621 Hopkins Ave #6DanvilleWV25053
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 621 Hopkins Ave #6, Danville, WV, 25053 in Danville speaks for itself: 11.68% gross on a $149,000 price, generating $1,451/mo in rent and $589/mo in net income after the $670/mo debt service. DSCR 2.17, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $7,064 stacks alongside $41,166 in projected five-year appreciation and $1,372/yr in principal reduction. Projected total cumulative return: $94,180.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 11.7% | 6.2% |
| Monthly Cash Flow | $589 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $1,451 |
| Total Monthly Debt Service | $803 |
| DSCR Ratio | 1.81x |
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 1980
1,742 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 25053, Danville, WV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,862 (100%) |
| Owner Occupied HU | 1,241 (66.6%) |
| Renter Occupied HU | 376 (20.2%) |
| Vacant Housing Units | 245 (13.2%) |
| Median Home Value | $130,444 |
| Average Home Value | $174,897 |
Housing Distribution
Address Breakdown
Residential
1,214
Single Family
1,140
Multi-Family
74
Businesses
125
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 1980
1,742 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 25053, Danville, WV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,862 (100%) |
| Owner Occupied HU | 1,241 (66.6%) |
| Renter Occupied HU | 376 (20.2%) |
| Vacant Housing Units | 245 (13.2%) |
| Median Home Value | $130,444 |
| Average Home Value | $174,897 |
Housing Distribution
Address Breakdown
Residential
1,214
Single Family
1,140
Multi-Family
74
Businesses
125
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: KVBR
Mls ID: #283174