CashFlowRE
Sign in Sign up
321 St Louis Ave
B- Composite 68.57
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 +26.7/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.1/10.0
  • 1% rule +5.8/10.0
  • 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

$114,900

321 St Louis Ave · Huntington, WV 25705
3 bd · 1.5 ba · 1,344 sqft · SingleFamily public records · 6 Days on market
Built 1927 4,792 sqft lot Est $145k · 21% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 321 St. Louis Avenue, where you?ll find a beautifully maintained 3-bedroom, 2 full-bath home offering just over 1,300 square feet on a nicely fenced double lot. Owned and lovingly cared for since 2006, this home showcases pride of ownership throughout, with numerous updates over the years. Major improvements include a new roof (2015), HVAC system (2019), deck (2017), Generac generator (2021), fully remodeled downstairs bathroom (2021), complete home rewiring (2020), and a stunning kitchen renovation in 2016 featuring white cabinetry, granite countertops, and stainless steel appliances. The home has also been recently pressure washed and freshly repainted inside, making it truly move-in ready. Step through the front door into a comfortable living room perfect for relaxing or entertaining, highlighted by beautiful original built-in wood cabinetry surrounding a decorative (non-working) fireplace. The spacious kitchen offers both style and functionality, ideal for everyday living. All three bedrooms are located upstairs along with a full bathroom, while the main level includes an additional full bath featuring a handicap-accessible walk-in bathtub. This charming home is ready for its next owner?schedule your tour today before it?s gone!

Key facts

  • Generac generator
  • Fenced double lot
  • Deck

Tags

FENCED DOUBLE LOTNEW ROOFHVAC SYSTEMDECKGENERAC GENERATORCOMPLETE HOME REWIRING

Property features AI

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Two stories
  • Construction: Frame construction with vinyl siding; Composition/shingle roof
  • Exterior features: Porch; Fenced yard; Storage

Interior

  • Kitchen: Dishwasher; Gas range; Microwave; Refrigerator
  • Flooring: Carpet; Hardwood; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central air conditioning; Forced air heating
  • Interior features: Insulated windows; Storage; Full 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 3-bed/1.5-bath single-family listed at $115k.

Deal economics

  • At list price, monthly cash flow is $310 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $115k).
  • Cap rate 9.5% vs local median 6.5% in Huntington — 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 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: Spring Hill Elementary School (math 17% / reading 22%, grade F, #350 of 377 statewide, top 95%, 381 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: 163 active listings in the ZIP; 2 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 $794 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $32k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts 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 $48k; list at $115k implies a 138% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1927 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $114,900

Questions for the listing agent

  1. Built in 1927 — 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. 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?
  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
1.08%
Cap rate
9.53%
Cash-on-cash
11.55%
DSCR
1.51
GRM
7.7

CMA / ARV

ARV (on-the-fly)
$145,152
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
321 St Louis Ave 0.00mi 3/2.0 1,344 (0%) 0mo $137,000 $102 98
129 North Ter 0.25mi 3/1.5 1,304 (-3%) 1mo $140,500 $108 82
143 North Ter 0.28mi 3/2.0 1,400 (+4%) 5mo $169,000 $121 74
160 Davis St 0.33mi 4/2.0 (+1) 1,344 (0%) 6mo $106,000 $79 72
234 Clemm St 0.52mi 3/1.0 1,382 (+3%) 8mo $100,000 $72 62
2069 Enslow Ave 0.60mi 3/1.5 1,403 (+4%) 8mo $230,000 $164 58
2856 Overlook Dr 0.59mi 3/2.0 1,276 (-5%) 8mo $141,500 $111 55
338 S Walnut St 0.54mi 3/1.0 1,479 (+10%) 8mo $162,500 $110 49
2837 Washington Blvd 0.57mi 2/1.5 (-1) 1,468 (+9%) 7mo $145,000 $99 47
2937 Hollywood Pl 0.52mi 3/2.0 1,539 (+14%) 8mo $30,000 $19 43
334 Gallaher St 0.64mi 2/1.0 (-1) 1,176 (-12%) 2mo $135,900 $116 41
1819 Magnolia Ln 0.70mi 3/1.5 1,540 (+15%) 8mo $115,000 $75 37

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
0.8%
Equity multiple
1.03×
Total profit
$1,039
Equity at exit
$17,132
10-year hold
IRR
10.4%
Equity multiple
1.81×
Total profit
$26,060
Equity at exit
$9,934

Cash invested: $32,172 (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 25705

Home prices YoY
-24.9%
Active inventory
163
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$1,241 medium interval (Pro) →
Mortgage (P&I)
$603
Tax from tax record
$20 /mo · $245/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$261
Net cashflow
$310

Break-even live

Break-even rent $849
Max offer price $114,900
Occupancy floor 70%

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
$28,725
Closing costs
$3,447
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1739 6th Ave Huntington, WV 1.0–2.0 1.0 825 $925 $1.12 44d 1 1.36mi
2489 1st Ave Unit 108 A Huntington, WV 2.0 1.5 1600 $1,495 $0.93 44d 1 1.49mi

Listing history 5 events

  1. 2026-04-16
    status Pending 1263-char remark
    Show marketing remark (1263 chars)

    Welcome to 321 St. Louis Avenue, where you?ll find a beautifully maintained 3-bedroom, 2 full-bath home offering just over 1,300 square feet on a nicely fenced double lot. Owned and lovingly cared for since 2006, this home showcases pride of ownership throughout, with numerous updates over the years. Major improvements include a new roof (2015), HVAC system (2019), deck (2017), Generac generator (2021), fully remodeled downstairs bathroom (2021), complete home rewiring (2020), and a stunning kitchen renovation in 2016 featuring white cabinetry, granite countertops, and stainless steel appliances. The home has also been recently pressure washed and freshly repainted inside, making it truly move-in ready. Step through the front door into a comfortable living room perfect for relaxing or entertaining, highlighted by beautiful original built-in wood cabinetry surrounding a decorative (non-working) fireplace. The spacious kitchen offers both style and functionality, ideal for everyday living. All three bedrooms are located upstairs along with a full bathroom, while the main level includes an additional full bath featuring a handicap-accessible walk-in bathtub. This charming home is ready for its next owner?schedule your tour today before it?s gone!

