events — show timeline
  • 2026-05-12 Pending MLSNOW
  • 2026-05-06 Listed $135,000 MLSNOW
  • 1999-04-29 Sold (Public Records) $72,000 Public Records

Property tax history

+2.6%/yr

Latest (2025): $998 · -0.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…