CashFlowRE
Sign in Sign up
11834 Groundhog Rd
D Composite 42.51
Why this score? — see what drove the D grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • ARV discount +12.3/15.0
  • Appreciation +10.0/10.0
  • Cash flow +6.4/30.0
  • Schools +4.0/10.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +0.9/10.0
  • DSCR +0.7/10.0

$219,900

11834 Groundhog Rd · Holly Lake Ranch, TX 75644
3 bd · 1.0 ba · 1,072 sqft · SingleFamily public records · 165 Days on market
Built 1990 4.99 ac lot $205/sqft · 8% below area Est $246k · 11% under ↓ 8% since listing

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

PRICE IMPROVEMENT! Take a look at this charming updated home on 4.995 Acres in Gilmer, TX and in Harmony ISD! Discover the perfect blend of comfort, privacy, and practical updates in this newly refreshed 3-bedroom, 2-bathroom home offering approximately 1,100 sq. ft. of living space. Nestled on 4.995 lightly wooded acres, this property provides room to roam while remaining convenient to Gilmer’s amenities. Step inside to find a bright, inviting interior featuring fresh paint, new windows, granite kitchen counter, tongue-and-groove flooring, and new carpet. Roof is only 2 years old and there is a brand new survey on file! The home is move in ready and offers peaceful views of nature from the newly built oversized decks on both the front and back of the home. The outdoor deck space is perfect for morning coffee, outdoor dining, or simply unwinding. The acreage surrounding the home is fenced on three sides and offers a great balance of open area and shade from mature trees. A workshop and storage building provide excellent space for projects, equipment, or hobbies. Home is on community water but also features 2 shallow wells for watering livestock or keeping the landscape maintained. Whether you’re seeking a quiet country retreat, a homestead, or room for outdoor recreation, this Gilmer property is a must-see!

Key facts

  • New carpet
  • 4.995 acres
  • Updated home

Tags

UPDATED HOME4.995 ACRESNEW WINDOWSGRANITE KITCHEN COUNTERTONGUE-AND-GROOVE FLOORINGNEW CARPET

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/1.0-bath single-family listed at $220k.

Deal economics

  • At list price, monthly cash flow is $-383 ($-5k/yr) — negative.
  • To cash-flow at today's rent, offer at most $152k (30.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $129k (41.5% below list).
  • Recommended offer: $129k (41.5% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 66/100 on livability (#597 in TX) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, health & safety D-.
  • Harmony ISD (rural): math 48% / reading 47% proficiency, ranked #224 of 826 in TX (top 27%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Harmony El (math 52% / reading 47%, grade D, #865 of 4,322 statewide, top 21%, 313 students, 62% FRL); Harmony J H (math 45% / reading 43%, grade D, #512 of 1,662 statewide, top 32%, 258 students, 46% FRL); Harmony H S (math 37% / reading 57%, grade D-, #591 of 1,632 statewide, top 38%, 282 students, 53% FRL).
  • Market conditions: 209 active listings in the ZIP; 34 units permitted in Upshur County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $24k of equity ($2k loan paydown + $22k appreciation (10.0% local appreciation)).
  • Upshur County population projected at +9% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • By year 2, paydown + projected appreciation supports a ~$38k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 165 days — a 12% lower offer ($194k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $20k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 43% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $128,654 (41.5% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 165 days. Have you received any prior offers? Is the seller open to a 41% concession, seller financing, or rate buy-down credit?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  7. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  8. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  9. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.59%
Cap rate
4.20%
Cash-on-cash
-7.46%
DSCR
0.67
GRM
14.2

CMA / ARV

ARV (median comp)
$245,855
List price
$219,900
Delta
-10.56%
Verdict
UNDERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
19.0%
Equity multiple
2.55×
Total profit
$95,325
Equity at exit
$198,103
10-year hold
IRR
17.6%
Equity multiple
5.87×
Total profit
$299,783
Equity at exit
$427,217

Cash invested: $61,572 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
87 Strongly Landlord-Friendly
State Texas
87 Strongly Landlord-Friendly · R+5
County
— inherits STATE
City
— inherits STATE
3-day notice; statewide preemption; one of the fastest eviction climates; Travis County (Austin) slightly slower.

ZIP-level market 75644

Home prices YoY
10.0%
Active inventory
209
Price-to-rent
14.2×

Monthly cashflow live

Estimated rent
$1,287 medium interval (Pro) →
Mortgage (P&I)
$1,153
Tax from tax record
$154 /mo · $1,853/yr
Insurance
$92
HOA
$0
Vacancy / Maint / Mgmt
$270
Net cashflow
$-383

Break-even live

Break-even rent $1,771
Max offer price $152,268
Occupancy floor

Sensitivity live

Price -10% $-258 -5% $-321 +0% $-383 +5% $-445 +10% $-507
Rent -10% $-484 -5% $-434 +0% $-383 +5% $-332 +10% $-281
Rate -1.0pp $-272 -0.5pp $-327 base $-383 +0.5pp $-440 +1.0pp $-498

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$54,975
Closing costs
$6,597
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Listing history 19 events

  1. 2026-05-16
    status Pending 1343-char remark
    Show marketing remark (1343 chars)

    Take a look at THE PRICE IMPROVEMENT ON this charming updated home on 4.995 Acres in Gilmer, TX and in Harmony ISD! Discover the perfect blend of comfort, privacy, and practical updates in this newly refreshed 3-bedroom, 2-bathroom home offering approximately 1,100 sq.ft. of living space. Nestled on 4.995 lightly wooded acres, this property provides room to roam while remaining convenient to Gilmer’s amenities. Step inside to find a bright, inviting interior featuring fresh paint, new windows, granite kitchen counter, tongue-and-groove flooring, and new carpet. Roof is only 2 years old and there is a brand new survey on file! The home ismove in ready and offers peaceful views of nature from the newly built oversized decks on both the front and back of the home. The outdoor deck space is perfect for morning coffee, outdoor dining, or simply unwinding. The acreage surrounding the home is fenced on three sides and offers a great balance of open area and shade from mature trees. A workshop and storage building provide excellent space for projects, equipment, or hobbies. Home is on community water but also features2 shallow wells for watering livestock or keeping the landscape maintained. Whether you’re seeking a quiet country retreat, a homestead, or room for outdoor recreation, this Gilmer property is a must-see!

  2. 2026-05-16
    historical Active Option Contract 1343-char remark
    Show marketing remark (1343 chars)

    Take a look at THE PRICE IMPROVEMENT ON this charming updated home on 4.995 Acres in Gilmer, TX and in Harmony ISD! Discover the perfect blend of comfort, privacy, and practical updates in this newly refreshed 3-bedroom, 2-bathroom home offering approximately 1,100 sq.ft. of living space. Nestled on 4.995 lightly wooded acres, this property provides room to roam while remaining convenient to Gilmer’s amenities. Step inside to find a bright, inviting interior featuring fresh paint, new windows, granite kitchen counter, tongue-and-groove flooring, and new carpet. Roof is only 2 years old and there is a brand new survey on file! The home ismove in ready and offers peaceful views of nature from the newly built oversized decks on both the front and back of the home. The outdoor deck space is perfect for morning coffee, outdoor dining, or simply unwinding. The acreage surrounding the home is fenced on three sides and offers a great balance of open area and shade from mature trees. A workshop and storage building provide excellent space for projects, equipment, or hobbies. Home is on community water but also features2 shallow wells for watering livestock or keeping the landscape maintained. Whether you’re seeking a quiet country retreat, a homestead, or room for outdoor recreation, this Gilmer property is a must-see!

  3. 2026-05-04
    price $219,900 1343-char remark
    Show marketing remark (1343 chars)

    PRICE IMPROVEMENT! Take a look at this charming updated home on 4.995 Acres in Gilmer, TX and in Harmony ISD! Discover the perfect blend of comfort, privacy, and practical updates in this newly refreshed 3-bedroom, 2-bathroom home offering approximately 1,100 sq. ft. of living space. Nestled on 4.995 lightly wooded acres, this property provides room to roam while remaining convenient to Gilmer’s amenities. Step inside to find a bright, inviting interior featuring fresh paint, new windows, granite kitchen counter, tongue-and-groove flooring, and new carpet. Roof is only 2 years old and there is a brand new survey on file! The home is move in ready and offers peaceful views of nature from the newly built oversized decks on both the front and back of the home. The outdoor deck space is perfect for morning coffee, outdoor dining, or simply unwinding. The acreage surrounding the home is fenced on three sides and offers a great balance of open area and shade from mature trees. A workshop and storage building provide excellent space for projects, equipment, or hobbies. Home is on community water but also features 2 shallow wells for watering livestock or keeping the landscape maintained. Whether you’re seeking a quiet country retreat, a homestead, or room for outdoor recreation, this Gilmer property is a must-see!

