40 Cavendish WayFalling WatersWV25419
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 40 Cavendish Way, Falling Waters, WV, 25419 in Falling Waters speaks for itself: 10.04% gross on a $272,500 price, generating $2,279/mo in rent and $669/mo in net income after the $1,225/mo debt service. DSCR 1.86, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $8,033 stacks alongside $75,287 in projected five-year appreciation and $2,510/yr in principal reduction. Projected total cumulative return: $146,134.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10% | 6.8% |
| Monthly Cash Flow | $669 | $450 |
City averages based on Falling Waters market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,279 |
| Total Monthly Debt Service | $1,501 |
| DSCR Ratio | 1.52x |
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.
Townhouse
Built in 2016
2,178 sqft lot
$N/A/sqft
$392 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 25419, Falling Waters, WV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,917 (100%) |
| Owner Occupied HU | 4,619 (78.1%) |
| Renter Occupied HU | 925 (15.6%) |
| Vacant Housing Units | 373 ( 6.3%) |
| Median Home Value | $343,353 |
| Average Home Value | $360,467 |
Housing Distribution
Address Breakdown
Residential
5,402
Single Family
5,247
Multi-Family
155
Businesses
166
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
Townhouse
Built in 2016
2,178 sqft lot
$N/A/sqft
$392 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 25419, Falling Waters, WV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,917 (100%) |
| Owner Occupied HU | 4,619 (78.1%) |
| Renter Occupied HU | 925 (15.6%) |
| Vacant Housing Units | 373 ( 6.3%) |
| Median Home Value | $343,353 |
| Average Home Value | $360,467 |
Housing Distribution
Address Breakdown
Residential
5,402
Single Family
5,247
Multi-Family
155
Businesses
166
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices