CashFlowRE
Sign in Sign up
709 Chert Ln 🏷️ Likely Rental
D Composite 44.49
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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Rent growth +3.6/5.0
  • Schools +3.0/10.0
  • Livability +3.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$1,500

709 Chert Ln · Beckley, WV 25801
3 bd · 2.5 ba · 1,564 sqft · Condo public records · 218 Days on market
Built 1979

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Lessor Pays HOA which includes garbage and pool use. One year lease required. NO PETS. Lessee pays water, sewer and gas.

Key facts

  • Community pool
  • Built 1979
  • Listed 217 days

Property features AI

Finance

  • Other: Located in the Maxwell Woods subdivision
  • HOA & community: Homeowners association with community parking and pool

Exterior

  • Parking: No garage
  • Utilities: Public water; Public sewer
  • Home design: Residential property; Residential lease
  • Construction: Brick and vinyl siding exterior; Asphalt roof; Built area: 1,472 square feet
  • Exterior features: Deck; Has a view; Rolling/rolling slope lot

Interior

  • Kitchen: Dishwasher; Cooktop; Refrigerator; Electric water heater
  • Bedrooms: 5 total rooms (includes bedrooms and living areas)
  • Flooring: Carpet; Tile; Laminate
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Electric heating; Central air conditioning
  • Interior features: Eat-in kitchen; No basement

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $1,500 price doesn't fit this home's estimated sale value and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 3-bed/2.5-bath condo listed at $2k.

Deal economics

  • At list price, monthly cash flow is $1k ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $2k).
  • Recommended offer: $1k (12.0% below list) — sets the bar for market timing.
  • Cap rate 835.8% vs local median 7.0% in Beckley — 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 59/100 on livability (#235 in WV) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A-; Watch: employment D, crime F, amenities F.
  • Raleigh County Schools (rural): math 29% / reading 42% proficiency, ranked #14 of 55 in WV (top 26%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Maxwell Hill Elementary (math 42% / reading 42%, grade F, #87 of 377 statewide, top 28%, 211 students, 0% FRL); Beckley-Stratton Middle School (math 14% / reading 27%, grade F, #102 of 109 statewide, top 94%, 674 students, 0% FRL); Woodrow Wilson High School (math 24% / reading 56%, grade F, #20 of 110 statewide, top 17%, 1,330 students, 0% FRL) — zoned schools average 0% FRL vs 46% district-wide (46 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising fast (+4.2%/yr); 112 active listings in the ZIP; 41 units permitted in Raleigh County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $10 of loan paydown is wiped out by about $45 of value loss. Plan a longer hold.
  • Raleigh County population projected at -16% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 4.2% rent growth), your $420 cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 218 days — a 12% lower offer ($1k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 12y ago; this cycle's ask is 7% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
Recommended offer $1,320 (12.0% below list)

Questions for the listing agent

  1. It's been on market 218 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1979 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  8. 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?
  9. 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.
  10. 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.
  11. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
88.38%
Cap rate
835.85%
Cash-on-cash
2962.70%
DSCR
132.82
GRM
0.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 4.25% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
161.73×
Total profit
$67,509
Equity at exit
$224
10-year hold
IRR
Equity multiple
360.56×
Total profit
$151,014
Equity at exit
$130

Cash invested: $420 (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 25801

Home prices YoY
-17.8%
Rents YoY
4.2%
Active inventory
112
Price-to-rent
0.1×

Monthly cashflow live

Estimated rent
$1,326 medium interval (Pro) →
Mortgage (P&I)
$8
Tax est. 1.5%
$2 /mo · $22/yr
Insurance
$1
HOA
$0
Vacancy / Maint / Mgmt
$278
Net cashflow
$1,037

Break-even live

Break-even rent $13
Max offer price $1,500
Occupancy floor 17%

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
$375
Closing costs
$45
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.

HOA detail condo

Monthly dues
$0 · $0/yr
Likely covers
watersewertrashgaspool
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 7 events

  1. 2026-06-19
    days on market $1,500 Active 218 DOM
  2. 2026-06-18
    days on market $1,500 Active 217 DOM
  3. 2026-06-17
    days on market $1,500 Active 216 DOM
  4. 2026-06-16
    days on market $1,500 Active 215 DOM
  5. 2026-06-15
    days on market $1,500 Active 214 DOM
  6. 2026-06-14
    remarks 120-char remark
  7. 2026-06-14
    listed $1,500 Active 212 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 2/10 Low 7 d/yr ≥91°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 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
$15,909
− Mortgage interest
−$84
− Property taxes
−$22
− Insurance
−$8
− Repairs & maintenance
−$1,273
− Management
−$1,273
− Depreciation
−$44
Taxable income
$13,205
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,169
After-tax cash flow
$9,274/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
Raleigh County Schools
NCES district ID
5401230
Math proficiency
29% ▼ -8.00%
Reading proficiency
42% ▼ -3.00%
Median HH income
$39,828
Composite
29.74/100
National rank
#6445
State rank
#14 of 55 in WV

Livability — Beckley

Score
59/100
State rank
#235
US rank
#20551

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Beckley, WV
County
Raleigh County · 31,128 people
City population
31,128
Metro
Beckley, WV
Population (ZIP)
31,128
Household income
$56,836
Rent vs Own
33.1% rent · 66.9% own
Severe rent burden
1384.0

Population outlook (Raleigh County) Hauer SSP2

Today (2025)
73,505 people
By 2030
70,954 · -3.5%
By 2040
66,038 · -10.2%
By 2050
61,919 · -15.8%
By 2075
51,954 · -29.3%
By 2100
39,724 · -46.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (81%)
Race & ethnicity
White 81% Black 10% Two or more races 7% Hispanic / Latino 2% Asian 2%
Common ancestry
Slovak 2% Italian 1% Lithuanian 1%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 2% Other Indo-European 1%

Political lean MEDSL · Raleigh

2024 margin
Solid R (+54.3) · D 22.0% · R 76.3% · Other 1.6%
2008→2024 swing
-28.5pp toward R · 2008: -25.9pp · 2024: -54.3pp
All cycles
2024: R+54.3 2020: R+50.4 2016: R+52.8 2012: R+44.6 2008: R+25.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -45.60%
Current HPI
210.0114
Rent YoY
▲ 4.25%
Metro
Beckley, WV
State GDP YoY
F500 in state
0

Price history

-97.2% since first listed
10 events — show timeline
  • 2026-06-13 Relisted BBOR
  • 2025-12-03 Listed BBOR
  • 2025-10-16 Listed $1,400 BBOR
  • 2025-08-08 Listed BBOR
  • 2025-06-11 Price Changed BBOR
  • 2025-06-02 Relisted BBOR
  • 2025-03-31 Listed BBOR
  • 2014-11-25 Sold (MLS) $112,000 BBOR
  • 2014-06-30 Listed $119,900 BBOR
  • 1991-11-01 Sold (Public Records) $49,900 Public Records

Property tax history

+1.2%/yr

Latest (2025): $2,157 · +7.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…