41 Alyssa Ct, Charles Town, WV, 25414 | $124/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2081 sft

Oleander Plan, Ascend at Liberty Run, Martinsburg, WV, 25405

3 Bed
4 Bath
2210 sft

28 Orchard Green Dr, Charles Town, WV, 25414

3 Bed
4 Bath
3566 sft

44 Tollerton Trl, Falling Waters, WV, 25419

4 Bed
3 Bath
1920 sft

225 Norfolk Ln, Martinsburg, WV, 25405

Nearby investment properties with comparable prices

5 Bed
3 Bath
2511 sft

Hayden Plan, Stonecrest, Shenandoah Junction, WV, 25442

3 Bed
4 Bath
2336 sft

121 Galaxy Pl, Stephenson, VA, 22656

Primrose Plan, Shenandoah Springs : Mountain Laurel Collection

4 Bed
3 Bath
2375 sft

Primrose Plan, Shenandoah Springs : Mountain Laurel Collection, Ranson, WV, 25438

4 Bed
3 Bath
2550 sft

Shenandoah Springs Ashton Floorplan, Ranson, WV, 25438

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 Charles Town at 41 Alyssa Ct, Charles Town, WV, 25414 priced at $543,500 pairs $3,269/mo rent with $124/mo cash flow after a $2,660/mo payment. Total monthly income equals $3,269/mo, and annual cash flow comes to $1,493/yr on $178,812 invested. Return on cash invested is 20.89% in year one, and rental yield stands at 7.22% on a $543,500 basis. Equity gained on principal adds $3,507/yr, and 5% annual appreciation accumulates to $150,159 by year five. Five-year ROI measures 107.57% and total cumulative return in cash reaches $192,345. For financing, Ziffy Mortgage’s DSCR program evaluates $3,269/mo property income against a $2,660/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2006

0.26 Acres lot

$N/A/sqft

No HOA