301 Lilly LnTuskegeeAL36083
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who value predictability will appreciate 301 Lilly Ln, Tuskegee, AL, 36083 in Tuskegee. At $135,000 it earns $1,052/mo in rent and distributes $290/mo to the owner after the $607/mo payment, a consistent 9.35% yield. DSCR 1.73 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $37,298 in value; $1,243/yr in principal paydown compounds ownership stake. Total projected return: $69,542.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.4% | 8.5% |
| Monthly Cash Flow | $290 | $300 |
City averages based on Tuskegee market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,052 |
| Total Monthly Debt Service | $708 |
| DSCR Ratio | 1.49x |
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 2004
10,018 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 36083, Tuskegee, AL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,457 (100%) |
| Owner Occupied HU | 2,150 (48.2%) |
| Renter Occupied HU | 1,476 (33.1%) |
| Vacant Housing Units | 831 (18.6%) |
| Median Home Value | $104,713 |
| Average Home Value | $166,097 |
Housing Distribution
Address Breakdown
Residential
3,539
Single Family
3,373
Multi-Family
166
Businesses
371
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 2004
10,018 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 36083, Tuskegee, AL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,457 (100%) |
| Owner Occupied HU | 2,150 (48.2%) |
| Renter Occupied HU | 1,476 (33.1%) |
| Vacant Housing Units | 831 (18.6%) |
| Median Home Value | $104,713 |
| Average Home Value | $166,097 |
Housing Distribution
Address Breakdown
Residential
3,539
Single Family
3,373
Multi-Family
166
Businesses
371
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices