905 Laurel Rd · Charleston, WV 25314

$39,900

3 bd · 1.5 ba · 1,335 sqft · SingleFamily public records · 31 Days on market

Built 1920 9,583 sqft lot ↓ 31% since listing

---

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
• 1% rule +10.0/10.0
• DSCR +10.0/10.0
• ARV discount +7.5/15.0
• Livability +4.2/5.0
• Schools +2.9/10.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0
• Appreciation +0.0/10.0

Key facts

• 9,583 sq ft lot
• Built 1920
• Listed 30 days

Property features AI

Exterior

• Utilities: Public water; Public sewer
• Home design: Single-family residence; Residential property
• Construction: Frame and plaster construction; Composition/shingle roof
• Exterior features: Front porch

Interior

• Bedrooms: 7 total rooms (bedroom count not specified)
• Flooring: Carpet; Vinyl
• Bathrooms: 1 full bathroom; 1 half bathroom
• Heating & cooling: Forced air heating
• Interior features: Storm windows; Full basement

What this means for you Summary

Snapshot

• This is a 3-bed/1.5-bath single-family listed at $40k.

Deal economics

• At list price, monthly cash flow is $699 ($8k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($1k rent vs $40k).
• Recommended offer: $39k (3.0% below list) — sets the bar for market timing.
• Cap rate 27.3% vs local median 3.8% in Charleston — 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 85/100 on livability (#3 in WV, #524 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: crime 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: Overbrook Elementary School (math 57% / reading 57%, grade C+, #23 of 377 statewide, top 7%, 349 students, 0% FRL); John Adams Middle School (math 45% / reading 63%, grade B-, #2 of 109 statewide, top 1%, 705 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.
• Zoned-school proficiency averages 56% at this address vs 34% district-wide (+21 pts) — the actual schools serving this property are materially stronger than the Kanawha County Schools average implies; a family-tenant draw the district grade alone would hide.
• Market conditions: 115 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 (-3.0%/yr); year-one equity from $276 of loan paydown is wiped out by about $1k 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.
• At projected returns (-3.0% appreciation + 3.0% rent growth), your $11k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

• It's been on market 31 days — a 3% lower offer ($39k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

• Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.

Recommended offer $38,703 (3.0% below list)

Questions for the listing agent

1. It's been on market 31 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
2. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
4. Schools are A-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?
5. 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?
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: 3.17% ✓
• Cap rate: 27.32%
• Cash-on-cash: 75.08%
• DSCR: 4.34
• GRM: 2.6

CMA / ARV

• ARV (on-the-fly): $160,200
• Comps found: 12

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
1012 Circle Rd	0.10mi	3/1.0	1,364 (+2%)	4mo	$175,000	$128	87
1016 Circle Rd	0.10mi	3/2.0	1,512 (+13%)	16mo	$170,000	$112	58
1122 Spruce Rd	0.29mi	3/1.5	1,420 (+6%)	22mo	$170,000	$120	58
1540 Ravinia Rd	0.67mi	2/1.0 (-1)	1,383 (+4%)	6mo	$137,500	$99	51
1420 Ravinia Rd	0.68mi	2/1.0 (-1)	1,285 (-4%)	6mo	$164,000	$128	50
6 Observatory Rd	0.64mi	2/2.0 (-1)	1,415 (+6%)	4mo	$197,500	$140	50
1528 Ravinia Rd	0.61mi	4/2.0 (+1)	1,260 (-6%)	12mo	$185,000	$147	45
1602 Ravinia Rd	0.71mi	3/1.0	1,170 (-12%)	10mo	$163,000	$139	36
847 Sherwood Rd	0.65mi	3/1.0	1,196 (-10%)	19mo	$135,600	$113	35
1536 Ravinia Rd	0.65mi	3/2.0	1,160 (-13%)	14mo	$132,000	$114	34
1639 Ravinia Rd	0.71mi	3/1.0	1,503 (+13%)	12mo	$160,000	$106	34
1624 Ravinia Rd	0.69mi	4/2.0 (+1)	1,432 (+7%)	24mo	$110,000	$77	29

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: 75.0%
• Equity multiple: 4.41×
• Total profit: $38,090
• Equity at exit: $5,949

10-year hold

• IRR: 78.7%
• Equity multiple: 9.11×
• Total profit: $90,636
• Equity at exit: $3,450

Cash invested: $11,172 (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.

