78 Tidewater Ter, Falling Waters, WV, 25419 | $749/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Madison II Plan, Villages at Courthouse Square Townhomes

3 Bed
3 Bath
1253 sft

Madison II Plan, Villages at Courthouse Square Townhomes, Martinsburg, WV, 25404

3 Bed
3 Bath
1782 sft

167 Natural Way, Martinsburg, WV, 25404

3 Bed
2 Bath
1518 sft

28 Witherspoon Ct, Falling Waters, WV, 25419

3 Bed
2 Bath
1450 sft

20 Cook Ct, Martinsburg, WV, 25405

Nearby investment properties with comparable prices

3 Bed
3 Bath
1708 sft

121 Brashear Ct, Martinsburg, WV, 25403

3 Bed
3 Bath
1661 sft

LOT 104 Canning Rd, Inwood, WV, 25428

3 Bed
3 Bath
2256 sft

17 Effie Ln, Martinsburg, WV, 25404

4 Bed
2 Bath
2578 sft

72 Lusitano Ln, Martinsburg, WV, 25405

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

Investment property for sale in Falling Waters at 78 Tidewater Ter, Falling Waters, WV, 25419 uses $101,108 cash to close to unlock $8,989/yr annual cash flow and $749/mo monthly cash flow. Total monthly income runs $2,514/mo, and a $1,493/mo payment keeps the spread at $749/mo. Purchase price stands at $305,000, and rental yield measures 9.89% with $2,514/mo rent. Return on cash invested shows 28.8% in year one, and 5% annual appreciation builds toward $84,266 over five years. Five-year ROI reaches 150.03% and total cumulative return in cash records $151,690. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,514/mo property income covering a $1,493/mo payment rather than investor’s personal income.

Townhouse

Built in 2009

2,178 sqft lot

$N/A/sqft

No 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