  4. 2026-05-04
    price $219,900
    Show marketing remark (1343 chars)

    PRICE IMPROVEMENT! Take a look at this charming updated home on 4.995 Acres in Gilmer, TX and in Harmony ISD! Discover the perfect blend of comfort, privacy, and practical updates in this newly refreshed 3-bedroom, 2-bathroom home offering approximately 1,100 sq. ft. of living space. Nestled on 4.995 lightly wooded acres, this property provides room to roam while remaining convenient to Gilmer’s amenities. Step inside to find a bright, inviting interior featuring fresh paint, new windows, granite kitchen counter, tongue-and-groove flooring, and new carpet. Roof is only 2 years old and there is a brand new survey on file! The home is move in ready and offers peaceful views of nature from the newly built oversized decks on both the front and back of the home. The outdoor deck space is perfect for morning coffee, outdoor dining, or simply unwinding. The acreage surrounding the home is fenced on three sides and offers a great balance of open area and shade from mature trees. A workshop and storage building provide excellent space for projects, equipment, or hobbies. Home is on community water but also features 2 shallow wells for watering livestock or keeping the landscape maintained. Whether you’re seeking a quiet country retreat, a homestead, or room for outdoor recreation, this Gilmer property is a must-see!

  5. 2026-05-04
    price $219,900 1343-char remark
    Show marketing remark (1343 chars)

    PRICE IMPROVEMENT! Take a look at this charming updated home on 4.995 Acres in Gilmer, TX and in Harmony ISD! Discover the perfect blend of comfort, privacy, and practical updates in this newly refreshed 3-bedroom, 2-bathroom home offering approximately 1,100 sq. ft. of living space. Nestled on 4.995 lightly wooded acres, this property provides room to roam while remaining convenient to Gilmer’s amenities. Step inside to find a bright, inviting interior featuring fresh paint, new windows, granite kitchen counter, tongue-and-groove flooring, and new carpet. Roof is only 2 years old and there is a brand new survey on file! The home is move in ready and offers peaceful views of nature from the newly built oversized decks on both the front and back of the home. The outdoor deck space is perfect for morning coffee, outdoor dining, or simply unwinding. The acreage surrounding the home is fenced on three sides and offers a great balance of open area and shade from mature trees. A workshop and storage building provide excellent space for projects, equipment, or hobbies. Home is on community water but also features 2 shallow wells for watering livestock or keeping the landscape maintained. Whether you’re seeking a quiet country retreat, a homestead, or room for outdoor recreation, this Gilmer property is a must-see!

  6. 2026-03-04
    price $224,900 1343-char remark
    Show marketing remark (1343 chars)

    PRICE IMPROVEMENT! Take a look at this charming updated home on 4.995 Acres in Gilmer, TX and in Harmony ISD! Discover the perfect blend of comfort, privacy, and practical updates in this newly refreshed 3-bedroom, 2-bathroom home offering approximately 1,100 sq. ft. of living space. Nestled on 4.995 lightly wooded acres, this property provides room to roam while remaining convenient to Gilmer’s amenities. Step inside to find a bright, inviting interior featuring fresh paint, new windows, granite kitchen counter, tongue-and-groove flooring, and new carpet. Roof is only 2 years old and there is a brand new survey on file! The home is move in ready and offers peaceful views of nature from the newly built oversized decks on both the front and back of the home. The outdoor deck space is perfect for morning coffee, outdoor dining, or simply unwinding. The acreage surrounding the home is fenced on three sides and offers a great balance of open area and shade from mature trees. A workshop and storage building provide excellent space for projects, equipment, or hobbies. Home is on community water but also features 2 shallow wells for watering livestock or keeping the landscape maintained. Whether you’re seeking a quiet country retreat, a homestead, or room for outdoor recreation, this Gilmer property is a must-see!

  7. 2026-03-04
    price $224,900
    Show marketing remark (1343 chars)

    PRICE IMPROVEMENT! Take a look at this charming updated home on 4.995 Acres in Gilmer, TX and in Harmony ISD! Discover the perfect blend of comfort, privacy, and practical updates in this newly refreshed 3-bedroom, 2-bathroom home offering approximately 1,100 sq. ft. of living space. Nestled on 4.995 lightly wooded acres, this property provides room to roam while remaining convenient to Gilmer’s amenities. Step inside to find a bright, inviting interior featuring fresh paint, new windows, granite kitchen counter, tongue-and-groove flooring, and new carpet. Roof is only 2 years old and there is a brand new survey on file! The home is move in ready and offers peaceful views of nature from the newly built oversized decks on both the front and back of the home. The outdoor deck space is perfect for morning coffee, outdoor dining, or simply unwinding. The acreage surrounding the home is fenced on three sides and offers a great balance of open area and shade from mature trees. A workshop and storage building provide excellent space for projects, equipment, or hobbies. Home is on community water but also features 2 shallow wells for watering livestock or keeping the landscape maintained. Whether you’re seeking a quiet country retreat, a homestead, or room for outdoor recreation, this Gilmer property is a must-see!

