18 Beacon Dr, Martinsburg, WV, 25403 | $851/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2229 sft

414 Silver Birch Dr, Ranson, WV, 25438

3 Bed
2 Bath
2357 sft

1 Braxton Ave, Ranson, WV, 25438

3 Bed
3 Bath
2229 sft

414 Silver Birch Drive Laurel LOT 243, Ranson, WV, 25438

3 Bed
1 Bath
1120 sft

605 N Marshall St, Ranson, WV, 25438

Nearby investment properties with comparable prices

3 Bed
3 Bath
1470 sft

219 Olympus Rd, Charles Town, WV, 25414

3 Bed
4 Bath
1922 sft

77 Gray Silver Rd LOT 85, Inwood, WV, 25428

3 Bed
3 Bath
1708 sft

LOT 591 Kinkade Ct, Martinsburg, WV, 25403

3 Bed
3 Bath
1966 sft

98 Zander Rd, Inwood, WV, 25428

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 18 Beacon Dr, Martinsburg, WV, 25403 priced at $342,000 converts $2,830/mo rent into $851/mo cash flow after a $1,674/mo obligation. Total monthly income equals $2,830/mo, and annual cash flow totals $10,213/yr on $113,373 invested. Return on cash invested prints 28.92% in year one, and rental yield reads 9.93% against a $342,000 entry. Equity gained on principal adds $2,207/yr, while 5% annual appreciation compiles into $94,488 by year five. Five-year ROI reaches 150.66% and total cumulative return in cash sums $170,806. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,830/mo property income covering a $1,674/mo payment, not borrower’s personal income.

Single Family

Built in 1973

0.52 Acres lot

$N/A/sqft

No HOA