74 Noel Dr, Martinsburg, WV, 25404 | $163/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1688 sft

1183 Shepherdstown Rd, Martinsburg, WV, 25404

2 Bed
2 Bath
1156 sft

510 Oxford Way, Martinsburg, WV, 25405

2 Bed
2 Bath
2007 sft

18516 Preston Rd, Hagerstown, MD, 21742

5 Bed
- Bath
2578 sft

24 High St, Hagerstown, MD, 21740

Nearby investment properties with comparable prices

$ 318,792

ROI

Cash Flow/m

3 Bed
4 Bath
1901 sft

Husky Trl HOMESITE 680, Martinsburg, WV, 25403

3 Bed
3 Bath
2280 sft

Tumblehome Rd HOMESITE 174, Inwood, WV, 25428

3 Bed
3 Bath
1562 sft

Mossdale Blvd, Falling Waters, WV, 25419

3 Bed
3 Bath
1562 sft

Ludgate Manor Glenshaw Ii, Falling Waters, WV, 25419

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 Martinsburg at 74 Noel Dr, Martinsburg, WV, 25404 offers $2,332/mo rent that, after a $1,835/mo payment, leaves $163/mo cash flow. Total monthly income is $2,332/mo, and annual cash flow is $1,952/yr on $124,313 cash. Return on cash invested measures 21.48% in year one, and rental yield stands at 7.46% at a $375,000 entry. Equity gained on principal adds $2,420/yr while 5% annual appreciation compounds into $103,606 by year five. Five-year ROI records 110.74% and total cumulative return in cash reaches $137,667. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,332/mo property income versus a $1,835/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 1993

2.01 Acres lot

$N/A/sqft

No HOA