117 Withrow LndgCaldwellWV24925
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowFew Caldwell rentals match the income profile of 117 Withrow Lndg, Caldwell, WV, 24925. Listed at $199,950, gross rent is $2,022/mo and net cash flow is $728/mo, a 12.14% yield well above national averages. DSCR 2.25 means Ziffy Mortgage can approve your loan on the property's income alone, bypassing personal income verification. The 5% annual appreciation trend adds $55,243 by year five with $1,842/yr in annual principal reduction, projecting $122,934 in total cumulative return.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 12.1% | 6.2% |
| Monthly Cash Flow | $728 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $2,022 |
| Total Monthly Debt Service | $1,215 |
| DSCR Ratio | 1.66x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Lot
Built in N/A
21.59 Acres lot
$N/A/sqft
$1,650 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 24925, Caldwell, WV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 474 (100%) |
| Owner Occupied HU | 311 (65.6%) |
| Renter Occupied HU | 73 (15.4%) |
| Vacant Housing Units | 90 (19.0%) |
| Median Home Value | $216,358 |
| Average Home Value | $234,719 |
Housing Distribution
Address Breakdown
Residential
472
Single Family
472
Multi-Family
0
Businesses
28
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
Lot
Built in N/A
21.59 Acres lot
$N/A/sqft
$1,650 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 24925, Caldwell, WV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 474 (100%) |
| Owner Occupied HU | 311 (65.6%) |
| Renter Occupied HU | 73 (15.4%) |
| Vacant Housing Units | 90 (19.0%) |
| Median Home Value | $216,358 |
| Average Home Value | $234,719 |
Housing Distribution
Address Breakdown
Residential
472
Single Family
472
Multi-Family
0
Businesses
28
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Rebecca Vasvary Gaujot • Fathom Realty, LLC
Mls Name: GVMLS
Mls Provider:
Mls ID: #23-413
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.