CashFlowRE
Sign in Sign up
114 Lang Ave
D+ Composite 45.5
Why this score? — see what drove the D+ 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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +4.0/5.0
  • Rent growth +3.4/5.0
  • Schools +3.0/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$29,900

114 Lang Ave · Clarksburg, WV 26301
5 bd · 2.0 ba · 2,112 sqft · SingleFamily public records · 286 Days on market
Built 1894 ↓ 33% since listing

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

Listing remarks

Clarksburg, WV up down duplex, both units 2 bedroom 1 bath each, or 4 bedroom 2 bath home

Key facts

  • Built 1894
  • Listed 285 days

Property features AI

Exterior

  • Home design: Residential property
  • Construction: Block foundation
  • Exterior features: Shingle roof

Interior

  • Flooring: Hardwood flooring; Vinyl flooring; Laminate flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: No heating; No cooling
  • Interior features: Laminate counters

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 5-bed/2.0-bath single-family listed at $30k.

Deal economics

  • At list price, monthly cash flow is $833 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $30k).
  • Recommended offer: $26k (12.0% below list) — sets the bar for market timing.
  • Cap rate 39.7% vs local median 6.8% in Clarksburg — 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 81/100 on livability (#11 in WV, #1,521 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: amenities C-, crime D+, schools F.
  • Harrison County Schools (town): math 29% / reading 43% proficiency, ranked #12 of 55 in WV (top 22%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+3.6%/yr); 54 active listings in the ZIP; 84 units permitted in Harrison County in 2024 (5 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($50k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $207 of loan paydown is wiped out by about $897 of value loss. Plan a longer hold.
  • Harrison County population projected at -11% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.6% rent growth), your $8k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 286 days — a 12% lower offer ($26k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: property tax is 3.6% of price; built in 1894 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $26,312 (12.0% below list)

Questions for the listing agent

  1. It's been on market 286 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1894 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  9. 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.
  10. 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.
  11. 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
4.62%
Cap rate
39.73%
Cash-on-cash
119.44%
DSCR
6.31
GRM
1.8

CMA / ARV

ARV (on-the-fly)
$204,864
Comps found
7
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
615 E Main St 0.09mi 4/1.5 (-1) 2,126 (+1%) 3mo $215,000 $101 85
300 Meigs 0.55mi 4/2.0 (-1) 2,098 (-1%) 2mo $199,000 $95 66
512 Stanley Ave 0.23mi 4/1.5 (-1) 1,949 (-8%) 6mo $189,000 $97 64
310 Rosemont Ave 0.21mi 4/1.5 (-1) 2,053 (-3%) 23mo $162,000 $79 59
241 Clay 0.52mi 5/2.0 2,375 (+12%) 1mo $136,000 $57 54
122 Vermont Ave 0.30mi 4/1.0 (-1) 1,820 (-14%) 1mo $235,000 $129 53
135 Thompson St 0.53mi 4/2.0 (-1) 2,385 (+13%) 18mo $283,000 $119 33

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 · 3.62% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
6.87×
Total profit
$49,145
Equity at exit
$4,458
10-year hold
IRR
Equity multiple
14.73×
Total profit
$114,947
Equity at exit
$2,585

Cash invested: $8,372 (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 26301

Home prices YoY
-26.4%
Rents YoY
3.6%
Active inventory
54
Price-to-rent
1.8×

Monthly cashflow live

Estimated rent
$1,381 medium interval (Pro) →
Mortgage (P&I)
$157
Tax from tax record
$89 /mo · $1,064/yr
Insurance
$12
HOA
$0
Vacancy / Maint / Mgmt
$290
Net cashflow
$833

Break-even live

Break-even rent $326
Max offer price $29,900
Occupancy floor 35%

Sensitivity live

Price -10% $850 -5% $842 +0% $833 +5% $825 +10% $816
Rent -10% $724 -5% $779 +0% $833 +5% $888 +10% $942
Rate -1.0pp $848 -0.5pp $841 base $833 +0.5pp $826 +1.0pp $818

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
$7,475
Closing costs
$897
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 25 events

