1805 Kelly Island Rd, Martinsburg, WV, 25405 | $577/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
1 Bath
1352 sft

339 Logans Run Dr, Kearneysville, WV, 25430

3 Bed
2 Bath
1340 sft

60 Expedition Ct, Martinsburg, WV, 25403

3 Bed
2 Bath
1414 sft

72 Cimarron Dr, Martinsburg, WV, 25405

3 Bed
1 Bath
1303 sft

63 Declaration Dr, Inwood, WV, 25428

Nearby investment properties with comparable prices

York II Garage Plan, The Gallery Townhomes

3 Bed
2 Bath
1340 sft

York II Garage Plan, The Gallery Townhomes, Martinsburg, WV, 25403

3 Bed
3 Bath
1668 sft

123 Brashear Ct, Martinsburg, WV, 25403

3 Bed
2 Bath
1340 sft

York II Garage Plan, The Gallery Townhomes, Martinsburg, WV, 25403

3 Bed
3 Bath
1442 sft

6180 Gunnison Dr, 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

Investment property for sale in Martinsburg at 1805 Kelly Island Rd, Martinsburg, WV, 25405 offers a 9.25% rental yield on a $299,900 purchase with $2,312/mo rent. Total monthly income registers $2,312/mo, and a $1,468/mo payment leaves $577/mo available for distribution. Annual cash flow reaches $6,919/yr on $99,417 to close, and return on cash invested stands at 26.87% in year one. Equity gained on principal adds $1,935/yr while 5% annual appreciation supports $82,857 over five years. Portfolio math shows five-year ROI at 139.65% and total cumulative return in cash at $138,832. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,312/mo property income against a $1,468/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 1945

0.51 Acres lot

$N/A/sqft

No HOA