CashFlowRE
Sign in Sign up
356 Cherry Ln
C+ Composite 64.36
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 +21.5/30.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • DSCR +6.9/10.0
  • 1% rule +5.7/10.0
  • Condition / age +4.8/5.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Schools +2.2/10.0

$159,900

356 Cherry Ln · Point Pleasant, WV 25550
3 bd · 2.0 ba · 1,920 sqft · SingleFamily · 57 Days on market
Built 2025 Excellent condition 1.25 ac lot

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

Listing remarks MLS

3 bedrooms/ 1 full bath home on 1.24 acres minutes from town. Large, beautiful yard with the privacy you've been searching for. Hardwood floors in living room and bedrooms. This is a solid home in need of updates.

Key facts

  • Cooper roof
  • Modern craftsmanship
  • Private open space

Tags

MODERN CRAFTSMANSHIPSCREED-IN FRONT PORCHPRIVATE OPEN SPACESTEEL CONSTRUCTIONCOOPER ROOFCUSTOM-BUILT ENCLOSURE

Property features AI

Exterior

  • Utilities: Public water; Septic tank
  • Home design: Single-family residence; 1 story
  • Construction: Metal roof
  • Exterior features: Porch; Storage

Interior

  • Kitchen: Dishwasher; Electric range; Microwave; Refrigerator
  • Bedrooms: Total rooms: 6
  • Flooring: Carpet; Hardwood; Other
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central air conditioning; Electric forced-air heating
  • Interior features: Insulated windows; Storage

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/2.0-bath single-family listed at $160k. Condition is rated excellent.

Deal economics

  • At list price, monthly cash flow is $241 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $160k).
  • Recommended offer: $155k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.1% vs local median 6.1% in Point Pleasant — 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 67/100 on livability (#95 in WV) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: health & safety C-, employment D, amenities F.
  • Mason County Schools (town): math 20% / reading 33% proficiency, ranked #44 of 55 in WV (top 80%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Roosevelt Elementary School (math 27% / reading 32%, grade F, #225 of 377 statewide, top 68%, 233 students, 0% FRL); Point Pleasant Junior/Senior High School (math 13% / reading 35%, grade F, #95 of 110 statewide, top 86%, 1,107 students, 0% FRL) — zoned schools average 0% FRL vs 47% district-wide (47 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 58 active listings in the ZIP; 3 units permitted in Mason County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $17k of equity ($1k loan paydown + $16k appreciation (10.0% local appreciation)).
  • Mason County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $45k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$43k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 57 days — a 3% lower offer ($155k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 5y ago; this cycle's ask has dropped $99k (38%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $43k; list at $160k implies a 272% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $155,103 (3.0% below list)

Questions for the listing agent

  1. It's been on market 57 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are F-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
1.07%
Cap rate
8.10%
Cash-on-cash
6.45%
DSCR
1.29
GRM
7.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
29.0%
Equity multiple
3.29×
Total profit
$102,445
Equity at exit
$144,051
10-year hold
IRR
25.2%
Equity multiple
7.47×
Total profit
$289,677
Equity at exit
$310,651

Cash invested: $44,772 (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 25550

Home prices YoY
6.7%
Active inventory
58
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$1,704 medium interval (Pro) →
Mortgage (P&I)
$839
Tax est. 1.5%
$200 /mo · $2,398/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$358
Net cashflow
$241

Break-even live

Break-even rent $1,399
Max offer price $159,900
Occupancy floor 81%

Sensitivity live

Price -10% $351 -5% $296 +0% $241 +5% $186 +10% $130
Rent -10% $106 -5% $173 +0% $241 +5% $308 +10% $375
Rate -1.0pp $321 -0.5pp $281 base $241 +0.5pp $199 +1.0pp $157

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
$39,975
Closing costs
$4,797
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 8 events

  1. 2026-05-12
    status Pending
  2. 2026-04-27
    price $159,900
  3. 2026-04-19
    price $179,000
  4. 2026-04-06
    price $199,900
  5. 2026-03-23
    price $229,000
  6. 2026-03-14
    listed $259,000 Active
  7. 2021-08-31
    soldstatus $43,000 213-char remark
    Show marketing remark (213 chars)

    3 bedrooms/ 1 full bath home on 1.24 acres minutes from town. Large, beautiful yard with the privacy you've been searching for. Hardwood floors in living room and bedrooms. This is a solid home in need of updates.

