CashFlowRE
Sign in Sign up
1347 Jackson Ave
D+ Composite 49.86
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 +19.3/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.1/10.0
  • 1% rule +5.0/10.0
  • Livability +4.0/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$124,900

1347 Jackson Ave · Huntington, WV 25704
4 bd · 2.0 ba · 1,456 sqft · Manufactured · 13 Days on market
Built 2018 8,276 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This recently renovated home offers 4 bedrooms on a split floor plan with a massive owner's suite. The home also has a separate laundry room with a open floor plan for the common areas. New flooring and paint make this home move in ready for the next buyer! Seller may offer financing based on credit approval.

Key facts

  • 8,276 sq ft lot
  • Built 2018
  • Listed 13 days

Property features AI

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Residential manufactured home
  • Construction: Vinyl siding
  • Exterior features: Composition shingle roof

Interior

  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central air conditioning; Electric forced-air heating
  • Interior features: 7 total rooms; No basement

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/2.0-bath manufactured listed at $125k.

Deal economics

  • At list price, monthly cash flow is $137 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $125k).

Location & tenants

  • Location reads 79/100 on livability (#16 in WV, #2,045 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, cost of living A+; Watch: crime F, employment F.
  • Cabell County Schools (urban): math 31% / reading 42% proficiency, ranked #13 of 55 in WV (top 24%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Central City Elementary School (math 22% / reading 22%, grade F, #324 of 377 statewide, top 89%, 407 students, 0% FRL); Huntington Middle School (math 21% / reading 35%, grade F, #66 of 109 statewide, top 63%, 647 students, 0% FRL); Huntington High School (math 26% / reading 50%, grade F, #31 of 110 statewide, top 28%, 1,704 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: 76 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 61 units permitted in Cabell County in 2024 (5 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $864 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 6y 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 $10k; list at $125k implies a 1149% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $124,900

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. Crime grade is F 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?
  3. 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?
  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
1.00%
Cap rate
7.61%
Cash-on-cash
4.69%
DSCR
1.21
GRM
8.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-9.0%
Equity multiple
0.67×
Total profit
$-11,514
Equity at exit
$18,623
10-year hold
IRR
0.5%
Equity multiple
1.04×
Total profit
$1,240
Equity at exit
$10,799

Cash invested: $34,972 (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 25704

Home prices YoY
-13.7%
Active inventory
76
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$1,250 medium interval (Pro) →
Mortgage (P&I)
$655
Tax from tax record
$144 /mo · $1,724/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$262
Net cashflow
$137

Break-even live

Break-even rent $1,077
Max offer price $124,900
Occupancy floor 84%

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
$31,225
Closing costs
$3,747
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.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
457 Overby Rd Huntington, WV 3.0 1.5 1724 $1,250 $0.73 44d 1 0.70mi

Listing history 7 events

  1. 2026-05-20
    status Pending
  2. 2026-05-19
    status Pending 310-char remark
    Show marketing remark (310 chars)

    This recently renovated home offers 4 bedrooms on a split floor plan with a massive owner's suite. The home also has a separate laundry room with a open floor plan for the common areas. New flooring and paint make this home move in ready for the next buyer! Seller may offer financing based on credit approval.

  3. 2026-05-07
    listed $124,900 Active
    Show marketing remark (310 chars)

    This recently renovated home offers 4 bedrooms on a split floor plan with a massive owner's suite. The home also has a separate laundry room with a open floor plan for the common areas. New flooring and paint make this home move in ready for the next buyer! Seller may offer financing based on credit approval.

  4. 2026-05-07
    listed $124,900 Active 310-char remark
    Show marketing remark (310 chars)

    This recently renovated home offers 4 bedrooms on a split floor plan with a massive owner's suite. The home also has a separate laundry room with a open floor plan for the common areas. New flooring and paint make this home move in ready for the next buyer! Seller may offer financing based on credit approval.

  5. 2021-07-15
    soldstatus $10,000 168-char remark
    Show marketing remark (168 chars)

    Great visibility and high traffic area. Corner of 14th St. West & Jackson Ave. Good location for storage units or commercial building. Property has been surveyed.

  6. 2021-04-15
    soldstatus $4,000
  7. 2020-10-26
    listed $10,000 168-char remark
    Show marketing remark (168 chars)

    Great visibility and high traffic area. Corner of 14th St. West & Jackson Ave. Good location for storage units or commercial building. Property has been surveyed.

ⓘ 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
$1,724 · $144/mo
Projected year-2 tax
$1,724 · $144/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 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥102°F today · 19 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
$15,000
− Mortgage interest
−$6,996
− Property taxes
−$1,724
− Insurance
−$624
− Repairs & maintenance
−$1,200
− Management
−$1,200
− Depreciation
−$3,633
Taxable loss
−$378
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$91
After-tax cash flow
$1,733/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
Cabell County Schools
NCES district ID
5400180
Math proficiency
31% ▼ -7.00%
Reading proficiency
42% ▼ -6.00%
Median HH income
$36,426
Composite
30.26/100
National rank
#6285
State rank
#13 of 55 in WV

Livability — Huntington

Score
79/100
State rank
#16
US rank
#2045

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Huntington, WV
City population
25,795
Population (ZIP)
14,413

Population outlook (Cabell County) Hauer SSP2

Today (2025)
97,574 people
By 2030
98,060 · +0.5%
By 2040
98,817 · +1.3%
By 2050
100,185 · +2.7%
By 2075
105,895 · +8.5%
By 2100
105,948 · +8.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Two or more races 5% Black 2%
Common ancestry
Italian 3% Serbian 2% Slovak 2%
Foreign-born
1% · Canada
Languages at home
99% English-only · French/Haitian/Cajun 1%

Political lean MEDSL · Cabell

2024 margin
Strong R (+21.9) · D 38.0% · R 59.9% · Other 2.0%
2008→2024 swing
-11.8pp toward R · 2008: -10.1pp · 2024: -21.9pp
All cycles
2024: R+21.9 2020: R+18.0 2016: R+25.5 2012: R+13.9 2008: R+10.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -32.21%
Current HPI
202.1322
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

+1149.0% since first listed
7 events — show timeline
  • 2026-05-20 Pending KVBOR
  • 2026-05-19 Pending HBRMLS
  • 2026-05-07 Listed $124,900 HBRMLS
  • 2026-05-07 Listed $124,900 KVBOR
  • 2021-07-15 Sold (MLS) $10,000 HBRMLS
  • 2021-04-15 Sold (Public Records) $4,000 Public Records
  • 2020-10-26 Listed $10,000 HBRMLS

Property tax history

+25.8%/yr

Latest (2025): $1,724 · +105.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…