4095 Willow Round RdHahiraGA31632
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 4095 Willow Round Rd, Hahira, GA, 31632 in Hahira. Priced at $235,000, it generates $2,216/mo in gross rent and $747/mo in net monthly cash flow, a 11.32% yield that comfortably supports the 2.10 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $8,968. Five-year appreciation: $64,926. Equity from principal paydown: $2,164/yr. Total projected cumulative return: $137,276.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.3% | 6.0% |
| Monthly Cash Flow | $747 | $250 |
City averages based on Hahira market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,216 |
| Total Monthly Debt Service | $1,376 |
| DSCR Ratio | 1.61x |
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 2012
4,791 sqft lot
$N/A/sqft
$139 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31632, Hahira, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,923 (100%) |
| Owner Occupied HU | 4,143 (69.9%) |
| Renter Occupied HU | 1,368 (23.1%) |
| Vacant Housing Units | 412 ( 7.0%) |
| Median Home Value | $317,870 |
| Average Home Value | $351,467 |
Housing Distribution
Address Breakdown
Residential
5,787
Single Family
5,654
Multi-Family
133
Businesses
184
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 2012
4,791 sqft lot
$N/A/sqft
$139 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31632, Hahira, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,923 (100%) |
| Owner Occupied HU | 4,143 (69.9%) |
| Renter Occupied HU | 1,368 (23.1%) |
| Vacant Housing Units | 412 ( 7.0%) |
| Median Home Value | $317,870 |
| Average Home Value | $351,467 |
Housing Distribution
Address Breakdown
Residential
5,787
Single Family
5,654
Multi-Family
133
Businesses
184
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices