CashFlowRE
Sign in Sign up
289 Meskinnish St
B Composite 73.11
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Appreciation +6.7/10.0
  • Livability +2.8/5.0
  • Schools +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +1.0/5.0

$62,000

289 Meskinnish St · Bluefield, WV 24701
4 bd · 1.0 ba · 1,434 sqft · SingleFamily · 92 Days on market
Built 1931 Poor condition 5.00 ac lot

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

Listing remarks

Discover the potential of this 5-acre property just outside of Bluefield, WV. Tucked away with plenty of privacy, this land offers a great opportunity for those looking to build a cabin, weekend retreat, or full-time home surrounded by trees. The property includes a couple structures, including an existing home that can be removed, clearing the way for your vision to come to life. This is a prime spot to create your own getaway or homestead close to town.

Key facts

  • Existing home
  • Surrounded by trees
  • 5 acre property

Tags

5 ACRE PROPERTYEXISTING HOMECOUPLE STRUCTURESSURROUNDED BY TREES

Property features AI

Finance

  • Other: Listing broker: COLDWELL BANKER HENDRICK REAL ESTATE; Listing agent: Nathan Hendrick, Broker

Exterior

  • Home design: Single-family residence; Residential property
  • Exterior features: Approximately 5 acres; Access via Old Bramwell Road → Midway → Carson Street → Meskinnish; property through a red gate up the hill

Interior

  • Bathrooms: 1 full bathroom
  • Interior features: One full bathroom

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 4-bed/1.0-bath single-family listed at $62k. Condition is rated poor.

Deal economics

  • At list price, monthly cash flow is $558 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $62k).
  • Recommended offer: $56k (9.0% below list) — sets the bar for market timing.
  • Cap rate 17.1% 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+, schools F, amenities 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.
  • 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 $3k of equity ($429 loan paydown + $2k 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 $17k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 92 days — a 9% lower offer ($56k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1931 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $56,420 (9.0% below list)

Questions for the listing agent

  1. It's been on market 92 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Built in 1931 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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.
  9. 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.
  10. 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
2.01%
Cap rate
17.09%
Cash-on-cash
38.57%
DSCR
2.72
GRM
4.1

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
44.7%
Equity multiple
3.56×
Total profit
$44,431
Equity at exit
$29,369
10-year hold
IRR
44.1%
Equity multiple
7.15×
Total profit
$106,689
Equity at exit
$46,457

Cash invested: $17,360 (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
4.1×

Monthly cashflow live

Estimated rent
$1,249 medium interval (Pro) →
Mortgage (P&I)
$325
Tax est. 1.5%
$78 /mo · $930/yr
Insurance
$26
HOA
$0
Vacancy / Maint / Mgmt
$262
Net cashflow
$558

Break-even live

Break-even rent $542
Max offer price $62,000
Occupancy floor 50%

Sensitivity live

Price -10% $601 -5% $579 +0% $558 +5% $537 +10% $515
Rent -10% $459 -5% $509 +0% $558 +5% $607 +10% $657
Rate -1.0pp $589 -0.5pp $574 base $558 +0.5pp $542 +1.0pp $526

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
$15,500
Closing costs
$1,860
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 16 events

  1. 2026-06-19
    days on market $62,000 Active 92 DOM
  2. 2026-06-18
    days on market $62,000 Active 91 DOM
  3. 2026-06-17
    days on market $62,000 Active 90 DOM
  4. 2026-06-16
    days on market $62,000 Active 89 DOM
  5. 2026-06-15
    days on market $62,000 Active 88 DOM
  6. 2026-06-14
    days on market $62,000 Active 86 DOM
  7. 2026-06-12
    days on market $62,000 Active 85 DOM
  8. 2026-06-09
    days on market $62,000 Active 82 DOM
  9. 2026-06-08
    days on market $62,000 Active 81 DOM
  10. 2026-06-07
    days on market $62,000 Active 80 DOM
  11. 2026-06-05
    days on market $62,000 Active 77 DOM
  12. 2026-06-02
    days on market $62,000 Active 75 DOM
  13. 2026-06-01
    days on market $62,000 Active 74 DOM
  14. 2026-05-31
    days on market $62,000 Active 73 DOM
  15. 2026-05-30
    days on market $62,000 Active 72 DOM
  16. 2026-03-19
    listed $62,000 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 2/10 Low 7 d/yr ≥90°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% 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
$14,985
− Mortgage interest
−$3,473
− Property taxes
−$930
− Insurance
−$310
− Repairs & maintenance
−$1,199
− Management
−$1,199
− Depreciation
−$1,804
Taxable income
$6,071
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,457
After-tax cash flow
$5,239/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.

Condition & rehab AI · 12 photos

Poor 20/100 Extensive rehab

This property requires extensive repairs and structural work to become habitable and increase its value.

Repairs flagged

  • Major Structures — Structures are in poor condition and need significant repair
  • Major Roof — Structures have visible damage and debris
  • Major HVAC/mechanicals — Structures appear uninhabitable

Value-add opportunities

  • Both Structural repairs and roof replacement — These repairs would make the property habitable and increase its value
  • Both Landscaping and curb appeal — Aesthetic improvements would attract buyers and renters

Renovation cost estimate screening

Repair itemSeverityEst. cost
Structures · Structures are in poor condition and need significant repair Major $15,000–50,000
Roof · Structures have visible damage and debris Major $15,000–50,000
HVAC/mechanicals · Structures appear uninhabitable Major $15,000–50,000
Total estimated repair cost · 3 items $45,000–150,000

Value-add ROI direction

  • Both Structural repairs and roof replacement — These repairs would make the property habitable and increase its value
  • Both Landscaping and curb appeal — Aesthetic improvements would attract buyers and renters

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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

1 event — show timeline
  • 2026-03-19 Listed $62,000 MTCBOR

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…