159 Needle Thrush CirCrawfordvilleFL32327
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who treat current yield as secondary to long-run equity growth will find 159 Needle Thrush Cir, Crawfordville, FL, 32327 in Crawfordville worth modelling. At $302,900 with a 9.03% gross yield, the $2,280/mo rent leaves $182/mo after the $1,362/mo payment, sufficient to cover costs, modest in distribution. Ziffy Mortgage's 1.67 DSCR loan can finance the acquisition without personal income documentation. Appreciation of 5%/yr is projected to add $83,686 by year five; $2,790/yr in principal reduction adds further equity. Total projected return: $127,556.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9% | 6.0% |
| Monthly Cash Flow | $182 | $1,500 |
City averages based on Crawfordville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,280 |
| Total Monthly Debt Service | $1,977 |
| DSCR Ratio | 1.15x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2025
8,712 sqft lot
$N/A/sqft
$1,050 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 32327, Crawfordville, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,791 (100%) |
| Owner Occupied HU | 9,796 (76.6%) |
| Renter Occupied HU | 1,927 (15.1%) |
| Vacant Housing Units | 1,068 ( 8.3%) |
| Median Home Value | $261,482 |
| Average Home Value | $279,596 |
Housing Distribution
Address Breakdown
Residential
12,137
Single Family
12,071
Multi-Family
66
Businesses
420
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Single Family
Built in 2025
8,712 sqft lot
$N/A/sqft
$1,050 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 32327, Crawfordville, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,791 (100%) |
| Owner Occupied HU | 9,796 (76.6%) |
| Renter Occupied HU | 1,927 (15.1%) |
| Vacant Housing Units | 1,068 ( 8.3%) |
| Median Home Value | $261,482 |
| Average Home Value | $279,596 |
Housing Distribution
Address Breakdown
Residential
12,137
Single Family
12,071
Multi-Family
66
Businesses
420
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Olesya Chatraw • DR Horton Realty North West FL
Mls Name: TBR
Mls Provider:
Mls ID: #380150
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.