Madison II Plan, Villages at Courthouse Square Townhomes, Martinsburg, WV, 25404 | $747/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1344 sft

115 Ranson Estates Cir, Ranson, WV, 25438

2 Bed
2 Bath
1160 sft

208 S Marshall St, Ranson, WV, 25438

3 Bed
2 Bath
1188 sft

546 Tyler Way, Martinsburg, WV, 25404

3 Bed
2 Bath
1080 sft

82 Sedge Wren Ln, Martinsburg, WV, 25405

Nearby investment properties with comparable prices

4 Bed
1 Bath
1056 sft

81 Covert St, Kearneysville, WV, 25430

3 Bed
1 Bath
1360 sft

210 Bryan Pl, Hagerstown, MD, 21740

2 Bed
4 Bath
1911 sft

102 Tecumseh Trl, Hedgesville, WV, 25427

3 Bed
3 Bath
1332 sft

17 Electra Ct, Martinsburg, WV, 25401

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 Madison II Plan, Villages at Courthouse Square Townhomes, Martinsburg, WV, 25404 with 5% annual appreciation on a $239,990 basis while $2,136/mo rent supports operations. Total monthly income totals $2,136/mo and a $1,175/mo payment preserves $747/mo for cash returns. Annual cash flow comes to $8,964/yr on $79,557 deployed, and return on cash invested reaches 31.18% in year one. Equity gained on principal adds $1,549/yr, and five-year appreciation sums $66,305 alongside rental yield of 10.68%. Five-year ROI measures 162.72% and total cumulative return in cash totals $129,455.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,136/mo property income versus a $1,175/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Townhouse

Built in 2026

N/A lot

$N/A/sqft

No HOA