CashFlowRE
Sign in Sign up
661 Northview Ave
C+ Composite 60.09
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).

  • ARV discount +15.0/15.0
  • Cash flow +14.3/30.0
  • Appreciation +10.0/10.0
  • DSCR +4.4/10.0
  • 1% rule +4.0/10.0
  • Condition / age +3.8/5.0
  • Livability +3.6/5.0
  • Schools +2.6/10.0
  • Rent growth +2.5/5.0

$90,000

661 Northview Ave · Princeton, WV 24740
2 bd · 1.5 ba · 720 sqft · SingleFamily · 10 Days on market
Built 1976 Good condition 6,973 sqft lot Est $125k · 28% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Conveniently located to shopping, schools, and more - this single wide features a great location, newer roof (2023), and some other updates. Located near the end of a quiet dead end street. Call or text to schedule your showing today!

Key facts

  • 6,973 sq ft lot
  • Built 1976
  • Listed 9 days

Property features AI

Exterior

  • Parking: No garage
  • Utilities: Public water; Public sewer
  • Home design: Single wide mobile home; Residential property
  • Construction: Vinyl siding; Metal roof; Built as above-grade finished living space of 720 (square feet)
  • Exterior features: No notable exterior features listed; Has view; Level lot

Interior

  • Kitchen: Cooktop; Refrigerator
  • Bedrooms: 3 total rooms (includes bedrooms and living areas)
  • Flooring: Laminate
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Electric heating; Propane heating; No cooling
  • Interior features: Eat-in kitchen; No basement
  • 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 2-bed/1.5-bath single-family listed at $90k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $17 ($200/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 $81k (10.2% below list).
  • Recommended offer: $81k (10.2% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% vs local median 3.7% in Princeton — 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 72/100 on livability (#53 in WV) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B+; Watch: amenities D, commute F, employment 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.
  • Zoned schools: Princeton Primary School (499 students, 0% FRL); Princeton Middle School (math 21% / reading 27%, grade F, #89 of 109 statewide, top 82%, 503 students, 0% FRL); Princeton Senior High School (math 32% / reading 52%, grade F, #14 of 110 statewide, top 16%, 983 students, 0% FRL) — zoned schools average 0% FRL vs 54% district-wide (54 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 48 active listings in the ZIP; lower-income renter base — watch delinquency; 4 units permitted in Mercer County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $10k of equity ($622 loan paydown + $9k appreciation (10.0% 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 (10.0% appreciation + 3.0% rent growth), your $25k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 4, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.
Recommended offer $80,836 (10.2% below list)

Questions for the listing agent

  1. Built in 1976 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  4. 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.
  5. 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.
  6. 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
0.90%
Cap rate
6.51%
Cash-on-cash
0.79%
DSCR
1.04
GRM
9.3

CMA / ARV

ARV (on-the-fly)
$125,280
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
909A Old Oakvale Rd 0.32mi 2/1.0 750 (+4%) 11mo $130,500 $174 67
405 Old Oakvale Rd 0.42mi 2/1.0 824 (+14%) 22mo $95,000 $115 36

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
24.9%
Equity multiple
2.99×
Total profit
$50,088
Equity at exit
$81,079
10-year hold
IRR
21.9%
Equity multiple
6.82×
Total profit
$146,692
Equity at exit
$174,850

Cash invested: $25,200 (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 24740

Home prices YoY
7.1%
Active inventory
48
Price-to-rent
9.3×

Monthly cashflow live

Estimated rent
$808 medium interval (Pro) →
Mortgage (P&I)
$472
Tax est. 1.5%
$112 /mo · $1,350/yr
Insurance
$38
HOA
$0
Vacancy / Maint / Mgmt
$170
Net cashflow
$17

Break-even live

Break-even rent $787
Max offer price $90,000
Occupancy floor 93%

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
$22,500
Closing costs
$2,700
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 8 events

  1. 2026-06-19
    days on market $90,000 Active 10 DOM
  2. 2026-06-18
    days on market $90,000 Active 9 DOM
  3. 2026-06-17
    days on market $90,000 Active 8 DOM
  4. 2026-06-16
    days on market $90,000 Active 7 DOM
  5. 2026-06-15
    days on market $90,000 Active 6 DOM
  6. 2026-06-14
    days on market $90,000 Active 4 DOM
  7. 2026-06-12
    remarks 234-char remark
  8. 2026-06-12
    listed $90,000 Active 3 DOM

ⓘ 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 2/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥91°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 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
$9,700
− Mortgage interest
−$5,041
− Property taxes
−$1,350
− Insurance
−$450
− Repairs & maintenance
−$776
− Management
−$776
− Depreciation
−$2,618
Taxable loss
−$1,311
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$315
After-tax cash flow
$514/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 · 13 photos

Good 75/100 Cosmetic rehab

This single-wide home is in good condition with a fresh roof and some minor repairs needed. It's conveniently located and has potential for rental or resale value with some updates.