  8. 2026-03-04
    price $224,900 1343-char remark
    Show marketing remark (1343 chars)

    PRICE IMPROVEMENT! Take a look at this charming updated home on 4.995 Acres in Gilmer, TX and in Harmony ISD! Discover the perfect blend of comfort, privacy, and practical updates in this newly refreshed 3-bedroom, 2-bathroom home offering approximately 1,100 sq. ft. of living space. Nestled on 4.995 lightly wooded acres, this property provides room to roam while remaining convenient to Gilmer’s amenities. Step inside to find a bright, inviting interior featuring fresh paint, new windows, granite kitchen counter, tongue-and-groove flooring, and new carpet. Roof is only 2 years old and there is a brand new survey on file! The home is move in ready and offers peaceful views of nature from the newly built oversized decks on both the front and back of the home. The outdoor deck space is perfect for morning coffee, outdoor dining, or simply unwinding. The acreage surrounding the home is fenced on three sides and offers a great balance of open area and shade from mature trees. A workshop and storage building provide excellent space for projects, equipment, or hobbies. Home is on community water but also features 2 shallow wells for watering livestock or keeping the landscape maintained. Whether you’re seeking a quiet country retreat, a homestead, or room for outdoor recreation, this Gilmer property is a must-see!

  9. 2026-02-19
    price $228,900 1343-char remark
    Show marketing remark (1343 chars)

    PRICE IMPROVEMENT! Take a look at this charming updated home on 4.995 Acres in Gilmer, TX and in Harmony ISD! Discover the perfect blend of comfort, privacy, and practical updates in this newly refreshed 3-bedroom, 2-bathroom home offering approximately 1,100 sq. ft. of living space. Nestled on 4.995 lightly wooded acres, this property provides room to roam while remaining convenient to Gilmer’s amenities. Step inside to find a bright, inviting interior featuring fresh paint, new windows, granite kitchen counter, tongue-and-groove flooring, and new carpet. Roof is only 2 years old and there is a brand new survey on file! The home is move in ready and offers peaceful views of nature from the newly built oversized decks on both the front and back of the home. The outdoor deck space is perfect for morning coffee, outdoor dining, or simply unwinding. The acreage surrounding the home is fenced on three sides and offers a great balance of open area and shade from mature trees. A workshop and storage building provide excellent space for projects, equipment, or hobbies. Home is on community water but also features 2 shallow wells for watering livestock or keeping the landscape maintained. Whether you’re seeking a quiet country retreat, a homestead, or room for outdoor recreation, this Gilmer property is a must-see!

  10. 2026-02-19
    price $228,900
    Show marketing remark (1343 chars)

    PRICE IMPROVEMENT! Take a look at this charming updated home on 4.995 Acres in Gilmer, TX and in Harmony ISD! Discover the perfect blend of comfort, privacy, and practical updates in this newly refreshed 3-bedroom, 2-bathroom home offering approximately 1,100 sq. ft. of living space. Nestled on 4.995 lightly wooded acres, this property provides room to roam while remaining convenient to Gilmer’s amenities. Step inside to find a bright, inviting interior featuring fresh paint, new windows, granite kitchen counter, tongue-and-groove flooring, and new carpet. Roof is only 2 years old and there is a brand new survey on file! The home is move in ready and offers peaceful views of nature from the newly built oversized decks on both the front and back of the home. The outdoor deck space is perfect for morning coffee, outdoor dining, or simply unwinding. The acreage surrounding the home is fenced on three sides and offers a great balance of open area and shade from mature trees. A workshop and storage building provide excellent space for projects, equipment, or hobbies. Home is on community water but also features 2 shallow wells for watering livestock or keeping the landscape maintained. Whether you’re seeking a quiet country retreat, a homestead, or room for outdoor recreation, this Gilmer property is a must-see!

