Coleman Land Tract Fm #4-1036ShamrockTX79079
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayGlobal investors willing to prioritise equity over near-term yield will find Coleman Land Tract Fm #4-1036, Shamrock, TX, 79079 in Shamrock worth study. Rental yield 5.92%. The 5.92% gross yield is below cash-flow benchmarks at $525,000, but 5% annual appreciation, adding $145,048 over five years, frames this as a capital growth position. Rent of $2,590/mo partially offsets the $2,361/mo payment. Ziffy Mortgage finances appreciation-play properties (1.10 DSCR) for non-U.S. residents without domestic income documentation; a 30–35% down payment maximises coverage. Total projected return: $127,624.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 5.9% | 6.2% |
| Monthly Cash Flow | $(1,144) | $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 | $2,590 |
| Total Monthly Debt Service | $3,524 |
| DSCR Ratio | 0.73x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 N/A
100 Acres 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 N/A
100 Acres 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