HAYDEN Plan, Magnolia Springs, Charles Town, WV, 25414 | $477/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1919 sft

679 Dey Dr, Harpers Ferry, WV, 25425

3 Bed
3 Bath
2012 sft

19 Barrel Horse Dr, Charles Town, WV, 25414

3 Bed
3 Bath
1932 sft

104 Larimar Ln, Inwood, WV, 25428

3 Bed
2 Bath
1778 sft

57 Kapalua Ct, Martinsburg, WV, 25403

Nearby investment properties with comparable prices

4 Bed
3 Bath
1742 sft

8 Cottontail Dr, Ranson, WV, 25438

$ 391,500

ROI

Cash Flow/m

- Bed
- Bath
- sft

Huntwell West Ave #99JYNQ, Ranson, WV, 25438

3 Bed
2 Bath
2357 sft

1 Braxton Ave, Ranson, WV, 25438

3 Bed
2 Bath
1725 sft

58 Angus Rd, 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 Charles Town at HAYDEN Plan, Magnolia Springs, Charles Town, WV, 25414 uses $152,487 cash to close to unlock $5,722/yr annual cash flow and $477/mo monthly cash flow. Total monthly income runs $3,138/mo, and a $2,251/mo payment keeps the spread at $477/mo. Purchase price stands at $459,990, and rental yield measures 8.19% with $3,138/mo rent. Return on cash invested shows 23.66% in year one, and 5% annual appreciation builds toward $127,087 over five years. Five-year ROI reaches 122.43% and total cumulative return in cash records $186,694. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,138/mo property income covering a $2,251/mo payment rather than investor’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA