CashFlowRE
Sign in Sign up
34 Owl Ct
B Composite 70.36
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 +30.0/30.0
  • DSCR +10.0/10.0
  • ARV discount +9.8/15.0
  • 1% rule +7.9/10.0
  • Schools +3.5/10.0
  • Livability +3.5/5.0
  • Rent growth +3.3/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$89,900

34 Owl Ct · Wheeling, WV 26003
3 bd · 1.5 ba · 1,200 sqft · Townhouse public records · 62 Days on market
Built 1969 1,481 sqft lot $75/sqft · 5% below area Est $95k · 5% under

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

Listing remarks MLS

Spacious 3-bedroom, 1.5-bath townhome in North Park, just minutes from downtown Wheeling. This well-located home features generous living space, a functional layout, and plenty of natural light throughout. Includes a bonus room in the basement—perfect for a home office, gym, or extra living area. Conveniently close to shopping, dining, and local amenities.

Key facts

  • Bonus room
  • Natural light
  • Close to dining

Tags

BONUS ROOMNATURAL LIGHTFUNCTIONAL LAYOUTGENEROUS LIVING SPACECLOSE TO SHOPPINGCLOSE TO DINING

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/1.5-bath townhouse listed at $90k.

Deal economics

  • At list price, monthly cash flow is $356 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $90k).
  • Recommended offer: $85k (6.0% below list) — sets the bar for market timing.
  • Cap rate 11.0% vs local median 4.3% in Wheeling — 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 69/100 on livability (#74 in WV) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A-; Watch: crime F, amenities F, commute F.
  • Ohio County Schools (urban): math 34% / reading 49% proficiency, ranked #5 of 55 in WV (top 9%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+3.0%/yr); 223 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 2 units permitted in Ohio County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $622 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Ohio County population projected at -17% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $25k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 62 days — a 6% lower offer ($85k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 15y ago; this cycle's ask has dropped $9k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $52k; list at $90k implies a 73% gain — meaningful room to come down on a strong offer.
Recommended offer $84,506 (6.0% below list)

Questions for the listing agent

  1. It's been on market 62 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1969 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.29%
Cap rate
11.05%
Cash-on-cash
16.99%
DSCR
1.76
GRM
6.5

CMA / ARV

ARV (median comp)
$94,750
List price
$89,900
Delta
0.26%
Verdict
FAIR
Comps
14 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
10 Wren Ct 0.08mi 3/2.0 1,200 (0%) 6mo $105,000 $88 89
16 Owl Ct 0.04mi 3/1.5 1,240 (+3%) 11mo $113,000 $91 84
32 Owl Ct 0.00mi 3/1.5 1,200 (0%) 20mo $55,500 $46 83
48 Eagle Ave 0.07mi 3/1.5 1,262 (+5%) 14mo $105,000 $83 76
13 Wren Ct 0.05mi 2/1.0 (-1) 1,220 (+2%) 20mo $89,900 $74 71
103 Northwood Dr 0.14mi 2/3.5 (-1) 1,226 (+2%) 10mo $133,000 $108 68

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 · 3.03% rent growth · sell at horizon

5-year hold
IRR
8.2%
Equity multiple
1.32×
Total profit
$8,139
Equity at exit
$13,404
10-year hold
IRR
17.5%
Equity multiple
2.44×
Total profit
$36,363
Equity at exit
$7,773

Cash invested: $25,172 (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 26003

Home prices YoY
-23.4%
Rents YoY
3.0%
Active inventory
223
Price-to-rent
6.5×

Monthly cashflow live

Estimated rent
$1,156 medium interval (Pro) →
Mortgage (P&I)
$471
Tax from tax record
$48 /mo · $580/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$243
Net cashflow
$356

Break-even live

Break-even rent $705
Max offer price $89,900
Occupancy floor 64%

Sensitivity live

Price -10% $407 -5% $382 +0% $356 +5% $331 +10% $305
Rent -10% $265 -5% $311 +0% $356 +5% $402 +10% $448
Rate -1.0pp $402 -0.5pp $379 base $356 +0.5pp $333 +1.0pp $309

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
$22,475
Closing costs
$2,697
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.

