CashFlowRE
Sign in Sign up
19 Carlee Dr
C Composite 55.85
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 +18.3/30.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • DSCR +5.7/10.0
  • 1% rule +3.8/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0

$195,000

19 Carlee Dr · Point Pleasant, WV 25550
3 bd · 2.0 ba · 1,728 sqft · SingleFamily public records · 6 Days on market
Built 2015 1.02 ac lot

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

Listing remarks MLS

This stunning 2015 manufactured home, on a spacious 1.02-acre double lot, combines modern comfort with country living just minutes from town. The kitchen features a large island that opens seamlessly to the living and dining areas, ideal for gatherings and dinner parties. 3 bedrooms and two full baths, there's plenty of space for everyone. The additional flexible room offers endless possibilities – use it as a home office, a playroom, or even an extra bedroom to suit your needs. A large mudroom/laundry room is perfect for keeping your home tidy after outdoor activities. Outside, you’ll love the fully fenced yard, providing a safe space for pets to play and room for a garden. The two-car detached garage has a sturdy concrete floor, offering ample storage and workspace. This property combines the best of both worlds: peaceful, spacious living with quick access to all the amenities of town.

Key facts

  • Fenced yard
  • Permanent foundation
  • Large island

Tags

PERMANENT FOUNDATIONLARGE ISLANDGENEROUSLY SIZED MUDROOMDETACHED GARAGEFENCED YARDROOM FOR GARDENING

Property features AI

Exterior

  • Parking: Garage (2 spaces)
  • Utilities: Public water; Septic tank sewer; Cable available
  • Home design: Ranch-style residential property; Single-story
  • Construction: Vinyl siding
  • Exterior features: Fenced yard with privacy fencing; Composition/shingle roof

Interior

  • Kitchen: Dishwasher; Electric range; Microwave; Refrigerator
  • Bedrooms: 6 total rooms (includes bedrooms and living spaces)
  • Flooring: Carpet; Laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Heat pump heating; Heat pump cooling
  • Interior features: Insulated windows; Smoke detector(s)

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 $195k.

Deal economics

  • At list price, monthly cash flow is $178 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $171k (12.3% below list).
  • Recommended offer: $171k (12.3% below list) — sets the bar for 1% rule.
  • Cap rate 7.4% vs local median 6.1% in Point Pleasant — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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: Pt. Pleasant Primary (351 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 $21k of equity ($1k loan paydown + $20k 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 $55k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 2y ago 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.
  • Current owner paid $165k; 18% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $171,025 (12.3% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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.
  4. 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.
  5. 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
0.88%
Cap rate
7.39%
Cash-on-cash
3.91%
DSCR
1.17
GRM
9.5

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
27.1%
Equity multiple
3.15×
Total profit
$117,449
Equity at exit
$175,671
10-year hold
IRR
23.7%
Equity multiple
7.17×
Total profit
$336,798
Equity at exit
$378,842

Cash invested: $54,600 (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
9.5×

Monthly cashflow live

Estimated rent
$1,710 medium interval (Pro) →
Mortgage (P&I)
$1,023
Tax from tax record
$69 /mo · $833/yr
Insurance
$81
HOA
$0
Vacancy / Maint / Mgmt
$359
Net cashflow
$178

Break-even live

Break-even rent $1,485
Max offer price $195,000
Occupancy floor 85%

Sensitivity live

Price -10% $288 -5% $233 +0% $178 +5% $123 +10% $67
Rent -10% $43 -5% $110 +0% $178 +5% $245 +10% $313
Rate -1.0pp $276 -0.5pp $227 base $178 +0.5pp $127 +1.0pp $76

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
$48,750
Closing costs
$5,850
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 6 events

  1. 2026-04-29
    status Pending
  2. 2026-04-22
    listed $195,000 Active
  3. 2024-08-27
    soldstatus $165,000
  4. 2024-07-25
    soldstatus $165,000 Closed 912-char remark
    Show marketing remark (912 chars)

    This stunning 2015 manufactured home, on a spacious 1.02-acre double lot, combines modern comfort with country living just minutes from town. The kitchen features a large island that opens seamlessly to the living and dining areas, ideal for gatherings and dinner parties. 3 bedrooms and two full baths, there's plenty of space for everyone. The additional flexible room offers endless possibilities – use it as a home office, a playroom, or even an extra bedroom to suit your needs. A large mudroom/laundry room is perfect for keeping your home tidy after outdoor activities. Outside, you’ll love the fully fenced yard, providing a safe space for pets to play and room for a garden. The two-car detached garage has a sturdy concrete floor, offering ample storage and workspace. This property combines the best of both worlds: peaceful, spacious living with quick access to all the amenities of town.

  5. 2024-06-13
    historical 912-char remark
    Show marketing remark (912 chars)

    This stunning 2015 manufactured home, on a spacious 1.02-acre double lot, combines modern comfort with country living just minutes from town. The kitchen features a large island that opens seamlessly to the living and dining areas, ideal for gatherings and dinner parties. 3 bedrooms and two full baths, there's plenty of space for everyone. The additional flexible room offers endless possibilities – use it as a home office, a playroom, or even an extra bedroom to suit your needs. A large mudroom/laundry room is perfect for keeping your home tidy after outdoor activities. Outside, you’ll love the fully fenced yard, providing a safe space for pets to play and room for a garden. The two-car detached garage has a sturdy concrete floor, offering ample storage and workspace. This property combines the best of both worlds: peaceful, spacious living with quick access to all the amenities of town.

  6. 2024-06-08
    listed $169,000 912-char remark
    Show marketing remark (912 chars)

    This stunning 2015 manufactured home, on a spacious 1.02-acre double lot, combines modern comfort with country living just minutes from town. The kitchen features a large island that opens seamlessly to the living and dining areas, ideal for gatherings and dinner parties. 3 bedrooms and two full baths, there's plenty of space for everyone. The additional flexible room offers endless possibilities – use it as a home office, a playroom, or even an extra bedroom to suit your needs. A large mudroom/laundry room is perfect for keeping your home tidy after outdoor activities. Outside, you’ll love the fully fenced yard, providing a safe space for pets to play and room for a garden. The two-car detached garage has a sturdy concrete floor, offering ample storage and workspace. This property combines the best of both worlds: peaceful, spacious living with quick access to all the amenities of town.

ⓘ 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
$833 · $69/mo
Projected year-2 tax
$1,150 · $96/mo
Expected delta
+$318/yr (+$26/mo · 38.2%)

ⓘ 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 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
$20,523
− Mortgage interest
−$10,923
− Property taxes
−$833
− Insurance
−$975
− Repairs & maintenance
−$1,642
− Management
−$1,642
− Depreciation
−$5,673
Taxable loss
−$1,164
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$279
After-tax cash flow
$2,414/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
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

+15.4% since first listed
6 events — show timeline
  • 2026-04-29 Pending KVBOR
  • 2026-04-22 Listed $195,000 KVBOR
  • 2024-08-27 Sold (Public Records) $165,000 Public Records
  • 2024-07-25 Sold (MLS) $165,000 KVBOR
  • 2024-06-13 Delisted KVBOR
  • 2024-06-08 Listed $169,000 KVBOR

Property tax history

+33.7%/yr

Latest (2025): $833 · +21.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…