CashFlowRE
Sign in Sign up
1452 Clearview Heights Rd
D+ Composite 48.34
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).

  • ARV discount +15.0/15.0
  • Cash flow +11.9/30.0
  • Appreciation +4.5/10.0
  • DSCR +3.5/10.0
  • Livability +3.1/5.0
  • Schools +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.4/10.0

$167,500

1452 Clearview Heights Rd · Sissonville, WV 25312
3 bd · 2.0 ba · 1,728 sqft · SingleFamily public records · 57 Days on market
Built 1973 9,148 sqft lot Est $202k · 17% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Easy living with this raised rancher with full walkout basement! This super cute home features 3 bedrooms, 2 on the main level and one on the lower level, two full bathrooms, updated kitchen, two living spaces, plenty of storage space, lower-level deck overlooking back yard. Plenty of parking, super convenient location!

Key facts

  • Updated appliances
  • Large deck
  • Modern aesthetic

Tags

MODERN AESTHETICUPDATED APPLIANCESSECOND FAMILY ROOMLARGE DECK

Property features AI

Exterior

  • Parking: Parking pad
  • Security: Smoke detector(s)
  • Utilities: Public water; Public sewer; Cable available
  • Home design: Single family residence; Residential property
  • Construction: Brick and vinyl siding exterior; Metal roof
  • Exterior features: Deck

Interior

  • Kitchen: Dishwasher; Electric range; Microwave; Refrigerator
  • Bedrooms: 6 total rooms (includes bedrooms and living spaces)
  • Flooring: Laminate flooring; Tile flooring; Vinyl flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central air conditioning; Electric forced air heating
  • Interior features: Eat-in kitchen; Insulated windows; Full basement with sump pump

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/2.0-bath single-family listed at $168k.

Deal economics

  • At list price, monthly cash flow is $-43 ($-517/yr) — negative.
  • To cash-flow at today's rent, offer at most $160k (4.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $124k (25.8% below list).
  • Recommended offer: $124k (25.8% below list) — sets the bar for 1% rule.
  • Cap rate 6.0% vs local median 4.1% in Sissonville — 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 62/100 on livability (#183 in WV) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A-; Watch: employment D+, amenities F, commute F.
  • Kanawha County Schools (suburban): math 29% / reading 40% proficiency, ranked #17 of 55 in WV (top 31%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Flinn Elementary School (math 32% / reading 32%, grade F, #191 of 377 statewide, top 56%, 439 students, 0% FRL); Sissonville Middle School (math 33% / reading 45%, grade F, #21 of 109 statewide, top 19%, 541 students, 0% FRL); Sissonville High School (math 17% / reading 42%, grade F, #69 of 110 statewide, top 71%, 563 students, 0% FRL) — zoned schools average 0% FRL vs 46% district-wide (46 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 40 active listings in the ZIP; 103 units permitted in Kanawha County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-1.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Kanawha County population projected at -17% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 57 days — a 3% lower offer ($162k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 3y 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 $145k; 16% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $124,254 (25.8% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 57 days. Have you received any prior offers? Is the seller open to a 26% concession, seller financing, or rate buy-down credit?
  3. Built in 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.74%
Cap rate
5.98%
Cash-on-cash
-1.10%
DSCR
0.95
GRM
11.2

CMA / ARV

ARV (on-the-fly)
$202,176
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7012 Kanawha Farm Cir 0.28mi 3/2.0 1,723 (-0%) 20mo $270,000 $157 70
7018 Kanawha Farm Cir 0.33mi 3/2.5 1,925 (+11%) 8mo $197,000 $102 57
1812 Oakwood Dr 0.69mi 3/2.5 1,628 (-6%) 22mo $190,000 $117 38

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

Projected returns pro-forma

-1.04% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-7.8%
Equity multiple
0.66×
Total profit
$-15,729
Equity at exit
$40,105
10-year hold
IRR
-1.0%
Equity multiple
0.91×
Total profit
$-4,161
Equity at exit
$41,834

Cash invested: $46,900 (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 25312

Home prices YoY
-0.5%
Active inventory
40
Price-to-rent
11.2×

Monthly cashflow live

Estimated rent
$1,243 medium interval (Pro) →
Mortgage (P&I)
$878
Tax from tax record
$77 /mo · $918/yr
Insurance
$70
HOA
$0
Vacancy / Maint / Mgmt
$261
Net cashflow
$-43

