Heather LnShepherdstownWV25443
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowIf cash-on-cash performance is your primary filter, Heather Ln, Shepherdstown, WV, 25443 in Shepherdstown deserves attention. This $147,000 property earns $1,912/mo in rent, a 15.6% gross yield, and nets $999/mo after the $661/mo payment. DSCR 2.89 makes it one of the cleaner DSCR underwriting candidates Ziffy Mortgage sees in this market. Five-year appreciation of $40,613 compounds alongside $1,354/yr in yearly equity build, for a total cumulative return of $120,067.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 15.6% | 6.2% |
| Monthly Cash Flow | $999 | $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 | $1,912 |
| Total Monthly Debt Service | $854 |
| DSCR Ratio | 2.24x |
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.
Lot
Built in N/A
2.04 Acres lot
$N/A/sqft
$550 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 25443, Shepherdstown, WV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,231 (100%) |
| Owner Occupied HU | 2,320 (71.8%) |
| Renter Occupied HU | 605 (18.7%) |
| Vacant Housing Units | 306 ( 9.5%) |
| Median Home Value | $443,854 |
| Average Home Value | $478,571 |
Housing Distribution
Address Breakdown
Residential
2,395
Single Family
2,347
Multi-Family
48
Businesses
289
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
Lot
Built in N/A
2.04 Acres lot
$N/A/sqft
$550 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 25443, Shepherdstown, WV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,231 (100%) |
| Owner Occupied HU | 2,320 (71.8%) |
| Renter Occupied HU | 605 (18.7%) |
| Vacant Housing Units | 306 ( 9.5%) |
| Median Home Value | $443,854 |
| Average Home Value | $478,571 |
Housing Distribution
Address Breakdown
Residential
2,395
Single Family
2,347
Multi-Family
48
Businesses
289
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices