12 Pitch Pine CtBunker HillWV25413
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 12 Pitch Pine Ct, Bunker Hill, WV, 25413 in Bunker Hill. Priced at $259,995, it generates $2,377/mo in gross rent and $823/mo in net monthly cash flow, a 10.97% yield that comfortably supports the 2.03 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $9,874. Five-year appreciation: $71,832. Equity from principal paydown: $2,395/yr. Total projected cumulative return: $154,328.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11% | 6.2% |
| Monthly Cash Flow | $823 | $450 |
City averages based on Bunker Hill market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,377 |
| Total Monthly Debt Service | $1,401 |
| DSCR Ratio | 1.70x |
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.
Townhouse
Built in 2023
3,049 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 25413, Bunker Hill, WV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,770 (100%) |
| Owner Occupied HU | 3,896 (81.7%) |
| Renter Occupied HU | 726 (15.2%) |
| Vacant Housing Units | 148 ( 3.1%) |
| Median Home Value | $289,150 |
| Average Home Value | $333,412 |
Housing Distribution
Address Breakdown
Residential
4,276
Single Family
4,276
Multi-Family
0
Businesses
105
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
Townhouse
Built in 2023
3,049 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 25413, Bunker Hill, WV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,770 (100%) |
| Owner Occupied HU | 3,896 (81.7%) |
| Renter Occupied HU | 726 (15.2%) |
| Vacant Housing Units | 148 ( 3.1%) |
| Median Home Value | $289,150 |
| Average Home Value | $333,412 |
Housing Distribution
Address Breakdown
Residential
4,276
Single Family
4,276
Multi-Family
0
Businesses
105
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: Bright MLS
Mls ID: #WVBE2048980