104 Rappahannock RunFalling WatersWV25419
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Falling Waters at 104 Rappahannock Run, Falling Waters, WV, 25419 offers $2,711/mo rent that, after a $2,006/mo payment, leaves $340/mo cash flow. Total monthly income is $2,711/mo, and annual cash flow is $4,074/yr on $135,882 cash. Return on cash invested measures 22.91% in year one, and rental yield stands at 7.94% at a $409,900 entry. Equity gained on principal adds $2,645/yr while 5% annual appreciation compounds into $113,248 by year five. Five-year ROI records 118.4% and total cumulative return in cash reaches $160,888. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,711/mo property income versus a $2,006/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2022
0.39 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 25419, Falling Waters, WV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,917 (100%) |
| Owner Occupied HU | 4,619 (78.1%) |
| Renter Occupied HU | 925 (15.6%) |
| Vacant Housing Units | 373 ( 6.3%) |
| Median Home Value | $343,353 |
| Average Home Value | $360,467 |
Housing Distribution
Address Breakdown
Residential
5,402
Single Family
5,247
Multi-Family
155
Businesses
166
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Scott Wachtel • Path Realty
Mls Name: Bright MLS
Mls ID: #WVBE2044058