  8. 2021-07-14
    listed $59,000 213-char remark
    Show marketing remark (213 chars)

    3 bedrooms/ 1 full bath home on 1.24 acres minutes from town. Large, beautiful yard with the privacy you've been searching for. Hardwood floors in living room and bedrooms. This is a solid home in need of updates.

ⓘ 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 6/10 Major
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥101°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 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
$20,442
− Mortgage interest
−$8,957
− Property taxes
−$2,398
− Insurance
−$800
− Repairs & maintenance
−$1,635
− Management
−$1,635
− Depreciation
−$4,652
Taxable income
$365
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$88
After-tax cash flow
$2,801/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.

Condition & rehab AI · 12 photos

Excellent 95/100 None rehab

This move-in ready, newly constructed home offers a spacious layout and modern updates, situated on 1.25 acres with privacy and easy access to town.

Value-add opportunities

  • Both landscaping and curb appeal — enhances curb appeal and adds value
  • Resale interior paint touch-ups — fresh paint enhances curb appeal and interior aesthetics
  • Rental landscaping and privacy enhancements — attracts renters with a well-maintained yard

Renovation cost estimate screening

Value-add ROI direction

  • Both landscaping and curb appeal — enhances curb appeal and adds value
  • Resale interior paint touch-ups — fresh paint enhances curb appeal and interior aesthetics
  • Rental landscaping and privacy enhancements — attracts renters with a well-maintained yard

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Mason County Schools
NCES district ID
5400780
Math proficiency
20% ▼ -13.00%
Reading proficiency
33% ▼ -10.00%
Median HH income
$37,623
Composite
22.07/100
National rank
#8191
State rank
#44 of 55 in WV

Livability — Point Pleasant

Score
67/100
State rank
#95
US rank
#10881

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Mason · 14,594 people
Population (ZIP)
8,925
Household income
$49,940
Rent vs Own
22.6% rent · 77.4% own
Severe rent burden
10.6

Population outlook (Mason County) Hauer SSP2

Today (2025)
26,174 people
By 2030
25,482 · -2.6%
By 2040
23,934 · -8.6%
By 2050
22,432 · -14.3%
By 2075
19,241 · -26.5%
By 2100
15,427 · -41.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Two or more races 2% Hispanic / Latino 2% Black 2%
Common ancestry
Slovak 1% Serbian 1% Lithuanian 1%
Foreign-born
0%

Political lean MEDSL · Mason

2024 margin
Solid R (+58.0) · D 20.0% · R 78.0% · Other 1.9%
2008→2024 swing
-45.1pp toward R · 2008: -12.9pp · 2024: -58.0pp
All cycles
2024: R+58.0 2020: R+53.2 2016: R+54.7 2012: R+20.3 2008: R+12.9

Not yet ingested

Civics

Market trends

HPI YoY
▲ 11.63%
Current HPI
185.6226
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

+171.0% since first listed
8 events — show timeline
  • 2026-05-12 Pending KVBOR
  • 2026-04-27 Price Changed $159,900 KVBOR
  • 2026-04-19 Price Changed $179,000 KVBOR
  • 2026-04-06 Price Changed $199,900 KVBOR
  • 2026-03-23 Price Changed $229,000 KVBOR
  • 2026-03-14 Listed $259,000 KVBOR
  • 2021-08-31 Sold (MLS) $43,000 KVBOR
  • 2021-07-14 Listed $59,000 KVBOR

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…