Rent comps 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
8 5th St Wheeling, WV 2.0 1.5 801 $824 $1.03 44d 1 1.02mi
614 N Front St Wheeling, WV 2.0 1.0 1000 $1,500 $1.50 44d 1 1.20mi

Listing history 20 events

  1. 2026-06-19
    pricedays on market $89,900 Active 62 DOM
  2. 2026-06-18
    days on market $95,000 Active 61 DOM
  3. 2026-06-17
    days on market $95,000 Active 60 DOM
  4. 2026-06-16
    days on market $95,000 Active 59 DOM
  5. 2026-06-15
    days on market $95,000 Active 58 DOM
  6. 2026-06-14
    days on market $95,000 Active 56 DOM
  7. 2026-06-12
    days on market $95,000 Active 55 DOM
  8. 2026-06-09
    days on market $95,000 Active 52 DOM
  9. 2026-06-08
    days on market $95,000 Active 51 DOM
  10. 2026-06-07
    days on market $95,000 Active 50 DOM
  11. 2026-06-05
    days on market $95,000 Active 47 DOM
  12. 2026-06-03
    days on market $95,000 Active 46 DOM
  13. 2026-06-02
    days on market $95,000 Active 45 DOM
  14. 2026-06-01
    days on market $95,000 Active 44 DOM
  15. 2026-05-31
    days on market $95,000 Active 43 DOM
  16. 2026-05-30
    days on market $95,000 Active 42 DOM
  17. 2026-05-09
    price $95,000 364-char remark
    Show marketing remark (364 chars)

    Spacious 3-bedroom, 1.5-bath townhome in North Park, just minutes from downtown Wheeling. This well-located home features generous living space, a functional layout, and plenty of natural light throughout. Includes a bonus room in the basement—perfect for a home office, gym, or extra living area. Conveniently close to shopping, dining, and local amenities.

  18. 2026-04-17
    listed $99,000 Active 364-char remark
    Show marketing remark (364 chars)

    Spacious 3-bedroom, 1.5-bath townhome in North Park, just minutes from downtown Wheeling. This well-located home features generous living space, a functional layout, and plenty of natural light throughout. Includes a bonus room in the basement—perfect for a home office, gym, or extra living area. Conveniently close to shopping, dining, and local amenities.

  19. 2012-01-05
    soldstatus $52,000 239-char remark
    Show marketing remark (239 chars)

    Charming 3 bedroom, 1.5 bath townhouse in North Park. Neutral decor, newer flooring in kitchen and dining room, updated bathrooms. Wonderful lower level family room. I year AHS home warranty included. * * Realtors see private remarks * *

  20. 2011-05-31
    listed $56,500 239-char remark
    Show marketing remark (239 chars)

    Charming 3 bedroom, 1.5 bath townhouse in North Park. Neutral decor, newer flooring in kitchen and dining room, updated bathrooms. Wonderful lower level family room. I year AHS home warranty included. * * Realtors see private remarks * *

ⓘ 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
$580 · $48/mo
Projected year-2 tax
$580 · $48/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 3/10 Moderate 6 d/yr ≥97°F today · 16 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
$13,877
− Mortgage interest
−$5,036
− Property taxes
−$580
− Insurance
−$450
− Repairs & maintenance
−$1,110
− Management
−$1,110
− Depreciation
−$2,615
Taxable income
$2,976
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$714
After-tax cash flow
$3,561/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
Ohio County Schools
NCES district ID
5401050
Math proficiency
34% ▼ -9.00%
Reading proficiency
49% ▼ -6.00%
Median HH income
$41,572
Composite
34.88/100
National rank
#5085
State rank
#5 of 55 in WV

Livability — Wheeling

Score
69/100
State rank
#74
US rank
#8950

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Wheeling, WV
County
Ohio County · 39,982 people
City population
39,982
Metro
Wheeling, WV-OH
Population (ZIP)
39,982
Household income
$57,703
Rent vs Own
32.5% rent · 67.5% own
Severe rent burden
1630.0

Population outlook (Ohio County) Hauer SSP2

Today (2025)
40,604 people
By 2030
39,150 · -3.6%
By 2040
36,039 · -11.2%
By 2050
33,582 · -17.3%
By 2075
28,662 · -29.4%
By 2100
22,963 · -43.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Two or more races 6% Black 3% Hispanic / Latino 2%
Common ancestry
Romanian 6% Serbian 3% Slovak 2%
Foreign-born
3% · Canada
Languages at home
97% English-only · Other Indo-European 1% Spanish 1% German/W. Germanic 1%

Political lean MEDSL · Ohio

2024 margin
Strong R (+26.0) · D 36.0% · R 62.0% · Other 2.0%
2008→2024 swing
-15.3pp toward R · 2008: -10.8pp · 2024: -26.0pp
All cycles
2024: R+26.0 2020: R+25.8 2016: R+31.6 2012: R+22.5 2008: R+10.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -68.09%
Current HPI
223.4106
Rent YoY
▲ 3.03%
Metro
Wheeling, WV-OH
State GDP YoY
F500 in state
0

Price history

+68.1% since first listed
4 events — show timeline
  • 2026-05-09 Price Changed $95,000 WBOR
  • 2026-04-17 Listed $99,000 WBOR
  • 2012-01-05 Sold (MLS) $52,000 WBOR
  • 2011-05-31 Listed $56,500 WBOR

Property tax history

+1.6%/yr

Latest (2025): $580 · +3.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…