207 Willowcrest Dr, Charleston, WV, 25311 | $487/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
1820 sft

103 Stevens Dr, Dunbar, WV, 25064

3 Bed
2 Bath
1638 sft

4103 Washington Ave SE, Charleston, WV, 25304

3 Bed
2 Bath
2127 sft

5106 Washington Ave SE, Charleston, WV, 25304

5 Bed
3 Bath
3060 sft

162 Saunders St, Scott Depot, WV, 25560

Nearby investment properties with comparable prices

3 Bed
2 Bath
1428 sft

202 Kanawha Blvd W, Charleston, WV, 25302

3 Bed
4 Bath
2815 sft

1022 Montrose Dr, South Charleston, WV, 25303

3 Bed
2 Bath
1802 sft

4211 Washington Ave SE, Charleston, WV, 25304

3 Bed
2 Bath
2515 sft

726 Chappell Rd, Charleston, WV, 25304

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 Charleston at 207 Willowcrest Dr, Charleston, WV, 25311 uses $104,423 cash to close to unlock $5,844/yr annual cash flow and $487/mo monthly cash flow. Total monthly income runs $2,314/mo, and a $1,542/mo payment keeps the spread at $487/mo. Purchase price stands at $315,000, and rental yield measures 8.82% with $2,314/mo rent. Return on cash invested shows 25.51% in year one, and 5% annual appreciation builds toward $87,029 over five years. Five-year ROI reaches 132.33% and total cumulative return in cash records $138,185. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,314/mo property income covering a $1,542/mo payment rather than investor’s personal income.

Single Family

Built in 1985

4,356 sqft lot

$N/A/sqft

$50 annually HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 25311, Charleston, WV area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	5,441 (100%)
Owner Occupied HU	2,275 (41.8%)
Renter Occupied HU	2,287 (42.0%)
Vacant Housing Units	879 (16.2%)
Median Home Value	$196,415
Average Home Value	$233,108