71 Heidi WayScott DepotWV25560
INVESTMENT ANALYSIS
Investment Verdict
Solid Income71 Heidi Way, Scott Depot, WV, 25560 in Scott Depot is a solid income-producing rental, 8.32% gross yield, $6,034/mo rent, $916/mo net cash flow on a $870,000 buy. DSCR 1.54 qualifies the property for Ziffy Mortgage's financing without personal income documentation. Five-year appreciation of $240,365 and $8,013/yr in principal reduction project a total cumulative return of $387,709.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8.3% | 6.2% |
| Monthly Cash Flow | $916 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $6,034 |
| Total Monthly Debt Service | $4,771 |
| DSCR Ratio | 1.26x |
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 2006
1.96 Acres lot
$N/A/sqft
$1,000 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 25560, Scott Depot, WV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,948 (100%) |
| Owner Occupied HU | 2,804 (71.0%) |
| Renter Occupied HU | 875 (22.2%) |
| Vacant Housing Units | 269 ( 6.8%) |
| Median Home Value | $278,708 |
| Average Home Value | $329,729 |
Housing Distribution
Address Breakdown
Residential
3,948
Single Family
3,827
Multi-Family
121
Businesses
310
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 2006
1.96 Acres lot
$N/A/sqft
$1,000 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 25560, Scott Depot, WV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,948 (100%) |
| Owner Occupied HU | 2,804 (71.0%) |
| Renter Occupied HU | 875 (22.2%) |
| Vacant Housing Units | 269 ( 6.8%) |
| Median Home Value | $278,708 |
| Average Home Value | $329,729 |
Housing Distribution
Address Breakdown
Residential
3,948
Single Family
3,827
Multi-Family
121
Businesses
310
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jamie Sprigle • Old Colony
Mls Name: KVBR
Mls Provider:
Mls ID: #279710
Disclaimer: Copyright Kanawha Valley Board of REALTORS. All rights reserved. Information is deemed reliable but not guaranteed.