Methodology + full state rankings →

ZIP-level market 25314

• Home prices YoY: -32.9%
• Active inventory: 115
• Price-to-rent: 2.6×

Monthly cashflow live

• Estimated rent: $1,265 medium
• Mortgage (P&I): −$209
• Tax from tax record: −$75 /mo · $897/yr
• Insurance: −$17
• HOA: −$0
• Vacancy / Maint / Mgmt: −$266
• Net cashflow: $699

Break-even live

Break-even rent $381

Max offer price $39,900

Occupancy floor 40%

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: $9,975
• Closing costs: $1,197
• Reserves months: —
• Total cash needed: —

Listing history 18 events

1. 2026-06-19
   days on market $39,900 Active 31 DOM
2. 2026-06-18
   days on market $39,900 Active 30 DOM
3. 2026-06-17
   days on market $39,900 Active 29 DOM
4. 2026-06-16
   days on market $39,900 Active 28 DOM
5. 2026-06-15
   days on market $39,900 Active 27 DOM
6. 2026-06-14
   days on market $39,900 Active 25 DOM
7. 2026-06-12
   days on market $39,900 Active 24 DOM
8. 2026-06-09
   days on market $39,900 Active 21 DOM
9. 2026-06-08
   days on market $39,900 Active 20 DOM
10. 2026-06-07
    days on market $39,900 Active 19 DOM
11. 2026-06-05
    days on market $39,900 Active 16 DOM
12. 2026-06-03
    days on market $39,900 Active 15 DOM
13. 2026-06-02
    days on market $39,900 Active 14 DOM
14. 2026-06-01
    days on market $39,900 Active 13 DOM
15. 2026-05-31
    days on market $39,900 Active 12 DOM
16. 2026-05-30
    days on market $39,900 Active 11 DOM
17. 2026-05-18
    listed $39,900 Active
18. 1995-08-23
    soldstatus $57,500

ⓘ 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: $897 · $75/mo
• Projected year-2 tax: $897 · $75/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 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 1/10 Low 0 unhealthy d/yr today · 0 by 30 yrs out

Taxation est. · year 1

• Rental income: $15,184
• − Mortgage interest: −$2,235
• − Property taxes: −$897
• − Insurance: −$200
• − Repairs & maintenance: −$1,215
• − Management: −$1,215
• − Depreciation: −$1,161
• Taxable income: $8,263
• Est. tax owed @ 24.0%: −$1,983
• After-tax cash flow: $6,405/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 — Charleston

• Score: 85/100
• State rank: #3
• US rank: #524

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Charleston, WV
• City population: 33,502
• Population (ZIP): 15,742

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 (85%)
• Race & ethnicity: White 85% Two or more races 5% Asian 5% Black 4% Hispanic / Latino 2%
• Common ancestry: Slovak 3% Serbian 3% Lithuanian 3%
• Foreign-born: 5% · China, Canada
• Languages at home: 93% English-only · Other Indo-European 3% Spanish 2% Other Asian/Pacific 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: ▼ -80.67%
• Current HPI: 164.9358
• Rent YoY: —
• Metro: —
• State GDP YoY: —
• F500 in state: 0

Price history

-30.6% since first listed

2 events — show timeline

• 2026-05-18 Listed $39,900 KVBOR
• 1995-08-23 Sold (Public Records) $57,500 Public Records

Property tax history

-0.0%/yr

Latest (2025): $897 · -15.5% YoY. Source: county tax records.