CashFlowRE
Sign in Sign up
346 Mcdowell St Duplex
C Composite 57.73
Why this score? — see what drove the C 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 +22.1/30.0
  • ARV discount +7.5/15.0
  • DSCR +7.1/10.0
  • 1% rule +5.8/10.0
  • Appreciation +4.2/10.0
  • Condition / age +3.8/5.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Schools +1.6/10.0

$150,000

346 Mcdowell St · Welch, WV 24801
4 bd · 3.0 ba · 1,024 sqft · MultiFamily · 75 Days on market
Good condition ↓ 6% since listing

🖨 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

Great investment opportunity! This duplex offers 2 bedrooms and 1.5 baths in each unit and is perfect as a starter home with an income-producing property. Ideal for long-term rentals or Airbnb potential, with a convenient location close to town and the Hatfield-McCoy Trail. A great opportunity for investors or first-time buyers!

Key facts

  • Convenient location
  • Airbnb potential
  • Long-term rentals

Tags

INVESTMENT OPPORTUNITYINCOME-PRODUCING PROPERTYLONG-TERM RENTALSAIRBNB POTENTIALCONVENIENT LOCATION

Property features AI

Finance

  • Other: Zoning information available

Exterior

  • Home design: Residential income property
  • Construction: Shingle roof; Built area of approximately 2048
  • Exterior features: Covered porch

Interior

  • Flooring: Carpet; Hardwood
  • Interior features: Carpet and hardwood flooring

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 × 2.0-bed/1.5-bath units multifamily listed at $150k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $185 ($2k/yr) — positive. Per door: $93/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.

Location & tenants

  • Location reads 65/100 on livability (#126 in WV) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A-; Watch: schools F, amenities F, commute F.
  • Mcdowell County Schools (rural): math 14% / reading 28% proficiency, ranked #55 of 55 in WV (top 100%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 70% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 12 active listings in the ZIP; 7 units permitted in McDowell County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-1.6%/yr); year-one equity from $1k of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • McDowell County population projected at -48% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 75 days — a 6% lower offer ($141k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: flood insurance adds $56/mo.
  • Climate carrying-cost: severe flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $141,000 (6.0% below list)

Questions for the listing agent

  1. It's been on market 75 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. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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.
  9. 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.
  10. 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
1.08%
Cap rate
8.22%
Cash-on-cash
6.88%
DSCR
1.31
GRM
7.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-1.61% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-2.0%
Equity multiple
0.92×
Total profit
$-3,501
Equity at exit
$31,883
10-year hold
IRR
5.5%
Equity multiple
1.49×
Total profit
$20,526
Equity at exit
$29,920

Cash invested: $42,000 (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 24801

Home prices YoY
-1.8%
Active inventory
12
Price-to-rent
15.5×

Monthly cashflow live

Estimated rent
$1,617 medium interval (Pro) →
Mortgage (P&I)
$787
Tax est. 1.5%
$188 /mo · $2,250/yr
Insurance
$62
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$340
Net cashflow
$185

Break-even live

Break-even rent $1,382
Max offer price $150,000
Occupancy floor 84%

Sensitivity live

Price -10% $289 -5% $237 +0% $185 +5% $133 +10% $82
Rent -10% $58 -5% $121 +0% $185 +5% $249 +10% $313
Rate -1.0pp $261 -0.5pp $223 base $185 +0.5pp $146 +1.0pp $107

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

UnitsBedsBathsEst. rent
Total (2 units) $1,617

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
$37,500
Closing costs
$4,500
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 3 events

  1. 2026-05-19
    status Pending
  2. 2026-05-07
    price $150,000
  3. 2026-03-05
    listed $160,000 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 10/10 Extreme FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥96°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% 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
$19,404
− Mortgage interest
−$8,402
− Property taxes
−$2,250
− Insurance
−$1,416
− Repairs & maintenance
−$1,552
− Management
−$1,552
− Depreciation
−$4,364
Taxable loss
−$133
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$32
After-tax cash flow
$2,255/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 · 14 photos

Good 75/100 Cosmetic rehab

This two-unit property is in good condition with some minor repairs needed, particularly in landscaping and painting. It offers a great investment opportunity with potential for increased value through updates.

Repairs flagged

  • Minor Landscaping — The landscaping appears to be overgrown and in need of some trimming and maintenance.

Value-add opportunities

  • Both Landscaping — A well-maintained landscape can improve the curb appeal and increase both resale and rental value.
  • Both Painting — Painting the exterior can improve the curb appeal and increase both resale and rental value.
  • Both HVAC maintenance — A well-maintained HVAC system can improve comfort and energy efficiency, increasing both resale and rental value.

Renovation cost estimate screening

Repair itemSeverityEst. cost
Landscaping · The landscaping appears to be overgrown and in need of some trimming and maintenance. Minor $500–3,000
Total estimated repair cost · 1 items $500–3,000

Value-add ROI direction

  • Both Landscaping — A well-maintained landscape can improve the curb appeal and increase both resale and rental value.
  • Both Painting — Painting the exterior can improve the curb appeal and increase both resale and rental value.
  • Both HVAC maintenance — A well-maintained HVAC system can improve comfort and energy efficiency, increasing both resale and rental 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
Mcdowell County Schools
NCES district ID
5400810
Math proficiency
14% ▼ -8.00%
Reading proficiency
28% ▼ -6.00%
Median HH income
$23,725
Composite
16.18/100
National rank
#9229
State rank
#55 of 55 in WV

Livability — Welch

Score
65/100
State rank
#126
US rank
#13064

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Welch, WV
City population
5,107
Population (ZIP)
5,107

Population outlook (McDowell County) Hauer SSP2

Today (2025)
15,405 people
By 2030
13,475 · -12.5%
By 2040
10,266 · -33.4%
By 2050
7,970 · -48.3%
By 2075
5,023 · -67.4%
By 2100
3,714 · -75.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (72%)
Race & ethnicity
White 72% Black 20% Hispanic / Latino 6%
Hispanic origin (detail)
Common ancestry
Iranian 5% Italian 4%
Foreign-born
6% · Canada, Jamaica
Languages at home
94% English-only · Spanish 5%

Political lean MEDSL · McDowell

2024 margin
Solid R (+60.4) · D 19.1% · R 79.5% · Other 1.5%
2008→2024 swing
-68.9pp toward R · 2008: 8.5pp · 2024: -60.4pp
All cycles
2024: R+60.4 2020: R+58.5 2016: R+51.5 2012: R+30.1 2008: D+8.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -1.61%
Current HPI
88.0247
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

-6.2% since first listed
3 events — show timeline
  • 2026-05-19 Pending GVBOR
  • 2026-05-07 Price Changed $150,000 GVBOR
  • 2026-03-05 Listed $160,000 GVBOR

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…