260 Fm 1047 SGoldthwaiteTX76844
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeTight but positive: 260 Fm 1047 S, Goldthwaite, TX, 76844 in Goldthwaite at $138,000 earns $1,066/mo in rent and nets $85/mo after the $621/mo payment, a 9.27% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $38,127 over five years. Ziffy Mortgage underwrites this on a 1.72 DSCR without U.S. credit history. With $1,271/yr in principal paydown, total projected return reaches $58,348.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 9.3% | 6.2% |
| Monthly Cash Flow | $85 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $1,066 |
| Total Monthly Debt Service | $926 |
| 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 1920
2.77 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76844, Goldthwaite, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,876 (100%) |
| Owner Occupied HU | 1,109 (59.1%) |
| Renter Occupied HU | 288 (15.4%) |
| Vacant Housing Units | 479 (25.5%) |
| Median Home Value | $258,206 |
| Average Home Value | $356,986 |
Housing Distribution
Address Breakdown
Residential
1,274
Single Family
1,274
Multi-Family
0
Businesses
170
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 1920
2.77 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76844, Goldthwaite, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,876 (100%) |
| Owner Occupied HU | 1,109 (59.1%) |
| Renter Occupied HU | 288 (15.4%) |
| Vacant Housing Units | 479 (25.5%) |
| Median Home Value | $258,206 |
| Average Home Value | $356,986 |
Housing Distribution
Address Breakdown
Residential
1,274
Single Family
1,274
Multi-Family
0
Businesses
170
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tracy Hollingsworth • Cross H Realty
Mls Name: Unlock MLS
Mls ID: #2272755