The Beckham Plan, Beallair Modern Farmhouse Collection,Charles Town,WV,25414

Investment Highlights

Investment property for sale in Charles Town at The Beckham Plan, Beallair Modern Farmhouse Collection, Charles Town, WV, 25414 listed at $709,900 pairs $5,408/mo rent with a $3,475/mo payment to leave $1,101/mo cash flow. Total monthly income runs $5,408/mo, and annual cash flow reaches $13,212/yr on $233,557 cash to close. Return on cash invested measures 25.72% in year one, and rental yield registers 9.14% at a $709,900 basis. Equity gained on principal adds $4,581/yr, and annual property appreciation at 5% supports $196,132 by year five. Five-year ROI tracks 133.81% and total cumulative return in cash totals $312,520. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $5,408/mo property income relative to a $3,475/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).