Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Charles Town at 1956 Cattail Run Rd, Charles Town, WV, 25414 generates $2,052/mo in rent and, after a $1,544/mo payment, leaves $227/mo in cash flow. Total monthly income is $2,052/mo, and annual cash flow is $2,720/yr on $104,588 invested. Return on cash invested sits at 22.51% in year one, and rental yield is 7.8% on a $315,500 entry. Equity gained on principal adds $2,036/yr, while 5% annual appreciation builds toward $87,167 over five years. Five-year ROI reaches 116.27% and total cumulative return in cash sums $121,602. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,052/mo property income rather than buyer’s personal income.
Single Family
Built in 1973
0.50 Acres lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2025-09-12 | Listing removed | $319,900 |
| 2025-08-14 | Contingent | $319,900 |
| 2025-08-06 | Price change | $319,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-26 | $1565.10 | 0.22% | $133,700 | N/A |
| 2023-10-26 | $1561.62 | 17.43% | $133,700 | 19.80% |
| 2022-10-26 | $1329.84 | N/A | $111,600 | 7.31% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
