Single-Family Rental · Shepherdstown, WV

Single-Family Rental Financing in Shepherdstown, WV

Estimated 0.99x DSCR on a $450,000 single-family rental with $90,000 down — qualified on the property's income, not your tax returns.

Modeled Purchase Price
$450,000
20% Down
$90,000
Loan Amount
$360,000
Est. Monthly PITIA
$2,911
Est. Monthly Rent
$2,875/mo
Est. DSCR Ratio
0.99x

Single-Family Rental investing in Shepherdstown

Single-family rentals are the cleanest DSCR file you can write in Shepherdstown. One unit, one lease, one Form 1007 market rent schedule, and the deepest set of sale and rent comps in the Jefferson County appraisal market. Detached stock also carries the longest average tenancies, which is what actually protects the ratio you close at.

At the Shepherdstown median of $450,000, a single-family rental prices near $450,000. Minimum down is 20% ($90,000), leaving a loan of $360,000. Estimated all-in PITIA runs about $2,911 per month.

The Shepherdstown ratio math on this product

A long-term lease should produce roughly $2,875/month in gross rent. Against a PITIA of $2,911, that is an estimated DSCR ratio of 0.99x. That lands just under 1.0. It does not kill the deal in Shepherdstown: moving to a larger down payment ($112,500) usually closes the gap, and several shelves fund down to 0.75x with a rate add-on.

Underwriting notes specific to detached rentals: the appraiser's Form 1007 and your signed lease are compared and the lower number is used, so a below-market inherited tenant will cap your ratio no matter what the market says. Budget 5% of gross rent for vacancy and 8%–10% for management even if you self-manage — a lender will not require it, but the file should still pencil with it.

Returns and structure

Return metrics at the Shepherdstown median for this product: an estimated cap rate of 4.75%, and monthly cash flow of $36 negative at 20% down. Negative cash flow at the minimum down payment is common in appreciation-led markets; investors close the gap with a larger down payment, a purchase below median, an added unit, or a rate buydown.

Shepherdstown property types compared

Property TypeModeled PriceMin. DownEst. IncomeEst. DSCR
Single-Family Rental (this page)$450,00020% ($90,000)$2,875/mo0.99x
2–4 Unit Multi-Family$711,00025% ($177,750)$5,348/mo1.22x
Condo & Townhome$324,00020% ($64,800)$2,271/mo0.93x
Short-Term Rental$450,00025% ($112,500)$4,446/mo1.60x

All figures model a purchase at the Shepherdstown median of $450,000 with the property-type adjustments described above, at an illustrative 7.50% DSCR rate on a 30-year fixed. Short-term rental income is shown after the standard lender haircut.

Figures on this page are modeled estimates derived from the Shepherdstown median price and market rent, adjusted for single-family rental product characteristics. They are illustrative, not a loan offer or an appraisal. Actual pricing, rent, taxes, insurance, HOA dues and DSCR depend on the specific property and on conditions at the time of application.

Shepherdstown Single-Family Rental FAQ

Price a single-family rental in Shepherdstown

Send us the address and we'll model the real DSCR ratio, PITIA and cash flow on that specific property — usually the same day. Licensed in West Virginia, and we close in an LLC or your personal name.

Get started

See your loan options in minutes.

Tell us a little about you and we'll reach out personally — usually within one business day.

Or call (970) 708-9624

Terms · Privacy Policy