CashFlowRE
Sign in Sign up
323 Bluefield Ave
B+ Composite 77.96
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 +30.0/30.0
  • DSCR +10.0/10.0
  • Appreciation +10.0/10.0
  • 1% rule +9.3/10.0
  • ARV discount +7.5/15.0
  • Livability +3.6/5.0
  • Schools +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$69,900

323 Bluefield Ave · Princeton, WV 24740
3 bd · 2.0 ba · 1,624 sqft · SingleFamily public records · 122 Days on market
Built 1930

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

2 Story home near all Princeton has to offer. Walking distance to downtown restaurants and attractions. Master bedroom on the main level. Open kitchen/living room concept.

Key facts

  • 2 story home
  • Built 1930
  • Listed 121 days

Tags

2 STORY HOMEWALKING DISTANCE TO DOWNTOWN

Property features AI

Finance

  • Other: Property listed by ONE REALTY GROUP; Directions: From Mercer St turn right onto South 9th, then left onto Bluefield Ave — home will be on the right.

Exterior

  • Parking: Gravel parking
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; 2 stories
  • Construction: Frame construction
  • Exterior features: Front porch

Interior

  • Bathrooms: 2 full bathrooms
  • Heating & cooling: No heating system specified
  • Interior features: Crawl space 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/2.0-bath single-family listed at $70k.

Deal economics

  • At list price, monthly cash flow is $282 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($997 rent vs $70k).
  • Recommended offer: $62k (12.0% below list) — sets the bar for market timing.
  • Cap rate 11.1% 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+, schools 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.
  • 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 $7k of equity ($483 loan paydown + $7k 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 $20k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 5, paydown + projected appreciation supports a ~$35k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 122 days — a 12% lower offer ($62k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 4y ago; this cycle's ask has dropped $10k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $61,512 (12.0% below list)

Questions for the listing agent

  1. It's been on market 122 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1930 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. 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
1.43%
Cap rate
11.14%
Cash-on-cash
17.31%
DSCR
1.77
GRM
5.8

CMA / ARV

ARV (on-the-fly)
$159,152
Comps found
10
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
703 Bluefield Ave 0.20mi 3/2.0 1,659 (+2%) 16mo $133,000 $80 74
508 Harrison St 0.13mi 3/1.5 1,411 (-13%) 14mo $144,000 $102 58
1207 E Main St 0.58mi 3/2.0 1,580 (-3%) 14mo $200,000 $127 57
205 N 1st St 0.26mi 3/1.0 1,507 (-7%) 23mo $120,000 $80 53
805 Harrison St 0.27mi 3/1.5 1,411 (-13%) 14mo $144,000 $102 51
201 Walnut St 0.56mi 3/2.0 1,682 (+4%) 23mo $120,000 $71 49
103 College Ave 0.71mi 4/1.5 (+1) 1,680 (+3%) 21mo $153,000 $91 37
607 Hale Ave 0.72mi 4/1.5 (+1) 1,776 (+9%) 11mo $151,300 $85 35
908 Christie Ave 0.67mi 3/2.0 1,395 (-14%) 21mo $150,500 $108 27
1208 North Walker St 0.70mi 3/3.0 1,824 (+12%) 21mo $178,000 $98 26

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
37.1%
Equity multiple
3.87×
Total profit
$56,083
Equity at exit
$62,971
10-year hold
IRR
32.0%
Equity multiple
8.72×
Total profit
$151,068
Equity at exit
$135,800

Cash invested: $19,572 (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
5.8×

Monthly cashflow live

Estimated rent
$997 medium interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$109 /mo · $1,311/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$209
Net cashflow
$282

Break-even live

Break-even rent $639
Max offer price $69,900
Occupancy floor 67%

Sensitivity live

Price -10% $322 -5% $302 +0% $282 +5% $263 +10% $243
Rent -10% $204 -5% $243 +0% $282 +5% $322 +10% $361
Rate -1.0pp $318 -0.5pp $300 base $282 +0.5pp $264 +1.0pp $246

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
$17,475
Closing costs
$2,097
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 27 events

  1. 2026-06-19
    days on market $69,900 Active 122 DOM
  2. 2026-06-18
    days on market $69,900 Active 121 DOM
  3. 2026-06-17
    days on market $69,900 Active 120 DOM
  4. 2026-06-16
    days on market $69,900 Active 119 DOM
  5. 2026-06-15
    days on market $69,900 Active 118 DOM
  6. 2026-06-14
    days on market $69,900 Active 116 DOM
  7. 2026-06-12
    days on market $69,900 Active 115 DOM
  8. 2026-06-09
    days on market $69,900 Active 112 DOM
  9. 2026-06-08
    days on market $69,900 Active 111 DOM
  10. 2026-06-07
    days on market $69,900 Active 110 DOM
  11. 2026-06-05
    days on market $69,900 Active 107 DOM
  12. 2026-06-02
    days on market $69,900 Active 105 DOM
  13. 2026-06-01
    days on market $69,900 Active 104 DOM
  14. 2026-05-31
    days on market $69,900 Active 103 DOM
  15. 2026-05-30
    days on market $69,900 Active 102 DOM
  16. 2026-05-18
    status Active
  17. 2026-02-23
    price $69,900
  18. 2026-02-13
    listed $79,900 Active
  19. 2025-10-24
    listed Active
  20. 2025-08-13
    price
  21. 2025-07-15
    price
  22. 2025-06-11
    price
  23. 2025-05-08
    listed Active
  24. 2022-12-02
    soldstatus $80,000
  25. 2022-11-30
    soldstatus $80,000
  26. 2022-09-27
    listed $75,000
  27. 1994-11-02
    soldstatus $15,000

ⓘ 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
$1,311 · $109/mo
Projected year-2 tax
$1,311 · $109/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 3/10 Moderate
  • 🌡 Heat 3/10 Moderate 8 d/yr ≥91°F today · 23 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
$11,959
− Mortgage interest
−$3,915
− Property taxes
−$1,311
− Insurance
−$350
− Repairs & maintenance
−$957
− Management
−$957
− Depreciation
−$2,033
Taxable income
$2,436
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$585
After-tax cash flow
$2,804/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
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

Census place
Princeton, WV
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

+366.0% since first listed
12 events — show timeline
  • 2026-05-18 Relisted MTCBOR
  • 2026-02-23 Price Changed $69,900 MTCBOR
  • 2026-02-13 Listed $79,900 MTCBOR
  • 2025-10-24 Listed MTCBOR
  • 2025-08-13 Price Changed MTCBOR
  • 2025-07-15 Price Changed MTCBOR
  • 2025-06-11 Price Changed MTCBOR
  • 2025-05-08 Listed MTCBOR
  • 2022-12-02 Sold (Public Records) $80,000 Public Records
  • 2022-11-30 Sold (MLS) $80,000 MTCBOR
  • 2022-09-27 Listed $75,000 MTCBOR
  • 1994-11-02 Sold (Public Records) $15,000 Public Records

Property tax history

+4.2%/yr

Latest (2025): $1,311 · +101.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…