1882 Goodwill RdHuntingtonWV25704
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThis Huntington rental at 1882 Goodwill Rd, Huntington, WV, 25704 sits in the solid-income band: 10.93% gross yield, $1,184/mo rent, $432/mo net after the $585/mo debt service, DSCR 2.02. Entry price of $130,000 is well-calibrated for the income it produces. Ziffy Mortgage finances this type of asset on rental income alone, no tax returns, no U.S. credit profile. Projected five-year appreciation of $35,917 and $1,197/yr in principal reduction bring total cumulative return to $76,877.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.9% | 5.8% |
| Monthly Cash Flow | $432 | $450 |
City averages based on Huntington market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,184 |
| Total Monthly Debt Service | $700 |
| DSCR Ratio | 1.69x |
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.
Manufactured
Built in 2003
2.88 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 25704, Huntington, WV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,281 (100%) |
| Owner Occupied HU | 3,950 (54.3%) |
| Renter Occupied HU | 2,242 (30.8%) |
| Vacant Housing Units | 1,089 (15.0%) |
| Median Home Value | $150,397 |
| Average Home Value | $165,747 |
Housing Distribution
Address Breakdown
Residential
6,899
Single Family
6,591
Multi-Family
308
Businesses
356
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
Manufactured
Built in 2003
2.88 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 25704, Huntington, WV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,281 (100%) |
| Owner Occupied HU | 3,950 (54.3%) |
| Renter Occupied HU | 2,242 (30.8%) |
| Vacant Housing Units | 1,089 (15.0%) |
| Median Home Value | $150,397 |
| Average Home Value | $165,747 |
Housing Distribution
Address Breakdown
Residential
6,899
Single Family
6,591
Multi-Family
308
Businesses
356
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: HUNTMLS
Mls ID: #183446