CashFlowRE
Sign in Sign up
606 Bird St Duplex
B- Composite 69.47
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
  • Schools +3.6/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$149,900

606 Bird St · Parkersburg, WV 26101
4 bd · 2.0 ba · — sqft · MultiFamily · 87 Days on market
Built 1952 Fair condition 1,999 sqft lot

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks

Fully occupied duplex in Parkersburg with steady income history. Each unit has 2 bed 1 bath. On street and off street parking. On site laundry hookups are available.

Key facts

  • 1,999 sq ft lot
  • Parking
  • Built 1952

Property features AI

Finance

  • Other: Annual tax amount listed (not included per instructions)
  • Financial info: One building with two leased 2-bedroom units; Unit rents: one at $750, one at $675

Exterior

  • Parking: Driveway parking; On-street parking
  • Utilities: Public water; Public sewer
  • Home design: Two-story building
  • Construction: Shingle roof; Construction includes asbestos and stone materials; Built (year source: assessor)
  • Exterior features: Public sewer; Public water

Interior

  • Bedrooms: Two 2-bedroom units (each unit has 2 bedrooms)
  • Bathrooms: Two units each with 1 bathroom; 2 full bathrooms total in the building
  • Heating & cooling: Baseboard electric heating; Wall/window cooling units
  • Interior features: 8 total rooms

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 2 × 2-bed/1.0-bath units multifamily listed at $150k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $769 ($9k/yr) — positive. Per door: $385/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $141k (6.0% below list) — sets the bar for market timing.
  • Cap rate 12.5% vs local median 5.6% in Parkersburg — 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 (#46 in WV) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime D+, schools F, commute F.
  • Wood County Schools (urban): math 38% / reading 48% proficiency, ranked #3 of 55 in WV (top 6%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 148 active listings in the ZIP; 124 units permitted in Wood County in 2024 (33 in 5+ unit buildings).
  • At $2,285/mo this rent would consume 56% of the median local household income ($49k/yr) (locally 723% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Wood County population projected at -13% 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 $42k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 87 days — a 6% lower offer ($141k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1952 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate flood risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $140,906 (6.0% below list)

Questions for the listing agent

  1. It's been on market 87 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  5. Built in 1952 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  8. 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?
  9. Crime grade is D 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?
  10. 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.
  11. 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.
  12. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.52%
Cap rate
12.45%
Cash-on-cash
21.99%
DSCR
1.98
GRM
5.5

CMA / ARV

No comps found within radius.

Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1212 Lynn St 0.67mi 4/2.0 8mo $118,000 49
820 Lynn St 0.64mi 3/2.0 (-1) 14mo $62,200 41
2032 17th St 0.65mi 4/3.0 1,960 17mo $178,000 $91 39

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
14.7%
Equity multiple
1.59×
Total profit
$24,737
Equity at exit
$22,351
10-year hold
IRR
23.4%
Equity multiple
3.02×
Total profit
$84,766
Equity at exit
$12,961

Cash invested: $41,972 (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 26101

Home prices YoY
-27.3%
Active inventory
148
Price-to-rent
10.9×

Monthly cashflow live

Estimated rent
$2,285 medium interval (Pro) →
Mortgage (P&I)
$786
Tax est. 1.5%
$187 /mo · $2,248/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$480
Net cashflow
$769

Break-even live

Break-even rent $1,311
Max offer price $149,900
Occupancy floor 61%

Sensitivity live

Price -10% $873 -5% $821 +0% $769 +5% $717 +10% $666
Rent -10% $589 -5% $679 +0% $769 +5% $859 +10% $950
Rate -1.0pp $845 -0.5pp $807 base $769 +0.5pp $730 +1.0pp $691

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $2,285

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
$37,475
Closing costs
$4,497
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 18 events

