CashFlowRE
Sign in Sign up
391 Sunset View Rd
B- Composite 65.04
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 +25.1/30.0
  • DSCR +8.2/10.0
  • Appreciation +8.2/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.3/10.0
  • Livability +3.1/5.0
  • Schools +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$113,000

391 Sunset View Rd · Peterstown, WV 24963
3 bd · 1.5 ba · 1,436 sqft · SingleFamily public records · 111 Days on market
Built 1960

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Discover this beautifully maintained home on Sunset View Rd. in Bozoo, WV, nestled in the picturesque Monroe County. Make this one a primarty residence, Vacation spot or turn into an AirBnb. The property spans 0.55 acres of level, open, and fenced land. The home features 2 spacious bedrooms and 1.5 baths, complemented by two versatile smaller rooms perfect for an office, or hobby area. The living room boasts a charming masonry wood-burning fireplace, adding warmth and character. The property is enhanced by numerous out-buildings. Revel in the stunning mountain views from this tranquil property, situated on a dead-end road that offers a serene rural country setting, just 5 minutes from town.

Key facts

  • 0.55 acres
  • Fenced land
  • Dead-end road

Tags

0.55 ACRESFENCED LANDMASONRY WOOD-BURNING FIREPLACENUMEROUS OUT-BUILDINGSMOUNTAIN VIEWSDEAD-END ROAD

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/1.5-bath single-family listed at $113k.

Deal economics

  • At list price, monthly cash flow is $251 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $113k).
  • Recommended offer: $103k (9.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 61/100 on livability (#205 in WV) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B; Watch: amenities F, commute F, employment F.
  • Monroe County Schools (rural): math 27% / reading 35% proficiency, ranked #29 of 55 in WV (top 53%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Peterstown Elementary School (math 22% / reading 27%, grade F, #287 of 377 statewide, top 85%, 388 students, 0% FRL); Peterstown Middle School (math 24% / reading 40%, grade F, #46 of 109 statewide, top 46%, 317 students, 0% FRL); James Monroe High School (math 22% / reading 47%, grade F, #42 of 110 statewide, top 47%, 464 students, 0% FRL) — zoned schools average 0% FRL vs 48% district-wide (48 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 39 active listings in the ZIP.

Forward outlook

  • In year one you build about $8k of equity ($781 loan paydown + $7k appreciation (6.5% local appreciation)).
  • Monroe County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (6.5% appreciation + 3.0% rent growth), your $32k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 5, paydown + projected appreciation supports a ~$36k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 111 days — a 9% lower offer ($103k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 3y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $102,830 (9.0% below list)

Questions for the listing agent

  1. It's been on market 111 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1960 — 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 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?
  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
1.03%
Cap rate
8.96%
Cash-on-cash
9.53%
DSCR
1.42
GRM
8.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

6.46% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
24.2%
Equity multiple
2.63×
Total profit
$51,657
Equity at exit
$74,311
10-year hold
IRR
22.6%
Equity multiple
5.38×
Total profit
$138,579
Equity at exit
$137,681

Cash invested: $31,640 (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 24963

Home prices YoY
1.8%
Active inventory
39
Price-to-rent
8.1×

Monthly cashflow live

Estimated rent
$1,162 medium interval (Pro) →
Mortgage (P&I)
$593
Tax from tax record
$27 /mo · $328/yr
Insurance
$47
HOA
$0
Vacancy / Maint / Mgmt
$244
Net cashflow
$251

Break-even live

Break-even rent $844
Max offer price $113,000
Occupancy floor 73%

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
$28,250
Closing costs
$3,390
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 7 events

  1. 2025-12-01
    status Pending
  2. 2025-11-17
    historical Active Under Contract 699-char remark
    Show marketing remark (699 chars)

    Discover this beautifully maintained home on Sunset View Rd. in Bozoo, WV, nestled in the picturesque Monroe County. Make this one a primarty residence, Vacation spot or turn into an AirBnb. The property spans 0.55 acres of level, open, and fenced land. The home features 2 spacious bedrooms and 1.5 baths, complemented by two versatile smaller rooms perfect for an office, or hobby area. The living room boasts a charming masonry wood-burning fireplace, adding warmth and character. The property is enhanced by numerous out-buildings. Revel in the stunning mountain views from this tranquil property, situated on a dead-end road that offers a serene rural country setting, just 5 minutes from town.

  3. 2025-11-17
    historical Active Under Contract
    Show marketing remark (699 chars)

    Discover this beautifully maintained home on Sunset View Rd. in Bozoo, WV, nestled in the picturesque Monroe County. Make this one a primarty residence, Vacation spot or turn into an AirBnb. The property spans 0.55 acres of level, open, and fenced land. The home features 2 spacious bedrooms and 1.5 baths, complemented by two versatile smaller rooms perfect for an office, or hobby area. The living room boasts a charming masonry wood-burning fireplace, adding warmth and character. The property is enhanced by numerous out-buildings. Revel in the stunning mountain views from this tranquil property, situated on a dead-end road that offers a serene rural country setting, just 5 minutes from town.

