1496 Rolling LnHarpers FerryWV25425
INVESTMENT ANALYSIS
Investment Verdict
Income-ProducingSteady, low-maintenance, and fundable: 1496 Rolling Ln, Harpers Ferry, WV, 25425 in Harpers Ferry at $378,900. Rental yield 6.08%. The 6.08% yield and 1.13 DSCR put this right in the range Ziffy Mortgage approves for non-U.S. investors without W-2s or domestic credit. Appreciation at 5%/yr is projected to add $104,683 by year five, and $3,490/yr in principal reduction steadily grows the investor's stake. Total projected cumulative return: $125,513.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 6.1% | 7.2% |
| Monthly Cash Flow | $(272) | $1,250 |
City averages based on Harpers Ferry market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,920 |
| Total Monthly Debt Service | $2,042 |
| DSCR Ratio | 0.94x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 2018
0.57 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 25425, Harpers Ferry, WV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,093 (100%) |
| Owner Occupied HU | 4,517 (74.1%) |
| Renter Occupied HU | 830 (13.6%) |
| Vacant Housing Units | 746 (12.2%) |
| Median Home Value | $348,409 |
| Average Home Value | $381,230 |
Housing Distribution
Address Breakdown
Residential
5,399
Single Family
3,903
Multi-Family
1,496
Businesses
150
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 2018
0.57 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 25425, Harpers Ferry, WV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,093 (100%) |
| Owner Occupied HU | 4,517 (74.1%) |
| Renter Occupied HU | 830 (13.6%) |
| Vacant Housing Units | 746 (12.2%) |
| Median Home Value | $348,409 |
| Average Home Value | $381,230 |
Housing Distribution
Address Breakdown
Residential
5,399
Single Family
3,903
Multi-Family
1,496
Businesses
150
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Wilma Peters • EXP Realty, LLC
Mls Name: Bright MLS
Mls ID: #WVJF2020428