Waverly I Plan, The Villas at Warm Springs, Martinsburg, WV, 25404 | 6.92% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1228 sft

17325 Gay St, Hagerstown, MD, 21740

3 Bed
2 Bath
2619 sft

370 Daycotah Ave, Hagerstown, MD, 21740

2 Bed
1 Bath
1430 sft

27 Hebb Rd, Hagerstown, MD, 21740

3 Bed
2 Bath
1096 sft

17 Shuykill Dr, Martinsburg, WV, 25403

Nearby investment properties with comparable prices

3 Bed
4 Bath
1766 sft

283 Mineral Springs Rd LOT 99, Ranson, WV, 25438

3 Bed
3 Bath
1443 sft

46 Paddington St, Falling Waters, WV, 25419

4 Bed
3 Bath
1875 sft

86 Moses Dr, Martinsburg, WV, 25405

3 Bed
3 Bath
1506 sft

412 18th Ave, Ranson, WV, 25438

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

Total monthly income runs $2,047/mo, and a $1,738/mo payment. Purchase price stands at $355,000, and rental yield measures 6.92% with $2,047/mo rent. Return on cash invested shows 19.62% in year one, and 5% annual appreciation builds toward $98,080 over five years. Five-year ROI reaches 100.86% and total cumulative return in cash records $118,692. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,047/mo property income covering a $1,738/mo payment rather than investor’s personal income.

Multi Family

Built in 2025

N/A lot

$N/A/sqft

$21 monthly HOA