CashFlowRE
Sign in Sign up
268 Street Car Rd
B Composite 71.07
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 +29.4/30.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • 1% rule +7.1/10.0
  • Appreciation +6.7/10.0
  • Livability +2.8/5.0
  • Schools +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$91,900

268 Street Car Rd · Bluefield, WV 24701
3 bd · 1.0 ba · 1,299 sqft · SingleFamily public records · 32 Days on market
Built 1950

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

Listing remarks

Conveniently located just outside the city limits of Blfd. on US 460 and only five minutes from the mall, this charming three-bedroom, one-bath home offers comfort, character, and beautiful mountain views. Relax on the inviting front porch swing while watching the activity along US 460, or unwind on the back patio overlooking the scenic East River Mountains. Inside, the home features a cozy living room, a eat-in kitchen and dining combination, and a large bathroom conveniently located on the main level. The main floor also includes one bedroom, while two additional bedrooms are upstairs, providing a comfortable layout. Multiple flower beds welcome you. Home is being "Sold AS IS"

Key facts

  • Front porch swing
  • Multiple flower beds
  • Mountain views

Tags

MOUNTAIN VIEWSFRONT PORCH SWINGBACK PATIOMULTIPLE FLOWER BEDS

Property features AI

Finance

  • Other: Property is residential single family

Exterior

  • Parking: Gravel and asphalt parking
  • Utilities: Public water; Septic tank sewer
  • Home design: Single-family residence; One story
  • Construction: Block construction
  • Exterior features: Front porch; Storm door(s); Storage structure on the property

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Ceiling fan(s)
  • Interior features: Insulated windows; Partial 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 3-bed/1.0-bath single-family listed at $92k.

Deal economics

  • At list price, monthly cash flow is $325 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $92k).
  • Recommended offer: $89k (3.0% below list) — sets the bar for market timing.
  • Cap rate 10.5% vs local median 5.2% in Bluefield — 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 56/100 on livability (#265 in WV) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: crime D+, amenities F, commute F.
  • Mercer County Schools (town): math 26% / reading 37% proficiency, ranked #28 of 55 in WV (top 51%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Bluefield Primary School (346 students, 0% FRL); Bluefield Middle School (math 21% / reading 35%, grade F, #66 of 109 statewide, top 63%, 467 students, 0% FRL); Bluefield High School (math 22% / reading 47%, grade F, #42 of 110 statewide, top 47%, 608 students, 0% FRL) — zoned schools average 0% FRL vs 54% district-wide (54 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 52 active listings in the ZIP; 4 units permitted in Mercer County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($635 loan paydown + $3k appreciation (3.4% local appreciation)).
  • Mercer County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (3.4% appreciation + 3.0% rent growth), your $26k cash investment doubles in ~4 years — after that, you're playing with house money.
  • By year 9, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 32 days — a 3% lower offer ($89k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $10k; list at $92k implies a 819% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $89,143 (3.0% below list)

Questions for the listing agent

  1. It's been on market 32 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1950 — 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 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?
  5. Crime grade is D 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?
  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
1.21%
Cap rate
10.54%
Cash-on-cash
15.16%
DSCR
1.67
GRM
6.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

3.42% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
22.6%
Equity multiple
2.31×
Total profit
$33,820
Equity at exit
$43,533
10-year hold
IRR
23.2%
Equity multiple
4.45×
Total profit
$88,816
Equity at exit
$68,862

Cash invested: $25,732 (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 24701

Home prices YoY
1.6%
Active inventory
52
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$1,111 medium interval (Pro) →
Mortgage (P&I)
$482
Tax from tax record
$32 /mo · $388/yr
Insurance
$38
HOA
$0
Vacancy / Maint / Mgmt
$233
Net cashflow
$325

Break-even live

Break-even rent $699
Max offer price $91,900
Occupancy floor 66%

Sensitivity live

Price -10% $377 -5% $351 +0% $325 +5% $299 +10% $273
Rent -10% $237 -5% $281 +0% $325 +5% $369 +10% $413
Rate -1.0pp $371 -0.5pp $348 base $325 +0.5pp $301 +1.0pp $277