Break-even live

Break-even rent $1,297
Max offer price $159,885
Occupancy floor 98%

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
$41,875
Closing costs
$5,025
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. 2026-06-07
    statusdays on market $167,500 Pending 57 DOM
  2. 2026-06-05
    days on market $167,500 Active 56 DOM
  3. 2026-06-03
    days on market $167,500 Active 55 DOM
  4. 2026-06-02
    days on market $167,500 Active 54 DOM
  5. 2026-06-01
    days on market $167,500 Active 53 DOM
  6. 2026-05-31
    days on market $167,500 Active 52 DOM
  7. 2026-05-30
    days on market $167,500 Active 51 DOM
  8. 2026-05-11
    price $167,500
  9. 2026-04-09
    listed $172,500 Active
  10. 2026-03-09
    price $172,500
  11. 2026-01-22
    price $180,000
  12. 2025-11-18
    price $189,900
  13. 2025-11-03
    listed $199,900 Active
  14. 2024-03-29
    soldstatus $145,000 321-char remark
    Show marketing remark (321 chars)

    Easy living with this raised rancher with full walkout basement! This super cute home features 3 bedrooms, 2 on the main level and one on the lower level, two full bathrooms, updated kitchen, two living spaces, plenty of storage space, lower-level deck overlooking back yard. Plenty of parking, super convenient location!

  15. 2023-11-13
    listed $145,000 321-char remark
    Show marketing remark (321 chars)

    Easy living with this raised rancher with full walkout basement! This super cute home features 3 bedrooms, 2 on the main level and one on the lower level, two full bathrooms, updated kitchen, two living spaces, plenty of storage space, lower-level deck overlooking back yard. Plenty of parking, super convenient location!

  16. 1984-10-05
    soldstatus $10,000

ⓘ 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
$918 · $77/mo
Projected year-2 tax
$988 · $82/mo
Expected delta
+$70/yr (+$6/mo · 7.6%)

ⓘ 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 6/10 Major
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥100°F today · 19 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
$14,910
− Mortgage interest
−$9,383
− Property taxes
−$918
− Insurance
−$838
− Repairs & maintenance
−$1,193
− Management
−$1,193
− Depreciation
−$4,873
Taxable loss
−$3,486
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$837
After-tax cash flow
$319/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
Kanawha County Schools
NCES district ID
5400600
Math proficiency
29% ▼ -13.00%
Reading proficiency
40% ▼ -7.00%
Median HH income
$44,329
Composite
29.35/100
National rank
#6540
State rank
#17 of 55 in WV

Livability — Sissonville

Score
62/100
State rank
#183
US rank
#16829

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sissonville, WV
Population (ZIP)
10,089

Population outlook (Kanawha County) Hauer SSP2

Today (2025)
178,946 people
By 2030
172,906 · -3.4%
By 2040
159,874 · -10.7%
By 2050
148,148 · -17.2%
By 2075
123,257 · -31.1%
By 2100
96,454 · -46.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (96%)
Race & ethnicity
White 96% Two or more races 1%
Common ancestry
Slovak 2% Iranian 1% Serbian 1%

Political lean MEDSL · Kanawha

2024 margin
R (+17.4) · D 40.2% · R 57.6% · Other 2.2%
2008→2024 swing
-17.0pp toward R · 2008: -0.4pp · 2024: -17.4pp
All cycles
2024: R+17.4 2020: R+14.7 2016: R+20.6 2012: R+11.9 2008: R+0.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -1.04%
Current HPI
205.2853
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

+1575.0% since first listed
9 events — show timeline
  • 2026-05-11 Price Changed $167,500 KVBOR
  • 2026-04-09 Listed $172,500 KVBOR
  • 2026-03-09 Price Changed $172,500 KVBOR
  • 2026-01-22 Price Changed $180,000 KVBOR
  • 2025-11-18 Price Changed $189,900 KVBOR
  • 2025-11-03 Listed $199,900 KVBOR
  • 2024-03-29 Sold (MLS) $145,000 KVBOR
  • 2023-11-13 Listed $145,000 KVBOR
  • 1984-10-05 Sold (Public Records) $10,000 Public Records

Property tax history

+7.1%/yr

Latest (2025): $918 · +52.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…