152 Shady Acres LnDanielsWV25832
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 152 Shady Acres Ln, Daniels, WV, 25832 in Daniels. Priced at $249,000, it generates $2,177/mo in gross rent and $736/mo in net monthly cash flow, a 10.49% yield that comfortably supports the 1.94 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $8,833. Five-year appreciation: $68,794. Equity from principal paydown: $2,293/yr. Total projected cumulative return: $141,333.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10.5% | 6.2% |
| Monthly Cash Flow | $736 | $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 | $2,177 |
| Total Monthly Debt Service | $1,342 |
| DSCR Ratio | 1.62x |
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 1978
0.37 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 1978
0.37 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: Luke Richmond • EXIT ELEVATION REALTY
Mls Name: Beckley BOR
Mls ID: #91135