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
$22,975
Closing costs
$2,757
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 17 events

  1. 2026-06-19
    days on market $91,900 Active 32 DOM
  2. 2026-06-18
    days on market $91,900 Active 31 DOM
  3. 2026-06-17
    days on market $91,900 Active 30 DOM
  4. 2026-06-16
    days on market $91,900 Active 29 DOM
  5. 2026-06-15
    days on market $91,900 Active 28 DOM
  6. 2026-06-14
    days on market $91,900 Active 26 DOM
  7. 2026-06-12
    days on market $91,900 Active 25 DOM
  8. 2026-06-09
    days on market $91,900 Active 22 DOM
  9. 2026-06-08
    days on market $91,900 Active 21 DOM
  10. 2026-06-07
    days on market $91,900 Active 20 DOM
  11. 2026-06-05
    days on market $91,900 Active 17 DOM
  12. 2026-06-02
    days on market $91,900 Active 15 DOM
  13. 2026-06-01
    days on market $91,900 Active 14 DOM
  14. 2026-05-31
    days on market $91,900 Active 13 DOM
  15. 2026-05-30
    days on market $91,900 Active 12 DOM
  16. 2026-05-18
    listed $91,900 Active
  17. 1999-10-27
    soldstatus $10,000

ⓘ 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
$388 · $32/mo
Projected year-2 tax
$542 · $45/mo
Expected delta
+$155/yr (+$13/mo · 39.9%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 3/10 Moderate 8 d/yr ≥90°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 2/10 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
$13,331
− Mortgage interest
−$5,148
− Property taxes
−$388
− Insurance
−$460
− Repairs & maintenance
−$1,066
− Management
−$1,066
− Depreciation
−$2,673
Taxable income
$2,529
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$607
After-tax cash flow
$3,294/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
Mercer County Schools
NCES district ID
5400840
Math proficiency
26% ▼ -13.00%
Reading proficiency
37% ▼ -6.00%
Median HH income
$35,064
Composite
25.98/100
National rank
#7325
State rank
#28 of 55 in WV

Livability — Bluefield

Score
56/100
State rank
#265
US rank
#22470

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Mercer County · 33,615 people
City population
17,117
Metro
Bluefield, WV-VA
Population (ZIP)
17,117
Household income
$50,455
Rent vs Own
31.5% rent · 68.5% own
Severe rent burden
302.0

Population outlook (Mercer County) Hauer SSP2

Today (2025)
57,860 people
By 2030
55,781 · -3.6%
By 2040
51,365 · -11.2%
By 2050
47,476 · -17.9%
By 2075
38,851 · -32.9%
By 2100
30,053 · -48.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (82%)
Race & ethnicity
White 82% Black 9% Two or more races 7% Hispanic / Latino 2%
Common ancestry
Slovak 2% Serbian 1% Danish 1%
Foreign-born
1%
Languages at home
96% English-only · Spanish 3%

Political lean MEDSL · Mercer

2024 margin
Solid R (+57.3) · D 20.6% · R 77.9% · Other 1.5%
2008→2024 swing
-29.8pp toward R · 2008: -27.6pp · 2024: -57.3pp
All cycles
2024: R+57.3 2020: R+54.4 2016: R+55.3 2012: R+47.1 2008: R+27.6

Not yet ingested

Civics

Market trends

HPI YoY
▲ 3.42%
Current HPI
215.9682
Rent YoY
Metro
Bluefield, WV-VA
State GDP YoY
F500 in state
0

Price history

+819.0% since first listed
2 events — show timeline
  • 2026-05-18 Listed $91,900 MTCBOR
  • 1999-10-27 Sold (Public Records) $10,000 Public Records

Property tax history

+3.6%/yr

Latest (2025): $388 · -2.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…