910 S Madden StShamrockTX79079
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThis Shamrock rental at 910 S Madden St, Shamrock, TX, 79079 sits in the solid-income band: 11.22% gross yield, $1,450/mo rent, $347/mo net after the $697/mo debt service, DSCR 2.08. Entry price of $155,000 is well-calibrated for the income it produces. Ziffy Mortgage finances this type of asset on rental income alone, no tax returns, no U.S. credit profile. Projected five-year appreciation of $42,824 and $1,428/yr in principal reduction bring total cumulative return to $81,810.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 11.2% | 6.2% |
| Monthly Cash Flow | $347 | $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 | $1,450 |
| Total Monthly Debt Service | $1,041 |
| DSCR Ratio | 1.39x |
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 1973
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 79079, Shamrock, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,354 (100%) |
| Owner Occupied HU | 806 (59.5%) |
| Renter Occupied HU | 218 (16.1%) |
| Vacant Housing Units | 330 (24.4%) |
| Median Home Value | $100,481 |
| Average Home Value | $129,997 |
Housing Distribution
Address Breakdown
Residential
1,030
Single Family
1,023
Multi-Family
7
Businesses
176
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 1973
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 79079, Shamrock, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,354 (100%) |
| Owner Occupied HU | 806 (59.5%) |
| Renter Occupied HU | 218 (16.1%) |
| Vacant Housing Units | 330 (24.4%) |
| Median Home Value | $100,481 |
| Average Home Value | $129,997 |
Housing Distribution
Address Breakdown
Residential
1,030
Single Family
1,023
Multi-Family
7
Businesses
176
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices