CashFlowRE
Sign in Sign up
229 Church St
C- Composite 51.82
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 +23.4/30.0
  • DSCR +7.5/10.0
  • 1% rule +5.1/10.0
  • ARV discount +3.8/15.0
  • 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

$130,000

229 Church St · Beckley, WV 25801
3 bd · 1.0 ba · 1,092 sqft · SingleFamily public records · 118 Days on market
Built 1935 4,791 sqft lot Est $120k · 8% over

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

Listing remarks MLS

Welcome to your move-in ready dream home! This beautifully remodeled 3-bedroom, 2-bath residence offers modern comfort and style in a prime central Beckley location. Featuring a brand-new roof (April 2025), this home boasts numerous updates throughout, including fresh paint, updated flooring, contemporary fixtures, and a redesigned kitchen perfect for entertaining. The open floor plan provides a spacious living area that flows seamlessly into the dining and kitchen spaces. Enjoy the convenience of two full bathrooms, updated for a clean, modern feel. Each bedroom offers ample natural light and closet space. Outside, you'll find a low-maintenance yard and easy access to schools, shopping, dining, and major highways—ideal for both families and commuters.

Key facts

  • Newer roof
  • Close to wvu tech
  • Arched doorways

Tags

ARCHED DOORWAYSNEWER ROOFCLOSE TO WVU TECH

Property features AI

Exterior

  • Parking: Open parking on gravel; No garage
  • Utilities: Public water; Public sewer
  • Home design: Residential property; Two levels
  • Construction: Vinyl siding construction
  • Exterior features: Level lot; Shingle roof; Vinyl siding

Interior

  • Kitchen: Dishwasher; Cooktop; Refrigerator
  • Bedrooms: Total of 6 rooms (bedroom count not specified)
  • Flooring: Carpet; Laminate
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Heat pump heating; Central air conditioning
  • Interior features: Electric water heater; Dishwasher; Cooktop; Refrigerator; Crawl space basement; Has a view
  • Laundry & utility: Electric water heater

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 $130k.

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 ($1k rent vs $130k).
  • Recommended offer: $118k (9.0% below list) — sets the bar for market timing.
  • Cap rate 8.5% vs local median 7.0% in Beckley — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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: Beckley Elementary (math 17% / reading 22%, grade F, #350 of 377 statewide, top 95%, 320 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); 114 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 $899 of loan paydown is wiped out by about $4k 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.

Negotiation context

  • It's been on market 118 days — a 9% lower offer ($118k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Watch-outs: built in 1935 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $118,300 (9.0% below list)

Questions for the listing agent

  1. It's been on market 118 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1935 — 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 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?
  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
1.01%
Cap rate
8.51%
Cash-on-cash
7.93%
DSCR
1.35
GRM
8.3

CMA / ARV

ARV (on-the-fly)
$120,120
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
205 Kentucky Ave 0.11mi 3/2.5 1,075 (-2%) 5mo $145,000 $135 82
108 Lee St 0.36mi 2/1.0 (-1) 1,050 (-4%) 3mo $115,000 $110 69
207 E C St 0.50mi 2/1.0 (-1) 1,074 (-2%) 3mo $118,000 $110 67
513 Temple St 0.58mi 3/1.0 1,045 (-4%) 2mo $82,000 $78 64
130 Burton 0.21mi 2/2.0 (-1) 1,148 (+5%) 13mo $70,928 $62 62
305 Westmoreland St 0.32mi 3/2.0 1,200 (+10%) 8mo $86,000 $72 58
915 Woodlawn Ave 0.52mi 2/1.0 (-1) 1,119 (+2%) 13mo $118,500 $106 55
124 Clayton Ave 0.69mi 4/1.0 (+1) 1,075 (-2%) 6mo $145,000 $135 55
604 N Oakwood Ave 0.63mi 3/1.0 1,155 (+6%) 8mo $127,000 $110 54
214 Saunders Ave 0.67mi 3/2.0 1,056 (-3%) 9mo $86,000 $81 51
112 Cannaday St 0.75mi 3/1.0 1,025 (-6%) 12mo $15,000 $15 45
302 Massey St 0.72mi 3/2.0 1,200 (+10%) 10mo $224,900 $187 37

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 · 4.25% rent growth · sell at horizon

5-year hold
IRR
-3.0%
Equity multiple
0.89×
Total profit
$-4,118
Equity at exit
$19,383
10-year hold
IRR
7.9%
Equity multiple
1.63×
Total profit
$23,004
Equity at exit
$11,240

Cash invested: $36,400 (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
114
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$1,313 medium interval (Pro) →
Mortgage (P&I)
$682
Tax from tax record
$61 /mo · $731/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$276
Net cashflow
$241

Break-even live

Break-even rent $1,009
Max offer price $130,000
Occupancy floor 77%

Sensitivity live

Price -10% $314 -5% $277 +0% $241 +5% $204 +10% $167
Rent -10% $137 -5% $189 +0% $241 +5% $292 +10% $344
Rate -1.0pp $306 -0.5pp $274 base $241 +0.5pp $207 +1.0pp $173

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
$32,500
Closing costs
$3,900
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 24 events