  1. 2026-06-21
    days on market $149,900 Active 87 DOM
  2. 2026-06-19
    days on market $149,900 Active 85 DOM
  3. 2026-06-18
    days on market $149,900 Active 84 DOM
  4. 2026-06-17
    days on market $149,900 Active 83 DOM
  5. 2026-06-16
    days on market $149,900 Active 82 DOM
  6. 2026-06-15
    days on market $149,900 Active 81 DOM
  7. 2026-06-14
    days on market $149,900 Active 79 DOM
  8. 2026-06-12
    days on market $149,900 Active 78 DOM
  9. 2026-06-09
    days on market $149,900 Active 75 DOM
  10. 2026-06-08
    days on market $149,900 Active 74 DOM
  11. 2026-06-07
    days on market $149,900 Active 73 DOM
  12. 2026-06-05
    days on market $149,900 Active 70 DOM
  13. 2026-06-03
    days on market $149,900 Active 69 DOM
  14. 2026-06-02
    days on market $149,900 Active 68 DOM
  15. 2026-06-01
    days on market $149,900 Active 67 DOM
  16. 2026-05-31
    days on market $149,900 Active 66 DOM
  17. 2026-05-30
    days on market $149,900 Active 65 DOM
  18. 2026-03-26
    listed $149,900 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 5/10 Major FEMA zone X (unshaded) · 27% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 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
$27,420
− Mortgage interest
−$8,397
− Property taxes
−$2,248
− Insurance
−$750
− Repairs & maintenance
−$2,194
− Management
−$2,194
− Depreciation
−$4,361
Taxable income
$7,277
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,747
After-tax cash flow
$7,484/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.

Condition & rehab AI · 5 photos

Fair 45/100 Moderate rehab

This two-unit property requires moderate rehabilitation, focusing on exterior repairs and maintenance to improve its resale and rental value.

Repairs flagged

  • Major Paint — Painted exterior shows significant wear
  • Moderate Siding — Siding appears weathered

Value-add opportunities

  • Both Paint exterior — Fresh paint would improve curb appeal and value
  • Both Replace siding — New siding would significantly improve the home's appearance and value

Renovation cost estimate screening

Repair itemSeverityEst. cost
Paint · Painted exterior shows significant wear Major $15,000–50,000
Siding · Siding appears weathered Moderate $3,000–15,000
Total estimated repair cost · 2 items $18,000–65,000

Value-add ROI direction

  • Both Paint exterior — Fresh paint would improve curb appeal and value
  • Both Replace siding — New siding would significantly improve the home's appearance and value

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Wood County Schools
NCES district ID
5401620
Math proficiency
38% ▼ -10.00%
Reading proficiency
48% ▼ -4.00%
Median HH income
$42,363
Composite
36.22/100
National rank
#4728
State rank
#3 of 55 in WV

Livability — Parkersburg

Score
72/100
State rank
#46
US rank
#5841

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Parkersburg, WV
County
Wood County · 44,810 people
City population
44,810
Metro
Parkersburg-Vienna, WV
Population (ZIP)
28,005
Household income
$48,710
Rent vs Own
31.8% rent · 68.2% own
Severe rent burden
723.0

Population outlook (Wood County) Hauer SSP2

Today (2025)
84,304 people
By 2030
82,420 · -2.2%
By 2040
78,133 · -7.3%
By 2050
73,639 · -12.7%
By 2075
63,093 · -25.2%
By 2100
50,461 · -40.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Two or more races 3% Hispanic / Latino 2% Black 1%
Common ancestry
Serbian 2% Slovak 2% Lithuanian 1%
Foreign-born
1%

Political lean MEDSL · Wood

2024 margin
Solid R (+43.0) · D 27.6% · R 70.7% · Other 1.6%
2008→2024 swing
-14.4pp toward R · 2008: -28.7pp · 2024: -43.0pp
All cycles
2024: R+43.0 2020: R+42.0 2016: R+47.8 2012: R+32.5 2008: R+28.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -76.52%
Current HPI
203.4508
Rent YoY
Metro
Parkersburg-Vienna, WV
State GDP YoY
F500 in state
0

Price history

1 event — show timeline
  • 2026-03-26 Listed $149,900 MLSNOW

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…