1 bd · 0.5 ba ·
392 sqft ·
Built 1945
· SingleFamily
· Active
· 77 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$959/mo
Mortgage (P&I)
−$272
Tax + insurance
−$59
HOA
−$0
Vac / Maint / Mgmt
−$201
Net cashflow
$426/mo
Annual
$5,109/yr
Cap rate
16.14%
Cash-on-cash
35.15%
DSCR
2.56
1% rule
1.85%
Cash to close
$14,532
Investor read
This is a 1-bed/0.5-bath single-family listed at $52k. Condition is rated poor.
At list price, monthly cash flow is $426 ($5k/yr) — positive.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($959 rent vs $52k).
It's been on market 77 days — a 6% lower offer ($49k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $49k (6.0% below list) — sets the bar for market timing.
Local home prices are declining (-3.0%/yr); year-one equity from $359 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
Location reads 84/100 on livability (#5 in WV, #674 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: employment D-.
Monongalia County Schools (urban): math 45% / reading 53% proficiency, ranked #1 of 55 in WV (top 2%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
Zoned schools: Brookhaven Elementary School (math 49% / reading 56%, grade C-, #38 of 377 statewide, top 10%, 571 students, 0% FRL); South Middle School (math 33% / reading 48%, grade F, #16 of 109 statewide, top 16%, 755 students, 0% FRL); Morgantown High School (math 49% / reading 73%, grade C+, #2 of 110 statewide, top 1%, 1,859 students, 0% FRL) — zoned schools average 0% FRL vs 32% district-wide (32 pts lower); this property's tenant base skews higher-income than the district average.
Watch-outs: built in 1945 — expect roof / HVAC / electrical / plumbing capex.
Market conditions: Rents rising fast (+5.5%/yr); 164 active listings in the ZIP; 23 units permitted in Monongalia County in 2024 (15 in 5+ unit buildings).
Monongalia County population projected at +38% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
At projected returns (-3.0% appreciation + 5.5% rent growth), your $15k cash investment doubles in ~4 years — after that, you're playing with house money.
Cap rate 16.1% vs local median 3.4% in Morgantown — 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.
Questions for listing agent
It's been on market 77 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
Built in 1945 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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.
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.
Repairs flagged (vision-AI assessment)
Major: roof
— The roof appears to be in poor condition with visible damage.
Major: exterior siding
— The exterior siding is peeling and in need of repainting or replacement.
Major: landscaping
— The landscaping is overgrown and in need of maintenance.
CashFlowRE · CFR-VYWQQD8TCTBN20
· Data 1 month agocashflowre.app · 2026-05-29