  1. 2026-06-22
    days on market $130,000 Active 118 DOM
  2. 2026-06-19
    days on market $130,000 Active 115 DOM
  3. 2026-06-18
    days on market $130,000 Active 114 DOM
  4. 2026-06-17
    days on market $130,000 Active 113 DOM
  5. 2026-06-17
    status $130,000 Active 112 DOM
  6. 2026-06-16
    days on market $130,000 Active Under Contract 112 DOM
  7. 2026-06-15
    days on market $130,000 Active Under Contract 111 DOM
  8. 2026-06-14
    days on market $130,000 Active Under Contract 109 DOM
  9. 2026-06-12
    days on market $130,000 Active Under Contract 108 DOM
  10. 2026-06-09
    days on market $130,000 Active Under Contract 105 DOM
  11. 2026-06-08
    days on market $130,000 Active Under Contract 104 DOM
  12. 2026-06-07
    days on market $130,000 Active Under Contract 103 DOM
  13. 2026-06-03
    days on market $130,000 Active Under Contract 99 DOM
  14. 2026-06-02
    days on market $130,000 Active Under Contract 98 DOM
  15. 2026-06-01
    days on market $130,000 Active Under Contract 97 DOM
  16. 2026-05-31
    days on market $130,000 Active Under Contract 96 DOM
  17. 2026-05-30
    days on market $130,000 Active Under Contract 95 DOM
  18. 2026-05-02
    historical Active Under Contract
  19. 2026-04-07
    price $130,000
  20. 2026-02-23
    listed $135,500 Active
  21. 2025-07-09
    soldstatus $128,500 Closed 768-char remark
    Show marketing remark (768 chars)

    Welcome to your move-in ready dream home! This beautifully remodeled 3-bedroom, 2-bath residence offers modern comfort and style in a prime central Beckley location. Featuring a brand-new roof (April 2025), this home boasts numerous updates throughout, including fresh paint, updated flooring, contemporary fixtures, and a redesigned kitchen perfect for entertaining. The open floor plan provides a spacious living area that flows seamlessly into the dining and kitchen spaces. Enjoy the convenience of two full bathrooms, updated for a clean, modern feel. Each bedroom offers ample natural light and closet space. Outside, you'll find a low-maintenance yard and easy access to schools, shopping, dining, and major highways—ideal for both families and commuters.

  22. 2025-07-09
    soldstatus $128,500
    Show marketing remark (768 chars)

    Welcome to your move-in ready dream home! This beautifully remodeled 3-bedroom, 2-bath residence offers modern comfort and style in a prime central Beckley location. Featuring a brand-new roof (April 2025), this home boasts numerous updates throughout, including fresh paint, updated flooring, contemporary fixtures, and a redesigned kitchen perfect for entertaining. The open floor plan provides a spacious living area that flows seamlessly into the dining and kitchen spaces. Enjoy the convenience of two full bathrooms, updated for a clean, modern feel. Each bedroom offers ample natural light and closet space. Outside, you'll find a low-maintenance yard and easy access to schools, shopping, dining, and major highways—ideal for both families and commuters.

  23. 2025-05-28
    historical Active Under Contract 768-char remark
    Show marketing remark (768 chars)

    Welcome to your move-in ready dream home! This beautifully remodeled 3-bedroom, 2-bath residence offers modern comfort and style in a prime central Beckley location. Featuring a brand-new roof (April 2025), this home boasts numerous updates throughout, including fresh paint, updated flooring, contemporary fixtures, and a redesigned kitchen perfect for entertaining. The open floor plan provides a spacious living area that flows seamlessly into the dining and kitchen spaces. Enjoy the convenience of two full bathrooms, updated for a clean, modern feel. Each bedroom offers ample natural light and closet space. Outside, you'll find a low-maintenance yard and easy access to schools, shopping, dining, and major highways—ideal for both families and commuters.

  24. 2025-05-20
    listed $129,900 Active 768-char remark
    Show marketing remark (768 chars)

    Welcome to your move-in ready dream home! This beautifully remodeled 3-bedroom, 2-bath residence offers modern comfort and style in a prime central Beckley location. Featuring a brand-new roof (April 2025), this home boasts numerous updates throughout, including fresh paint, updated flooring, contemporary fixtures, and a redesigned kitchen perfect for entertaining. The open floor plan provides a spacious living area that flows seamlessly into the dining and kitchen spaces. Enjoy the convenience of two full bathrooms, updated for a clean, modern feel. Each bedroom offers ample natural light and closet space. Outside, you'll find a low-maintenance yard and easy access to schools, shopping, dining, and major highways—ideal for both families and commuters.

ⓘ 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
$731 · $61/mo
Projected year-2 tax
$767 · $64/mo
Expected delta
+$36/yr (+$3/mo · 4.9%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 3/10 Moderate 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
$15,757
− Mortgage interest
−$7,282
− Property taxes
−$731
− Insurance
−$650
− Repairs & maintenance
−$1,261
− Management
−$1,261
− Depreciation
−$3,782
Taxable income
$791
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$190
After-tax cash flow
$2,696/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

+0.1% since first listed
7 events — show timeline
  • 2026-05-02 Contingent BBOR
  • 2026-04-07 Price Changed $130,000 BBOR
  • 2026-02-23 Listed $135,500 BBOR
  • 2025-07-09 Sold (Public Records) $128,500 Public Records
  • 2025-07-09 Sold (MLS) $128,500 BBOR
  • 2025-05-28 Contingent BBOR
  • 2025-05-20 Listed $129,900 BBOR

Property tax history

+1.5%/yr

Latest (2025): $731 · +8.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…