122 Beall Dr, Gassaway, WV, 26624 | $34/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
1 Bath
1440 sft

451 Harley Brown Dr, Flatwoods, WV, 26621

3 Bed
2 Bath
2000 sft

496 Happy Holw, Orlando, WV, 26412

1 Bed
1 Bath
875 sft

12086 Herold Rd, Sutton, WV, 26601

3 Bed
1 Bath
1134 sft

311 River St, Gassaway, WV, 26624

Nearby investment properties with comparable prices

Rental Income+ 1 more

$ 165,000

ROI

Cash Flow/m

3 Bed
2 Bath
1504 sft

9926 Cedar Creek Rd, Cedarville, WV, 26611

4 Bed
2 Bath
2106 sft

171 Salt Lick Rd, Sutton, WV, 26601

Motivated Seller+ 1 more

3 Bed
1 Bath
2176 sft

206 College St, Glenville, WV, 26351

4 Bed
2 Bath
- sft

890 Lower Level Run Rd, Cedarville, WV, 26611

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 Gassaway at 122 Beall Dr, Gassaway, WV, 26624 offers $1,133/mo rent that, after a $930/mo payment, leaves $34/mo cash flow. Total monthly income is $1,133/mo, and annual cash flow is $403/yr on $62,985 cash. Return on cash invested measures 20.55% in year one, and rental yield stands at 7.16% at a $190,000 entry. Equity gained on principal adds $1,226/yr while 5% annual appreciation compounds into $52,494 by year five. Five-year ROI records 105.78% and total cumulative return in cash reaches $66,624. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,133/mo property income versus a $930/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Manufactured

Built in 2006

0.99 Acres lot

$N/A/sqft

No HOA