  1. 2026-06-21
    days on market $29,900 Active 286 DOM
  2. 2026-06-19
    days on market $29,900 Active 284 DOM
  3. 2026-06-18
    days on market $29,900 Active 283 DOM
  4. 2026-06-17
    days on market $29,900 Active 282 DOM
  5. 2026-06-16
    days on market $29,900 Active 281 DOM
  6. 2026-06-15
    days on market $29,900 Active 280 DOM
  7. 2026-06-14
    days on market $29,900 Active 278 DOM
  8. 2026-06-12
    days on market $29,900 Active 277 DOM
  9. 2026-06-09
    days on market $29,900 Active 274 DOM
  10. 2026-06-08
    days on market $29,900 Active 273 DOM
  11. 2026-06-07
    days on market $29,900 Active 272 DOM
  12. 2026-06-05
    days on market $29,900 Active 269 DOM
  13. 2026-06-03
    days on market $29,900 Active 268 DOM
  14. 2026-06-02
    days on market $29,900 Active 267 DOM
  15. 2026-06-01
    days on market $29,900 Active 266 DOM
  16. 2026-05-31
    days on market $29,900 Active 265 DOM
  17. 2026-05-30
    days on market $29,900 Active 264 DOM
  18. 2026-04-30
    price $29,900
  19. 2026-03-21
    price $32,900
  20. 2026-02-13
    price $34,900
  21. 2026-01-01
    price $36,900
  22. 2025-12-09
    price $37,900
  23. 2025-11-10
    price $39,900
  24. 2025-09-25
    price $42,900
  25. 2025-09-08
    listed $44,900 Active

ⓘ 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
$1,064 · $89/mo
Projected year-2 tax
$1,064 · $89/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 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥97°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$16,574
− Mortgage interest
−$1,675
− Property taxes
−$1,064
− Insurance
−$150
− Repairs & maintenance
−$1,326
− Management
−$1,326
− Depreciation
−$870
Taxable income
$10,165
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,440
After-tax cash flow
$7,560/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
Harrison County Schools
NCES district ID
5400510
Math proficiency
29% ▼ -10.00%
Reading proficiency
43% ▼ -3.00%
Median HH income
$43,269
Composite
30.48/100
National rank
#6222
State rank
#12 of 55 in WV

Livability — Clarksburg

Score
81/100
State rank
#11
US rank
#1521

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Clarksburg, WV
County
Harrison County · 44,316 people
City population
28,716
Metro
Clarksburg, WV
Population (ZIP)
28,716
Household income
$49,816
Rent vs Own
34.3% rent · 65.7% own
Severe rent burden
765.0

Population outlook (Harrison County) Hauer SSP2

Today (2025)
67,273 people
By 2030
65,963 · -1.9%
By 2040
63,033 · -6.3%
By 2050
59,999 · -10.8%
By 2075
52,524 · -21.9%
By 2100
42,654 · -36.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 5% Hispanic / Latino 2% Black 2%
Common ancestry
Slovak 2% Serbian 2% Lithuanian 1%
Foreign-born
0%
Languages at home
98% English-only · Other Indo-European 1%

Political lean MEDSL · Harrison

2024 margin
Solid R (+41.0) · D 28.5% · R 69.4% · Other 2.1%
2008→2024 swing
-27.6pp toward R · 2008: -13.3pp · 2024: -41.0pp
All cycles
2024: R+41.0 2020: R+37.6 2016: R+39.5 2012: R+23.5 2008: R+13.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -53.70%
Current HPI
149.308
Rent YoY
▲ 3.62%
Metro
Clarksburg, WV
State GDP YoY
F500 in state
0

Price history

-33.4% since first listed
8 events — show timeline
  • 2026-04-30 Price Changed $29,900 GVBOR
  • 2026-03-21 Price Changed $32,900 GVBOR
  • 2026-02-13 Price Changed $34,900 GVBOR
  • 2026-01-01 Price Changed $36,900 GVBOR
  • 2025-12-09 Price Changed $37,900 GVBOR
  • 2025-11-10 Price Changed $39,900 GVBOR
  • 2025-09-25 Price Changed $42,900 GVBOR
  • 2025-09-08 Listed $44,900 GVBOR

Property tax history

+8.4%/yr

Latest (2025): $1,064 · +56.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…