202 Shepherd Ave, South Charleston, WV, 25303 | $574/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1850 sft

803 Hamilton Cir, Charleston, WV, 25311

3 Bed
1 Bath
1370 sft

3064 Middle Fork Dr, Charleston, WV, 25314

2 Bed
1 Bath
1000 sft

408 King St, Dunbar, WV, 25064

2 Bed
2 Bath
1024 sft

2135 N Grapevine Rd, Charleston, WV, 25320

Nearby investment properties with comparable prices

3 Bed
1 Bath
1056 sft

5878 Ashford Nellis Rd, Ashford, WV, 25009

3 Bed
1 Bath
1862 sft

334 Utah Hollow Rd, Charleston, WV, 25312

3 Bed
1 Bath
1004 sft

410 Abney St, Saint Albans, WV, 25177

4 Bed
2 Bath
2530 sft

521 Maxwell St, Charleston, WV, 25311

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 South Charleston at 202 Shepherd Ave, South Charleston, WV, 25303 priced at $169,900 pairs $1,571/mo rent with $574/mo cash flow after a $832/mo payment. Total monthly income equals $1,571/mo, and annual cash flow comes to $6,894/yr on $56,322 invested. Return on cash invested is 32.15% in year one, and rental yield stands at 11.1% on a $169,900 basis. Equity gained on principal adds $1,096/yr, and 5% annual appreciation accumulates to $46,940 by year five. Five-year ROI measures 168.11% and total cumulative return in cash reaches $94,682. For financing, Ziffy Mortgage’s DSCR program evaluates $1,571/mo property income against a $832/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 1921

4,791 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 25303, Charleston, WV area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	3,403 (100%)
Owner Occupied HU	2,046 (60.1%)
Renter Occupied HU	963 (28.3%)
Vacant Housing Units	394 (11.6%)
Median Home Value	$185,913
Average Home Value	$219,736