The Taylor Plan, Beallair Modern Farmhouse Collection, Charles Town, WV, 25414 | $7/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
4 Bath
2670 sft

202 Grassy Ridge Ter, Purcellville, VA, 20132

4 Bed
4 Bath
3301 sft

18640 Outpost Rd, Keedysville, MD, 21756

4 Bed
4 Bath
3437 sft

105 Burt Ct NE, Leesburg, VA, 20176

3 Bed
3 Bath
3216 sft

5857 Goldenwood Pl, Adamstown, MD, 21710

Nearby investment properties with comparable prices

4 Bed
3 Bath
2670 sft

10061 Wilkes Dr, Williamsport, MD, 21795

5 Bed
4 Bath
3705 sft

22 Clifford Ct, Harpers Ferry, WV, 25425

4 Bed
3 Bath
2020 sft

645 Slonaker Ln, Martinsburg, WV, 25405

4 Bed
3 Bath
2356 sft

105 Loretto Dr, Clear Brook, VA, 22624

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 The Taylor Plan, Beallair Modern Farmhouse Collection, Charles Town, WV, 25414 earns $7/mo cash flow from $4,487/mo rent with a $3,621/mo payment. Total monthly income totals $4,487/mo, and annual cash flow totals $87/yr on $243,427 capital. ROI tracks 20.1% on current figures, and rental yield reads 7.28% at a $739,900 purchase. Equity gained on principal adds $4,774/yr, and 5% annual appreciation supports $204,421 over five years. Five-year ROI reaches 103.65% and total cumulative return in cash sums $252,303. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,487/mo property income instead of your personal income.

Single Family

Built in 2026

N/A lot

$N/A/sqft

$199 monthly HOA