35 Larimar LnInwoodWV25428
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderThe 7.55% yield at 35 Larimar Ln, Inwood, WV, 25428 in Inwood is solid, but the $1,711/mo payment compresses net cash flow to $159/mo at $380,500. This is a tight-spread property, income covers debt, with little cushion. For investors who can optimise occupancy, the upside is real: 5% annual appreciation adds $105,125 by year five, and $3,504/yr in loan paydown builds equity. Ziffy Mortgage qualifies this via DSCR (1.40) without U.S. income documentation. Total projected return: $154,022.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.6% | 8.5% |
| Monthly Cash Flow | $159 | $450 |
City averages based on Inwood market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,394 |
| Total Monthly Debt Service | $2,084 |
| DSCR Ratio | 1.15x |
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.
Single Family
Built in N/A
7,875 sqft lot
$N/A/sqft
$400 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 25428, Inwood, WV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,020 (100%) |
| Owner Occupied HU | 4,114 (82.0%) |
| Renter Occupied HU | 734 (14.6%) |
| Vacant Housing Units | 172 ( 3.4%) |
| Median Home Value | $275,068 |
| Average Home Value | $295,347 |
Housing Distribution
Address Breakdown
Residential
5,281
Single Family
5,017
Multi-Family
264
Businesses
293
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
Single Family
Built in N/A
7,875 sqft lot
$N/A/sqft
$400 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 25428, Inwood, WV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,020 (100%) |
| Owner Occupied HU | 4,114 (82.0%) |
| Renter Occupied HU | 734 (14.6%) |
| Vacant Housing Units | 172 ( 3.4%) |
| Median Home Value | $275,068 |
| Average Home Value | $295,347 |
Housing Distribution
Address Breakdown
Residential
5,281
Single Family
5,017
Multi-Family
264
Businesses
293
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices