120 Keaton Cemetery RdBeaverWV25813
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid fundamentals define the investment case at 120 Keaton Cemetery Rd, Beaver, WV, 25813 in Beaver: $1,867/mo in rent, $328/mo in net income, 8.46% gross yield, 1.57 DSCR, all at $265,000. Ziffy Mortgage's DSCR mortgage qualifies using the property's income alone, clearing approval without U.S. residency or credit. Five-year equity from $73,215 in appreciation and $2,441/yr in principal paydown projects total cumulative return of $121,111.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8.5% | 6.2% |
| Monthly Cash Flow | $328 | $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 | $1,867 |
| Total Monthly Debt Service | $1,434 |
| DSCR Ratio | 1.30x |
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 1978
1.22 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 25813, Beaver, WV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,573 (100%) |
| Owner Occupied HU | 1,743 (67.7%) |
| Renter Occupied HU | 519 (20.2%) |
| Vacant Housing Units | 311 (12.1%) |
| Median Home Value | $184,219 |
| Average Home Value | $221,857 |
Housing Distribution
Address Breakdown
Residential
1,967
Single Family
1,931
Multi-Family
36
Businesses
232
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 1978
1.22 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 25813, Beaver, WV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,573 (100%) |
| Owner Occupied HU | 1,743 (67.7%) |
| Renter Occupied HU | 519 (20.2%) |
| Vacant Housing Units | 311 (12.1%) |
| Median Home Value | $184,219 |
| Average Home Value | $221,857 |
Housing Distribution
Address Breakdown
Residential
1,967
Single Family
1,931
Multi-Family
36
Businesses
232
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Luke Richmond • EXIT ELEVATION REALTY
Mls Name: Beckley BOR
Mls Provider:
Mls ID: #88353
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.