128 Locust StDanielsWV25832
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeNot flashy, but dependably profitable, 128 Locust St, Daniels, WV, 25832 in Daniels is listed at $245,000 and delivers $1,717/mo in rent and $299/mo in net monthly cash flow. The 8.41% yield and 1.56 DSCR provide the underwriting comfort Ziffy Mortgage needs to approve a DSCR loan without W-2 or tax-return documentation. Projected 5% annual appreciation adds $67,689 over five years, and $2,256/yr in principal reduction supplements cash return. Total projected cumulative return: $111,736.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8.4% | 6.2% |
| Monthly Cash Flow | $299 | $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 | $1,717 |
| Total Monthly Debt Service | $1,320 |
| 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 1971
0.56 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 25832, Daniels, WV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,058 (100%) |
| Owner Occupied HU | 1,450 (70.5%) |
| Renter Occupied HU | 346 (16.8%) |
| Vacant Housing Units | 262 (12.7%) |
| Median Home Value | $232,692 |
| Average Home Value | $310,000 |
Housing Distribution
Address Breakdown
Residential
1,856
Single Family
1,856
Multi-Family
0
Businesses
93
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 1971
0.56 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 25832, Daniels, WV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,058 (100%) |
| Owner Occupied HU | 1,450 (70.5%) |
| Renter Occupied HU | 346 (16.8%) |
| Vacant Housing Units | 262 (12.7%) |
| Median Home Value | $232,692 |
| Average Home Value | $310,000 |
Housing Distribution
Address Breakdown
Residential
1,856
Single Family
1,856
Multi-Family
0
Businesses
93
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Charles Eller • RE/MAX PLATINUM REALTY, LLC
Mls Name: Beckley BOR
Mls ID: #93213