  4. 2025-08-12
    listed $113,000 Active
    Show marketing remark (699 chars)

    Discover this beautifully maintained home on Sunset View Rd. in Bozoo, WV, nestled in the picturesque Monroe County. Make this one a primarty residence, Vacation spot or turn into an AirBnb. The property spans 0.55 acres of level, open, and fenced land. The home features 2 spacious bedrooms and 1.5 baths, complemented by two versatile smaller rooms perfect for an office, or hobby area. The living room boasts a charming masonry wood-burning fireplace, adding warmth and character. The property is enhanced by numerous out-buildings. Revel in the stunning mountain views from this tranquil property, situated on a dead-end road that offers a serene rural country setting, just 5 minutes from town.

  5. 2025-08-12
    status Active 699-char remark
    Show marketing remark (699 chars)

    Discover this beautifully maintained home on Sunset View Rd. in Bozoo, WV, nestled in the picturesque Monroe County. Make this one a primarty residence, Vacation spot or turn into an AirBnb. The property spans 0.55 acres of level, open, and fenced land. The home features 2 spacious bedrooms and 1.5 baths, complemented by two versatile smaller rooms perfect for an office, or hobby area. The living room boasts a charming masonry wood-burning fireplace, adding warmth and character. The property is enhanced by numerous out-buildings. Revel in the stunning mountain views from this tranquil property, situated on a dead-end road that offers a serene rural country setting, just 5 minutes from town.

  6. 2025-06-15
    historical 699-char remark
    Show marketing remark (699 chars)

    Discover this beautifully maintained home on Sunset View Rd. in Bozoo, WV, nestled in the picturesque Monroe County. Make this one a primarty residence, Vacation spot or turn into an AirBnb. The property spans 0.55 acres of level, open, and fenced land. The home features 2 spacious bedrooms and 1.5 baths, complemented by two versatile smaller rooms perfect for an office, or hobby area. The living room boasts a charming masonry wood-burning fireplace, adding warmth and character. The property is enhanced by numerous out-buildings. Revel in the stunning mountain views from this tranquil property, situated on a dead-end road that offers a serene rural country setting, just 5 minutes from town.

  7. 2023-06-14
    listed $113,000 Active 699-char remark
    Show marketing remark (699 chars)

    Discover this beautifully maintained home on Sunset View Rd. in Bozoo, WV, nestled in the picturesque Monroe County. Make this one a primarty residence, Vacation spot or turn into an AirBnb. The property spans 0.55 acres of level, open, and fenced land. The home features 2 spacious bedrooms and 1.5 baths, complemented by two versatile smaller rooms perfect for an office, or hobby area. The living room boasts a charming masonry wood-burning fireplace, adding warmth and character. The property is enhanced by numerous out-buildings. Revel in the stunning mountain views from this tranquil property, situated on a dead-end road that offers a serene rural country setting, just 5 minutes from town.

ⓘ 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
$328 · $27/mo
Projected year-2 tax
$667 · $56/mo
Expected delta
+$339/yr (+$28/mo · 103.4%)

ⓘ 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 5/10 Major
  • 🌡 Heat 3/10 Moderate 6 d/yr ≥94°F today · 16 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
$13,948
− Mortgage interest
−$6,330
− Property taxes
−$328
− Insurance
−$565
− Repairs & maintenance
−$1,116
− Management
−$1,116
− Depreciation
−$3,287
Taxable income
$1,207
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$290
After-tax cash flow
$2,726/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
Monroe County Schools
NCES district ID
5400960
Math proficiency
27% ▼ -9.00%
Reading proficiency
35% ▼ -8.00%
Median HH income
$37,855
Composite
25.85/100
National rank
#7351
State rank
#29 of 55 in WV

Livability — Peterstown

Score
61/100
State rank
#205
US rank
#18147

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
3,860

Population outlook (Monroe County) Hauer SSP2

Today (2025)
13,411 people
By 2030
13,266 · -1.1%
By 2040
12,829 · -4.3%
By 2050
12,174 · -9.2%
By 2075
10,395 · -22.5%
By 2100
7,805 · -41.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (96%)
Race & ethnicity
White 96% Two or more races 2% Black 2%
Common ancestry
Lithuanian 4% Portuguese 2% Romanian 1%
Foreign-born
0%

Political lean MEDSL · Monroe

2024 margin
Solid R (+61.8) · D 18.1% · R 79.9% · Other 1.9%
2008→2024 swing
-37.0pp toward R · 2008: -24.8pp · 2024: -61.8pp
All cycles
2024: R+61.8 2020: R+57.4 2016: R+57.3 2012: R+41.3 2008: R+24.8

Not yet ingested

Civics

Market trends

HPI YoY
▲ 6.46%
Current HPI
358.6575
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

+0.0% since first listed
7 events — show timeline
  • 2025-12-01 Pending GVBOR
  • 2025-11-17 Contingent MTCBOR
  • 2025-11-17 Contingent GVBOR
  • 2025-08-12 Listed $113,000 GVBOR
  • 2025-08-12 Relisted MTCBOR
  • 2025-06-15 Delisted MTCBOR
  • 2023-06-14 Listed $113,000 MTCBOR

Property tax history

+19.1%/yr

Latest (2025): $328 · +5.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…