144 Raphael Ct, Martinsburg, WV, 25403 | $1,032/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1700 sft

LOT 585 Thoroughbred Ter, Martinsburg, WV, 25404

3 Bed
2 Bath
1856 sft

509 E Moler Ave, Martinsburg, WV, 25404

3 Bed
2 Bath
1735 sft

2729 Martinsburg Pike, Stephenson, VA, 22656

3 Bed
3 Bath
1927 sft

15 Montague Way, Inwood, WV, 25428

Nearby investment properties with comparable prices

3 Bed
2 Bath
1344 sft

17528 Cedar Lawn Dr, Hagerstown, MD, 21740

2 Bed
4 Bath
2032 sft

46 Fishhook Ln, Hedgesville, WV, 25427

Airbnb Potential+ 2 more

3 Bed
2 Bath
1251 sft

19 Snowflake Ln, Hedgesville, WV, 25427

3 Bed
2 Bath
1664 sft

5816 Cherry Run Rd, Hedgesville, WV, 25427

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 144 Raphael Ct, Martinsburg, WV, 25403 priced at $289,000 converts $2,705/mo rent into $1,032/mo cash flow after a $1,415/mo obligation. Total monthly income equals $2,705/mo, and annual cash flow totals $12,388/yr on $95,804 invested. Return on cash invested prints 32.84% in year one, and rental yield reads 11.23% against a $289,000 entry. Equity gained on principal adds $1,865/yr, while 5% annual appreciation compiles into $79,845 by year five. Five-year ROI reaches 171.69% and total cumulative return in cash sums $164,486. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,705/mo property income covering a $1,415/mo payment, not borrower’s personal income.

Townhouse

Built in 2005

5,310 sqft lot

$N/A/sqft

No HOA