4 bd · 3.0 ba ·
1,024 sqft ·
Built —
· MultiFamily
· Pending
· 75 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,617/mo
Mortgage (P&I)
−$787
Tax + insurance
−$306
HOA
−$0
Vac / Maint / Mgmt
−$340
Net cashflow
$185/mo
Annual
$2,223/yr
Cap rate
8.22%
Cash-on-cash
6.88%
DSCR
1.31
1% rule
1.08%
Cash to close
$42,000
Investor read
This is a 2 × 2.0-bed/1.5-bath units multifamily listed at $150k. Condition is rated good.
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).
It's been on market 75 days — a 6% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $141k (6.0% below list) — sets the bar for market timing.
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.
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: amenities F, commute F, employment 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.
Zoned schools: Sandy River Middle School (math 16% / reading 40%, grade F, #66 of 109 statewide, top 63%, 239 students, 0% FRL) — zoned schools average 0% FRL vs 70% district-wide (70 pts lower); this property's tenant base skews higher-income than the district average.
Watch-outs: flood insurance adds $56/mo.
Market conditions: 12 active listings in the ZIP; 7 units permitted in McDowell County in 2024 (0 in 5+ unit buildings).
McDowell County population projected at -48% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
Climate carrying-cost: severe flood risk — expect insurance premiums to compound above CPI over the hold.
Questions for listing agent
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?
Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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.
Repairs flagged (vision-AI assessment)
Minor: Landscaping
— The landscaping appears to be overgrown and in need of some trimming and maintenance.
CashFlowRE · CFR-Y6G18B59RBRG3W
· Data 4 weeks agocashflowre.app · 2026-05-29