13435 Apple Harvest Dr, Martinsburg, WV, 25403 | $192/mo Cash Flow

Pending

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Currently Rented+ 1 more

2 Bed
2 Bath
1536 sft

311 National Ave, Winchester, VA, 22601

3 Bed
2 Bath
1808 sft

17911 Oak Ridge Dr, Hagerstown, MD, 21740

3 Bed
1 Bath
1364 sft

1375 Audubon Rd, Hedgesville, WV, 25427

3 Bed
1 Bath
805 sft

1042 Brinker 202 Dr, Hagerstown, MD, 21740

Nearby investment properties with comparable prices

2 Bed
2 Bath
864 sft

456 Rockview Ln, Great Cacapon, WV, 25422

2 Bed
2 Bath
4000 sft

1200 Grazier St, Martinsburg, WV, 25404

2 Bed
2 Bath
- sft

302 Goller Hill Ln, Hedgesville, WV, 25427

3 Bed
1 Bath
1614 sft

712 Sunset Ave, Hagerstown, MD, 21740

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 Martinsburg at 13435 Apple Harvest Dr, Martinsburg, WV, 25403 generates $1,783/mo in rent and, after a $1,346/mo payment, leaves $192/mo in cash flow. Total monthly income is $1,783/mo, and annual cash flow is $2,302/yr on $91,163 invested. Return on cash invested sits at 22.43% in year one, and rental yield is 7.78% on a $275,000 entry. Equity gained on principal adds $1,775/yr, while 5% annual appreciation builds toward $75,977 over five years. Five-year ROI reaches 115.85% and total cumulative return in cash sums $105,611. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,783/mo property income rather than buyer’s personal income.

Single Family

Built in 2000

N/A lot

$N/A/sqft

No HOA