403 Tillis LnCrawfordvilleFL32327
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeTight but positive: 403 Tillis Ln, Crawfordville, FL, 32327 in Crawfordville at $375,000 earns $2,622/mo in rent and nets $133/mo after the $1,686/mo payment, a 8.39% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $103,606 over five years. Ziffy Mortgage underwrites this on a 1.56 DSCR without U.S. credit history. With $3,454/yr in principal paydown, total projected return reaches $151,532.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.4% | 6.0% |
| Monthly Cash Flow | $133 | $1,500 |
City averages based on Crawfordville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,622 |
| Total Monthly Debt Service | $2,339 |
| DSCR Ratio | 1.12x |
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 2021
0.55 Acres lot
$N/A/sqft
No 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 2021
0.55 Acres lot
$N/A/sqft
No 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: Megan Campbell • Superior Realty Group LLC
Mls Name: TBR
Mls ID: #390448