CashFlowRE
Sign in Sign up
715 & 711 E Pike St Multi-family
B- Composite 67.85
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 +29.5/30.0
  • DSCR +10.0/10.0
  • 1% rule +7.8/10.0
  • ARV discount +7.5/15.0
  • Livability +4.0/5.0
  • Rent growth +3.4/5.0
  • Schools +3.0/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$160,000

715 & 711 E Pike St · Clarksburg, WV 26301
2 bd · 1.5 ba · 1,948 sqft · MultiFamily · 31 Days on market
Built 1930 4,356 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

Great opportunity to own 2 locations on East Pike Street just off of U. S. Route 50 Joyce St Exit. 715 E Pike features 2 income producing apartments. 711 E Pike Offer possibility of 1st floor office space and 2nd remodel into 2 possibly 3 income producing apartments. Together the buildings share a common parking lot. These two-story, corner lot properties offer both commercial/office and residential rental units. Call today for an appointment! 24 hr notice to show occupied units. All measurements are approximate. See agent remarks.

Key facts

  • Common parking lot
  • 4,356 sq ft lot
  • Community pool

Tags

1ST FLOOR OFFICE SPACECOMMON PARKING LOTCORNER LOT PROPERTIESCOMMERCIAL OFFICE RENTAL UNITSRESIDENTIAL RENTAL UNITS

Property features AI

Exterior

  • Parking: On-street parking
  • Security: Smoke detector(s)
  • Utilities: Public water; Public sewer; Cable available
  • Home design: Multi-family residential income property; 2 stories
  • Construction: Aluminum siding; Frame construction; Stucco exterior; Shingle roof
  • Exterior features: Storm door(s); Corner lot; Pool (community)

Interior

  • Kitchen: Refrigerator; Microwave; Range
  • Bedrooms: 2 bedrooms
  • Flooring: Ceramic tile; Tile; Wood
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Central air conditioning; Forced air heating; Natural gas heating
  • Interior features: Storm windows; Smoke detectors

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-bed/1.5-bath multifamily listed at $160k.

Deal economics

  • At list price, monthly cash flow is $573 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $160k).
  • Recommended offer: $155k (3.0% below list) — sets the bar for market timing.
  • Cap rate 10.6% vs local median 6.8% in Clarksburg — 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 81/100 on livability (#11 in WV, #1,521 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: amenities C-, crime D+, employment D-.
  • Harrison County Schools (town): math 29% / reading 43% proficiency, ranked #12 of 55 in WV (top 22%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Robert C Byrd High School (math 22% / reading 52%, grade F, #32 of 110 statewide, top 34%, 765 students, 0% FRL) — zoned schools average 0% FRL vs 43% district-wide (43 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising (+3.6%/yr); 54 active listings in the ZIP; 84 units permitted in Harrison County in 2024 (5 in 5+ unit buildings).
  • At $2,054/mo this rent would consume 49% of the median local household income ($50k/yr) (locally 765% 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 $5k of value loss. Plan a longer hold.
  • Harrison County population projected at -11% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.6% rent growth), your $45k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 31 days — a 3% lower offer ($155k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $105k; list at $160k implies a 52% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $155,200 (3.0% below list)

Questions for the listing agent

  1. It's been on market 31 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1930 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
1.28%
Cap rate
10.59%
Cash-on-cash
15.34%
DSCR
1.68
GRM
6.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.62% rent growth · sell at horizon

5-year hold
IRR
6.7%
Equity multiple
1.26×
Total profit
$11,840
Equity at exit
$23,857
10-year hold
IRR
16.6%
Equity multiple
2.40×
Total profit
$62,630
Equity at exit
$13,834

Cash invested: $44,800 (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 26301

Home prices YoY
-26.4%
Rents YoY
3.6%
Active inventory
54
Price-to-rent
13.0×

Monthly cashflow live

Estimated rent
$2,054 medium interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$144 /mo · $1,730/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$431
Net cashflow
$573

Break-even live

Break-even rent $1,329
Max offer price $160,000
Occupancy floor 67%

Sensitivity live

Price -10% $663 -5% $618 +0% $573 +5% $528 +10% $482
Rent -10% $411 -5% $492 +0% $573 +5% $654 +10% $735
Rate -1.0pp $653 -0.5pp $613 base $573 +0.5pp $531 +1.0pp $489

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

UnitsBedsBathsEst. rent
Total (2 units) $2,054

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
$40,000
Closing costs
$4,800
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 21 events

  1. 2026-06-21
    days on market $160,000 Active 31 DOM
  2. 2026-06-19
    days on market $160,000 Active 29 DOM
  3. 2026-06-18
    days on market $160,000 Active 28 DOM
  4. 2026-06-17
    days on market $160,000 Active 27 DOM
  5. 2026-06-16
    days on market $160,000 Active 26 DOM
  6. 2026-06-15
    days on market $160,000 Active 25 DOM
  7. 2026-06-14
    days on market $160,000 Active 23 DOM
  8. 2026-06-12
    days on market $160,000 Active 22 DOM
  9. 2026-06-09
    days on market $160,000 Active 19 DOM
  10. 2026-06-08
    days on market $160,000 Active 18 DOM
  11. 2026-06-07
    days on market $160,000 Active 17 DOM
  12. 2026-06-05
    days on market $160,000 Active 14 DOM
  13. 2026-06-03
    days on market $160,000 Active 13 DOM
  14. 2026-06-02
    days on market $160,000 Active 12 DOM
  15. 2026-06-01
    days on market $160,000 Active 11 DOM
  16. 2026-05-31
    days on market $160,000 Active 10 DOM
  17. 2026-05-30
    days on market $160,000 Active 9 DOM
  18. 2026-05-21
    listed $160,000 Active
  19. 2024-07-03
    soldstatus $105,000
  20. 2013-04-29
    soldstatus $58,000
  21. 1999-05-27
    soldstatus $69,900

ⓘ 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
$1,730 · $144/mo
Projected year-2 tax
$1,730 · $144/mo
Expected delta
$0/yr ($0/mo · -0.0%)

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$24,648
− Mortgage interest
−$8,962
− Property taxes
−$1,730
− Insurance
−$800
− Repairs & maintenance
−$1,972
− Management
−$1,972
− Depreciation
−$4,655
Taxable income
$4,558
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,094
After-tax cash flow
$5,780/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
Harrison County Schools
NCES district ID
5400510
Math proficiency
29% ▼ -10.00%
Reading proficiency
43% ▼ -3.00%
Median HH income
$43,269
Composite
30.48/100
National rank
#6222
State rank
#12 of 55 in WV

Livability — Clarksburg

Score
81/100
State rank
#11
US rank
#1521

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Clarksburg, WV
County
Harrison County · 44,316 people
City population
28,716
Metro
Clarksburg, WV
Population (ZIP)
28,716
Household income
$49,816
Rent vs Own
34.3% rent · 65.7% own
Severe rent burden
765.0

Population outlook (Harrison County) Hauer SSP2

Today (2025)
67,273 people
By 2030
65,963 · -1.9%
By 2040
63,033 · -6.3%
By 2050
59,999 · -10.8%
By 2075
52,524 · -21.9%
By 2100
42,654 · -36.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 5% Hispanic / Latino 2% Black 2%
Common ancestry
Slovak 2% Serbian 2% Lithuanian 1%
Foreign-born
0%
Languages at home
98% English-only · Other Indo-European 1%

Political lean MEDSL · Harrison

2024 margin
Solid R (+41.0) · D 28.5% · R 69.4% · Other 2.1%
2008→2024 swing
-27.6pp toward R · 2008: -13.3pp · 2024: -41.0pp
All cycles
2024: R+41.0 2020: R+37.6 2016: R+39.5 2012: R+23.5 2008: R+13.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -53.70%
Current HPI
149.308
Rent YoY
▲ 3.62%
Metro
Clarksburg, WV
State GDP YoY
F500 in state
0

Price history

+128.9% since first listed
4 events — show timeline
  • 2026-05-21 Listed $160,000 NCWVREIN
  • 2024-07-03 Sold (Public Records) $105,000 Public Records
  • 2013-04-29 Sold (Public Records) $58,000 Public Records
  • 1999-05-27 Sold (Public Records) $69,900 Public Records

Property tax history

+4.8%/yr

Latest (2025): $1,730 · +35.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…