118 Telluride Way, Charles Town, WV, 25414 | $388/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1714 sft

301 Yale Dr, Winchester, VA, 22602

2 Bed
2 Bath
1120 sft

66 Park Ave, Harpers Ferry, WV, 25425

3 Bed
2 Bath
1232 sft

572 Mimosa Dr, Martinsburg, WV, 25404

- Bed
- Bath
- sft

29 Gentle Breeze Dr #FRMGG5, Bunker Hill, WV, 25413

Nearby investment properties with comparable prices

3 Bed
3 Bath
1470 sft

86 Olympus Rd, Charles Town, WV, 25414

2 Bed
2 Bath
1156 sft

510 Oxford Way, Martinsburg, WV, 25405

3 Bed
3 Bath
1584 sft

4723 Harpers Ferry Rd, Sharpsburg, MD, 21782

3 Bed
3 Bath
1481 sft

LOT 25 Night Star Ter, Kearneysville, WV, 25430

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Charles Town at 118 Telluride Way, Charles Town, WV, 25414 generates $2,400/mo in rent and, after a $1,702/mo payment, leaves $388/mo in cash flow. Total monthly income is $2,400/mo, and annual cash flow is $4,655/yr on $115,286 invested. Return on cash invested sits at 23.95% in year one, and rental yield is 8.28% on a $347,770 entry. Equity gained on principal adds $2,244/yr, while 5% annual appreciation builds toward $96,082 over five years. Five-year ROI reaches 123.96% and total cumulative return in cash sums $142,906. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,400/mo property income rather than buyer’s personal income.

Townhouse

Built in 2024

N/A lot

$N/A/sqft

No HOA