Caspian Plan, Estates of Tuscarora, Martinsburg, WV, 25403 | $357/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Cypress II Plan, Martinsburg Station Single Family Homes

4 Bed
3 Bath
1914 sft

Cypress II Plan, Martinsburg Station Single Family Homes, Martinsburg, WV, 25403

3 Bed
3 Bath
2108 sft

1202 Crushed Apple Dr, Martinsburg, WV, 25403

3 Bed
3 Bath
1528 sft

216 Parkland Dr, Stephenson, VA, 22656

4 Bed
3 Bath
1906 sft

145 Bell Tower Ln, Charles Town, WV, 25414

Nearby investment properties with comparable prices

- Bed
2 Bath
2200 sft

27 Charlotte St, Hagerstown, MD, 21740

3 Bed
3 Bath
1815 sft

10839 Hershey Dr, Williamsport, MD, 21795

Laurel Plan, Red Clover Meadows : Single-Family Homes

3 Bed
3 Bath
2231 sft

Laurel Plan, Red Clover Meadows : Single-Family Homes, Ranson, WV, 25438

Cypress II Plan, Huntfield Single Family Homes

4 Bed
3 Bath
1747 sft

Cypress II Plan, Huntfield Single Family Homes, Charles Town, WV, 25414

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 Martinsburg at Caspian Plan, Estates of Tuscarora, Martinsburg, WV, 25403 uses $164,752 cash to close to unlock $4,282/yr annual cash flow and $357/mo monthly cash flow. Total monthly income runs $3,233/mo, and a $2,433/mo payment keeps the spread at $357/mo. Purchase price stands at $496,990, and rental yield measures 7.81% with $3,233/mo rent. Return on cash invested shows 22.51% in year one, and 5% annual appreciation builds toward $137,309 over five years. Five-year ROI reaches 116.24% and total cumulative return in cash records $191,507. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,233/mo property income covering a $2,433/mo payment rather than investor’s personal income.

Single Family

Built in 2026

N/A lot

$N/A/sqft

No HOA