CashFlowRE
Sign in Sign up
4408 11th Ave Multi-family
D Composite 43.08
Why this score? — see what drove the D 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 +15.5/30.0
  • ARV discount +7.5/15.0
  • DSCR +4.8/10.0
  • Schools +3.6/10.0
  • Livability +3.6/5.0
  • 1% rule +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$140,000

4408 11th Ave · Parkersburg, WV 26101
3 bd · 2.0 ba · 1,412 sqft · MultiFamily public records · 5 Days on market
Built 1940 7,501 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: 1 unit. estimate disagrees with records

Listing remarks

Welcome to 4408 11th Avenue in Parkersburg, WV! This charming home invites you to explore its myriad possibilities. Featuring a welcoming front porch, perfect for enjoying morning coffee or evening relaxation, this residence boasts three spacious bedrooms and two bathrooms, making it ideal for families or those seeking extra space. One of the standout features is the two kitchens, offering versatility for culinary enthusiasts. Imagine hosting gatherings or creating your dream kitchen in this unique setup! Situated conveniently near shopping, entertainment, and parks, this location ensures you have everything you need just moments away. The nice backyard provides ample space for outdoor act

Key facts

  • 7,501 sq ft lot
  • Parking
  • Built 1940

Property features AI

Finance

  • Financial info: Annual taxes listed (see public records)

Exterior

  • Parking: Driveway
  • Utilities: Public water; Public sewer
  • Home design: Two-story home; Vinyl siding; Asphalt/fiberglass roof
  • Construction: Built according to public records; Vinyl siding construction; Asphalt/fiberglass roof
  • Exterior features: Public water; Public sewer; Lot approximately 0.172 acres

Interior

  • Bedrooms: One main-level bedroom
  • Bathrooms: Two full bathrooms; One main-level bathroom
  • Heating & cooling: Baseboard heating; Ceiling fans; Wall/window air conditioning units
  • Interior features: Updated/remodeled condition; Unfinished basement

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/2.0-bath multifamily listed at $140k.

Deal economics

  • At list price, monthly cash flow is $57 ($681/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $113k (19.3% below list).
  • Recommended offer: $113k (19.3% below list) — sets the bar for 1% rule.
  • Cap rate 6.8% vs local median 5.5% in Parkersburg — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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+, commute F, employment 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.
  • Zoned schools: Martin Elementary School (math 22% / reading 27%, grade F, #287 of 377 statewide, top 85%, 207 students, 0% FRL); Edison Middle School (math 33% / reading 48%, grade F, #16 of 109 statewide, top 16%, 575 students, 0% FRL); Parkersburg South High School (math 28% / reading 49%, grade F, #30 of 110 statewide, top 27%, 1,454 students, 0% FRL) — zoned schools average 0% FRL vs 47% district-wide (47 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 149 active listings in the ZIP; 124 units permitted in Wood County in 2024 (33 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $968 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.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $17k; list at $140k implies a 724% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate flood risk; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $113,002 (19.3% below list)

Questions for the listing agent

  1. Built in 1940 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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 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
0.81%
Cap rate
6.78%
Cash-on-cash
1.74%
DSCR
1.08
GRM
10.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-13.6%
Equity multiple
0.51×
Total profit
$-19,136
Equity at exit
$20,874
10-year hold
IRR
-4.8%
Equity multiple
0.69×
Total profit
$-12,269
Equity at exit
$12,105

Cash invested: $39,200 (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
149
Price-to-rent
10.3×

Monthly cashflow live

Estimated rent
$1,130 medium interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$43 /mo · $522/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$237
Net cashflow
$57

Break-even live

Break-even rent $1,058
Max offer price $140,000
Occupancy floor 90%

Sensitivity live

Price -10% $136 -5% $96 +0% $57 +5% $17 +10% $-23
Rent -10% $-33 -5% $12 +0% $57 +5% $101 +10% $146
Rate -1.0pp $127 -0.5pp $92 base $57 +0.5pp $20 +1.0pp $-16

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
$35,000
Closing costs
$4,200
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 5 events

  1. 2026-06-22
    days on market $140,000 Active 5 DOM
  2. 2026-06-21
    days on market $140,000 Active 4 DOM
  3. 2026-06-19
    days on market $140,000 Active 2 DOM
  4. 2026-06-18
    remarks 699-char remark
  5. 2026-06-18
    listed $140,000 Active 1 DOM

ⓘ 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
$522 · $43/mo
Projected year-2 tax
$826 · $69/mo
Expected delta
+$304/yr (+$25/mo · 58.4%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 5/10 Major FEMA zone X (unshaded) · 27% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥102°F today · 18 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
$13,560
− Mortgage interest
−$7,842
− Property taxes
−$522
− Insurance
−$700
− Repairs & maintenance
−$1,085
− Management
−$1,085
− Depreciation
−$4,073
Taxable loss
−$1,746
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$419
After-tax cash flow
$1,100/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
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

+723.5% since first listed
2 events — show timeline
  • 2026-06-17 Listed $140,000 MLSNOW
  • 1987-09-29 Sold (Public Records) $17,000 Public Records

Property tax history

+8.8%/yr

Latest (2025): $522 · +20.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…