CashFlowRE
Sign in Sign up
319 Kunst Dr
C+ Composite 61.4
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 +22.4/30.0
  • ARV discount +11.0/15.0
  • DSCR +7.2/10.0
  • Appreciation +5.6/10.0
  • 1% rule +4.7/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0

$95,000

319 Kunst Dr · Weston, WV 26452
3 bd · 1.0 ba · 1,000 sqft · SingleFamily public records · 14 Days on market
Built 1925 7,884 sqft lot Est $103k · 8% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

FOR SALE 319 Kunst Drive, Weston, WV $95,000 Looking for an affordable home with great potential? Check out this property at 319 Kunst Drive in Weston, West Virginia! Convenient location Quiet residential area Great opportunity for homeowners or investors Affordable price point Room to make it your own Whether you're looking for a place to call home, a rental property, or an investment opportunity, this property deserves a look. Price: $95,000 Serious inquiries only. Contact for additional information or to schedule a viewing. Don't miss this chance to own property in Weston at an affordable price!

Key facts

  • 7,884 sq ft lot
  • Built 1925
  • Listed 14 days

Property features AI

Exterior

  • Home design: House
  • Exterior features: Lot size approximately 7,884 sq ft

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 $95k.

Deal economics

  • At list price, monthly cash flow is $103 ($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 $92k (3.4% below list).
  • Recommended offer: $92k (3.4% below list) — sets the bar for 1% rule.
  • Cap rate 8.3% vs local median 4.2% in Weston — 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 73/100 on livability (#38 in WV) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools D, amenities D-, commute F.
  • Lewis County Schools (rural): math 19% / reading 27% proficiency, ranked #53 of 55 in WV (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 37 active listings in the ZIP.

Forward outlook

  • In year one you build about $2k of equity ($657 loan paydown + $1k appreciation (1.2% local appreciation)).
  • Lewis County population projected to shrink 5% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (1.2% appreciation + 3.0% rent growth), your $27k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • Only 14 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: flood insurance adds $56/mo; built in 1925 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $91,760 (3.4% below list)

Questions for the listing agent

  1. Built in 1925 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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. 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
0.97%
Cap rate
8.30%
Cash-on-cash
7.16%
DSCR
1.32
GRM
8.6

CMA / ARV

ARV (on-the-fly)
$103,000
Comps found
7
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
825 W Second St 0.18mi 3/1.0 1,104 (+10%) 6mo $132,000 $120 69
715 W 2nd 0.27mi 2/1.0 (-1) 900 (-10%) 1mo $59,900 $67 65
832 W Second St 0.16mi 2/1.0 (-1) 1,076 (+8%) 21mo $19,000 $18 58
556 Broad St 0.59mi 2/1.0 (-1) 960 (-4%) 7mo $99,000 $103 55
626 Rohr St 0.37mi 3/1.0 888 (-11%) 13mo $125,000 $141 53
506 Broad St 0.71mi 2/1.5 (-1) 980 (-2%) 8mo $110,000 $112 50
601 W 2nd St 0.49mi 2/1.0 (-1) 976 (-2%) 23mo $80,000 $82 49

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

1.17% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
6.7%
Equity multiple
1.34×
Total profit
$9,134
Equity at exit
$33,283
10-year hold
IRR
10.7%
Equity multiple
2.32×
Total profit
$35,209
Equity at exit
$44,896

Cash invested: $26,600 (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 26452

Home prices YoY
0.8%
Active inventory
37
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$918 medium interval (Pro) →
Mortgage (P&I)
$498
Tax from tax record
$29 /mo · $342/yr
Insurance
$40
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$193
Net cashflow
$103

Break-even live

Break-even rent $787
Max offer price $95,000
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
$23,750
Closing costs
$2,850
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 13 events

  1. 2026-06-18
    days on market $95,000 Active 14 DOM
  2. 2026-06-17
    days on market $95,000 Active 13 DOM
  3. 2026-06-16
    days on market $95,000 Active 12 DOM
  4. 2026-06-15
    days on market $95,000 Active 11 DOM
  5. 2026-06-15
    days on market $95,000 Active 10 DOM
  6. 2026-06-13
    days on market $95,000 Active 9 DOM
  7. 2026-06-12
    days on market $95,000 Active 8 DOM
  8. 2026-06-09
    days on market $95,000 Active 5 DOM
  9. 2026-06-08
    days on market $95,000 Active 4 DOM
  10. 2026-06-08
    days on market $95,000 Active 3 DOM
  11. 2026-06-07
    days on market $95,000 Active 2 DOM
  12. 2026-06-04
    remarks 616-char remark
  13. 2026-06-04
    listed $95,000 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
$342 · $29/mo
Projected year-2 tax
$560 · $47/mo
Expected delta
+$218/yr (+$18/mo · 63.8%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 7/10 Severe FEMA zone X (unshaded) · 78% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥99°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$11,011
− Mortgage interest
−$5,321
− Property taxes
−$342
− Insurance
−$1,142
− Repairs & maintenance
−$881
− Management
−$881
− Depreciation
−$2,764
Taxable loss
−$319
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$77
After-tax cash flow
$1,314/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
Lewis County Schools
NCES district ID
5400630
Math proficiency
19% ▼ -12.00%
Reading proficiency
27% ▼ -8.00%
Median HH income
$36,146
Composite
19.05/100
National rank
#8843
State rank
#53 of 55 in WV

Livability — Weston

Score
73/100
State rank
#38
US rank
#5368

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
9,374

Population outlook (Lewis County) Hauer SSP2

Today (2025)
16,382 people
By 2030
16,293 · -0.5%
By 2040
15,999 · -2.3%
By 2050
15,569 · -5.0%
By 2075
14,450 · -11.8%
By 2100
12,164 · -25.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 6% Hispanic / Latino 2%
Common ancestry
Serbian 1% Iranian 1% Italian 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Lewis

2024 margin
Solid R (+59.3) · D 19.5% · R 78.8% · Other 1.8%
2008→2024 swing
-25.6pp toward R · 2008: -33.7pp · 2024: -59.3pp
All cycles
2024: R+59.3 2020: R+56.9 2016: R+56.8 2012: R+42.1 2008: R+33.7

Not yet ingested

Civics

Market trends

HPI YoY
▲ 1.17%
Current HPI
144.3377
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

1 event — show timeline
  • 2026-06-04 Listed $95,000 ForSaleByOwner.com

Property tax history

+17.1%/yr

Latest (2025): $342 · +11.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…