  2. 2026-04-16
    status Pending
    Show marketing remark (1263 chars)

    Welcome to 321 St. Louis Avenue, where you?ll find a beautifully maintained 3-bedroom, 2 full-bath home offering just over 1,300 square feet on a nicely fenced double lot. Owned and lovingly cared for since 2006, this home showcases pride of ownership throughout, with numerous updates over the years. Major improvements include a new roof (2015), HVAC system (2019), deck (2017), Generac generator (2021), fully remodeled downstairs bathroom (2021), complete home rewiring (2020), and a stunning kitchen renovation in 2016 featuring white cabinetry, granite countertops, and stainless steel appliances. The home has also been recently pressure washed and freshly repainted inside, making it truly move-in ready. Step through the front door into a comfortable living room perfect for relaxing or entertaining, highlighted by beautiful original built-in wood cabinetry surrounding a decorative (non-working) fireplace. The spacious kitchen offers both style and functionality, ideal for everyday living. All three bedrooms are located upstairs along with a full bathroom, while the main level includes an additional full bath featuring a handicap-accessible walk-in bathtub. This charming home is ready for its next owner?schedule your tour today before it?s gone!

  3. 2026-04-10
    listed $114,900 Active
    Show marketing remark (1263 chars)

    Welcome to 321 St. Louis Avenue, where you?ll find a beautifully maintained 3-bedroom, 2 full-bath home offering just over 1,300 square feet on a nicely fenced double lot. Owned and lovingly cared for since 2006, this home showcases pride of ownership throughout, with numerous updates over the years. Major improvements include a new roof (2015), HVAC system (2019), deck (2017), Generac generator (2021), fully remodeled downstairs bathroom (2021), complete home rewiring (2020), and a stunning kitchen renovation in 2016 featuring white cabinetry, granite countertops, and stainless steel appliances. The home has also been recently pressure washed and freshly repainted inside, making it truly move-in ready. Step through the front door into a comfortable living room perfect for relaxing or entertaining, highlighted by beautiful original built-in wood cabinetry surrounding a decorative (non-working) fireplace. The spacious kitchen offers both style and functionality, ideal for everyday living. All three bedrooms are located upstairs along with a full bathroom, while the main level includes an additional full bath featuring a handicap-accessible walk-in bathtub. This charming home is ready for its next owner?schedule your tour today before it?s gone!

  4. 2026-04-10
    listed $114,900 Active 1263-char remark
    Show marketing remark (1263 chars)

    Welcome to 321 St. Louis Avenue, where you?ll find a beautifully maintained 3-bedroom, 2 full-bath home offering just over 1,300 square feet on a nicely fenced double lot. Owned and lovingly cared for since 2006, this home showcases pride of ownership throughout, with numerous updates over the years. Major improvements include a new roof (2015), HVAC system (2019), deck (2017), Generac generator (2021), fully remodeled downstairs bathroom (2021), complete home rewiring (2020), and a stunning kitchen renovation in 2016 featuring white cabinetry, granite countertops, and stainless steel appliances. The home has also been recently pressure washed and freshly repainted inside, making it truly move-in ready. Step through the front door into a comfortable living room perfect for relaxing or entertaining, highlighted by beautiful original built-in wood cabinetry surrounding a decorative (non-working) fireplace. The spacious kitchen offers both style and functionality, ideal for everyday living. All three bedrooms are located upstairs along with a full bathroom, while the main level includes an additional full bath featuring a handicap-accessible walk-in bathtub. This charming home is ready for its next owner?schedule your tour today before it?s gone!

  5. 2006-07-03
    soldstatus $48,200

ⓘ 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
$245 · $20/mo
Projected year-2 tax
$678 · $56/mo
Expected delta
+$433/yr (+$36/mo · 177.0%)

ⓘ 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 5/10 Major 7 d/yr ≥102°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% 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
$14,892
− Mortgage interest
−$6,436
− Property taxes
−$245
− Insurance
−$574
− Repairs & maintenance
−$1,191
− Management
−$1,191
− Depreciation
−$3,343
Taxable income
$1,911
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$459
After-tax cash flow
$3,256/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)
20,668

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 (89%)
Race & ethnicity
White 89% Black 5% Two or more races 4% Hispanic / Latino 2% Asian 1%
Common ancestry
Slovak 3% Serbian 2% Lithuanian 2%
Foreign-born
2%
Languages at home
97% English-only · Spanish 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
▼ -57.08%
Current HPI
171.7797
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

+138.4% since first listed
5 events — show timeline
  • 2026-04-16 Pending HBRMLS
  • 2026-04-16 Pending KVBOR
  • 2026-04-10 Listed $114,900 KVBOR
  • 2026-04-10 Listed $114,900 HBRMLS
  • 2006-07-03 Sold (Public Records) $48,200 Public Records

Property tax history

+2.8%/yr

Latest (2025): $245 · +21.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…