Repairs flagged

  • Minor bathroom wall tiles — Some tiles appear loose
  • Minor bathroom wall tiles — Some tiles appear loose
  • Minor bathroom wall tiles — Some tiles appear loose
  • Minor bathroom wall tiles — Some tiles appear loose
  • Minor bathroom wall tiles — Some tiles appear loose
  • Minor bathroom wall tiles — Some tiles appear loose
  • Minor bathroom wall tiles — Some tiles appear loose
  • Minor bathroom wall tiles — Some tiles appear loose
  • Minor bathroom wall tiles — Some tiles appear loose
  • Minor bathroom wall tiles — Some tiles appear loose
  • Minor bathroom wall tiles — Some tiles appear loose
  • Minor bathroom wall tiles — Some tiles appear loose

Value-add opportunities

  • Both Paint touch-ups — Fresh paint enhances curb appeal and interior aesthetics
  • Both Replace loose tiles — Fixing loose tiles improves functionality and appearance
  • Both Replace loose tiles — Fixing loose tiles improves functionality and appearance
  • Both Replace loose tiles — Fixing loose tiles improves functionality and appearance
  • Both Replace loose tiles — Fixing loose tiles improves functionality and appearance
  • Both Replace loose tiles — Fixing loose tiles improves functionality and appearance
  • Both Replace loose tiles — Fixing loose tiles improves functionality and appearance
  • Both Replace loose tiles — Fixing loose tiles improves functionality and appearance
  • Both Replace loose tiles — Fixing loose tiles improves functionality and appearance
  • Both Replace loose tiles — Fixing loose tiles improves functionality and appearance
  • Both Replace loose tiles — Fixing loose tiles improves functionality and appearance
  • Both Replace loose tiles — Fixing loose tiles improves functionality and appearance

Renovation cost estimate screening

Repair itemSeverityEst. cost
bathroom wall tiles · Some tiles appear loose Minor $500–3,000
bathroom wall tiles · Some tiles appear loose Minor $500–3,000
bathroom wall tiles · Some tiles appear loose Minor $500–3,000
bathroom wall tiles · Some tiles appear loose Minor $500–3,000
bathroom wall tiles · Some tiles appear loose Minor $500–3,000
bathroom wall tiles · Some tiles appear loose Minor $500–3,000
bathroom wall tiles · Some tiles appear loose Minor $500–3,000
bathroom wall tiles · Some tiles appear loose Minor $500–3,000
bathroom wall tiles · Some tiles appear loose Minor $500–3,000
bathroom wall tiles · Some tiles appear loose Minor $500–3,000
bathroom wall tiles · Some tiles appear loose Minor $500–3,000
bathroom wall tiles · Some tiles appear loose Minor $500–3,000
Total estimated repair cost · 12 items $6,000–36,000

Value-add ROI direction

  • Both Paint touch-ups — Fresh paint enhances curb appeal and interior aesthetics
  • Both Replace loose tiles — Fixing loose tiles improves functionality and appearance
  • Both Replace loose tiles — Fixing loose tiles improves functionality and appearance
  • Both Replace loose tiles — Fixing loose tiles improves functionality and appearance
  • Both Replace loose tiles — Fixing loose tiles improves functionality and appearance
  • Both Replace loose tiles — Fixing loose tiles improves functionality and appearance
  • Both Replace loose tiles — Fixing loose tiles improves functionality and appearance
  • Both Replace loose tiles — Fixing loose tiles improves functionality and appearance
  • Both Replace loose tiles — Fixing loose tiles improves functionality and appearance
  • Both Replace loose tiles — Fixing loose tiles improves functionality and appearance
  • Both Replace loose tiles — Fixing loose tiles improves functionality and appearance
  • Both Replace loose tiles — Fixing loose tiles improves functionality and appearance

ⓘ 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 — Princeton

Score
72/100
State rank
#53
US rank
#6278

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Mercer County · 33,615 people
City population
16,498
Metro
Bluefield, WV-VA
Population (ZIP)
16,498
Household income
$44,793
Rent vs Own
36.0% rent · 64.0% own
Severe rent burden
438.0

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 (89%)
Race & ethnicity
White 89% Two or more races 7% Black 3% Hispanic / Latino 1%
Common ancestry
Serbian 2% Slovak 1% Italian 1%
Foreign-born
1%
Languages at home
98% English-only · Arabic 1%

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
▲ 14.67%
Current HPI
220.0694
Rent YoY
Metro
Bluefield, WV-VA
State GDP YoY
F500 in state
0

Price history

1 event — show timeline
  • 2026-06-09 Listed $90,000 BBOR

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…