The Crawford Plan, Beallair Modern Farmhouse Collection, Charles Town, WV, 25414 | 6.14% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
3 Bath
4324 sft

320 Morlyn Dr, Stephenson, VA, 22656

3 Bed
2 Bath
2940 sft

146 Beeler Ln, Winchester, VA, 22603

4 Bed
3 Bath
2563 sft

263 Orpington Dr, Martinsburg, WV, 25403

4 Bed
4 Bath
2304 sft

10608 Hershey Dr, Williamsport, MD, 21795

Nearby investment properties with comparable prices

5 Bed
4 Bath
3628 sft

429 Mountain Laurel Blvd, Ranson, WV, 25438

5 Bed
3 Bath
2738 sft

LOT 32 Legume Dr, Martinsburg, WV, 25403

3 Bed
4 Bath
2141 sft

220 Apsley Ter, Purcellville, VA, 20132

4 Bed
2 Bath
1948 sft

19452 Garretts Mill Rd, Knoxville, MD, 21758

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

Rental property for sale in Charles Town at The Crawford Plan, Beallair Modern Farmhouse Collection, Charles Town, WV, 25414 priced at $679,900 converts $3,479/mo rent into after a $3,328/mo obligation. Total monthly income equals $3,479/mo. Return on cash invested prints 16.55% in year one, and rental yield reads 6.14% against a $679,900 entry. Equity gained on principal adds $4,387/yr, while 5% annual appreciation compiles into $187,844 by year five. Five-year ROI reaches 84.65% and total cumulative return in cash sums $189,353. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,479/mo property income covering a $3,328/mo payment, not borrower’s personal income.

Single Family

Built in 2026

N/A lot

$N/A/sqft

$199 monthly HOA