1193 Destiny RdLeonWV25123
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 1193 Destiny Rd, Leon, WV, 25123 in Leon. Priced at $110,000, it generates $1,366/mo in gross rent and $729/mo in net monthly cash flow, a 14.9% yield that comfortably supports the 2.76 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $8,749. Five-year appreciation: $30,391. Equity from principal paydown: $1,013/yr. Total projected cumulative return: $88,453.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 14.9% | 6.2% |
| Monthly Cash Flow | $729 | $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 | $1,366 |
| Total Monthly Debt Service | $593 |
| DSCR Ratio | 2.30x |
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.
Single Family
Built in 1999
11.81 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 25123, Leon, WV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,717 (100%) |
| Owner Occupied HU | 1,244 (72.5%) |
| Renter Occupied HU | 167 ( 9.7%) |
| Vacant Housing Units | 306 (17.8%) |
| Median Home Value | $192,161 |
| Average Home Value | $253,408 |
Housing Distribution
Address Breakdown
Residential
1,404
Single Family
1,403
Multi-Family
1
Businesses
42
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
Single Family
Built in 1999
11.81 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 25123, Leon, WV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,717 (100%) |
| Owner Occupied HU | 1,244 (72.5%) |
| Renter Occupied HU | 167 ( 9.7%) |
| Vacant Housing Units | 306 (17.8%) |
| Median Home Value | $192,161 |
| Average Home Value | $253,408 |
Housing Distribution
Address Breakdown
Residential
1,404
Single Family
1,403
Multi-Family
1
Businesses
42
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Daphne Keesecker • Cornerstone Realty, LLC
Mls Name: KVBR
Mls Provider:
Mls ID: #278101
Disclaimer: Copyright Kanawha Valley Board of REALTORS. All rights reserved. Information is deemed reliable but not guaranteed.