120 Ellis St, Martinsburg, WV, 25404 | $278/mo Cash Flow

For Sale

Currently Rented

Rental Income

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
884 sft

10801 Oak Valley Dr, Hagerstown, MD, 21740

2 Bed
1 Bath
987 sft

851 Florida Ave, Hagerstown, MD, 21740

Rental Income+ 1 more

2 Bed
1 Bath
1038 sft

13873 Cresspond Rd, Clear Spring, MD, 21722

2 Bed
1 Bath
912 sft

18331 College Rd, Hagerstown, MD, 21740

Nearby investment properties with comparable prices

3 Bed
3 Bath
1476 sft

113 E Moler Ave, Martinsburg, WV, 25404

2 Bed
2 Bath
1288 sft

720 Naples Dr, Hagerstown, MD, 21740

2 Bed
2 Bath
1104 sft

53 Diane Dr, Martinsburg, WV, 25404

2 Bed
2 Bath
- sft

80 Sunbrook Ln #170, Hagerstown, MD, 21742

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

Investment property for sale in Martinsburg at 120 Ellis St, Martinsburg, WV, 25404 earns $278/mo cash flow from $2,008/mo rent with a $1,463/mo payment. Total monthly income totals $2,008/mo, and annual cash flow totals $3,341/yr on $99,119 capital. ROI tracks 23.28% on current figures, and rental yield reads 8.06% at a $299,000 purchase. Equity gained on principal adds $1,929/yr, and 5% annual appreciation supports $82,608 over five years. Five-year ROI reaches 120.4% and total cumulative return in cash sums $119,338. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,008/mo property income instead of your personal income.

Multi Family

Built in 1940

0.22 sqft lot

$N/A/sqft

No HOA