  11. 2026-02-19
    price $228,900 1343-char remark
    Show marketing remark (1343 chars)

    PRICE IMPROVEMENT! Take a look at this charming updated home on 4.995 Acres in Gilmer, TX and in Harmony ISD! Discover the perfect blend of comfort, privacy, and practical updates in this newly refreshed 3-bedroom, 2-bathroom home offering approximately 1,100 sq. ft. of living space. Nestled on 4.995 lightly wooded acres, this property provides room to roam while remaining convenient to Gilmer’s amenities. Step inside to find a bright, inviting interior featuring fresh paint, new windows, granite kitchen counter, tongue-and-groove flooring, and new carpet. Roof is only 2 years old and there is a brand new survey on file! The home is move in ready and offers peaceful views of nature from the newly built oversized decks on both the front and back of the home. The outdoor deck space is perfect for morning coffee, outdoor dining, or simply unwinding. The acreage surrounding the home is fenced on three sides and offers a great balance of open area and shade from mature trees. A workshop and storage building provide excellent space for projects, equipment, or hobbies. Home is on community water but also features 2 shallow wells for watering livestock or keeping the landscape maintained. Whether you’re seeking a quiet country retreat, a homestead, or room for outdoor recreation, this Gilmer property is a must-see!

  12. 2026-01-15
    price $229,900 1343-char remark
    Show marketing remark (1343 chars)

    PRICE IMPROVEMENT! Take a look at this charming updated home on 4.995 Acres in Gilmer, TX and in Harmony ISD! Discover the perfect blend of comfort, privacy, and practical updates in this newly refreshed 3-bedroom, 2-bathroom home offering approximately 1,100 sq. ft. of living space. Nestled on 4.995 lightly wooded acres, this property provides room to roam while remaining convenient to Gilmer’s amenities. Step inside to find a bright, inviting interior featuring fresh paint, new windows, granite kitchen counter, tongue-and-groove flooring, and new carpet. Roof is only 2 years old and there is a brand new survey on file! The home is move in ready and offers peaceful views of nature from the newly built oversized decks on both the front and back of the home. The outdoor deck space is perfect for morning coffee, outdoor dining, or simply unwinding. The acreage surrounding the home is fenced on three sides and offers a great balance of open area and shade from mature trees. A workshop and storage building provide excellent space for projects, equipment, or hobbies. Home is on community water but also features 2 shallow wells for watering livestock or keeping the landscape maintained. Whether you’re seeking a quiet country retreat, a homestead, or room for outdoor recreation, this Gilmer property is a must-see!

  13. 2026-01-15
    price $229,900
    Show marketing remark (1343 chars)

    PRICE IMPROVEMENT! Take a look at this charming updated home on 4.995 Acres in Gilmer, TX and in Harmony ISD! Discover the perfect blend of comfort, privacy, and practical updates in this newly refreshed 3-bedroom, 2-bathroom home offering approximately 1,100 sq. ft. of living space. Nestled on 4.995 lightly wooded acres, this property provides room to roam while remaining convenient to Gilmer’s amenities. Step inside to find a bright, inviting interior featuring fresh paint, new windows, granite kitchen counter, tongue-and-groove flooring, and new carpet. Roof is only 2 years old and there is a brand new survey on file! The home is move in ready and offers peaceful views of nature from the newly built oversized decks on both the front and back of the home. The outdoor deck space is perfect for morning coffee, outdoor dining, or simply unwinding. The acreage surrounding the home is fenced on three sides and offers a great balance of open area and shade from mature trees. A workshop and storage building provide excellent space for projects, equipment, or hobbies. Home is on community water but also features 2 shallow wells for watering livestock or keeping the landscape maintained. Whether you’re seeking a quiet country retreat, a homestead, or room for outdoor recreation, this Gilmer property is a must-see!

  14. 2026-01-15
    price $229,900 1343-char remark
    Show marketing remark (1343 chars)

    PRICE IMPROVEMENT! Take a look at this charming updated home on 4.995 Acres in Gilmer, TX and in Harmony ISD! Discover the perfect blend of comfort, privacy, and practical updates in this newly refreshed 3-bedroom, 2-bathroom home offering approximately 1,100 sq. ft. of living space. Nestled on 4.995 lightly wooded acres, this property provides room to roam while remaining convenient to Gilmer’s amenities. Step inside to find a bright, inviting interior featuring fresh paint, new windows, granite kitchen counter, tongue-and-groove flooring, and new carpet. Roof is only 2 years old and there is a brand new survey on file! The home is move in ready and offers peaceful views of nature from the newly built oversized decks on both the front and back of the home. The outdoor deck space is perfect for morning coffee, outdoor dining, or simply unwinding. The acreage surrounding the home is fenced on three sides and offers a great balance of open area and shade from mature trees. A workshop and storage building provide excellent space for projects, equipment, or hobbies. Home is on community water but also features 2 shallow wells for watering livestock or keeping the landscape maintained. Whether you’re seeking a quiet country retreat, a homestead, or room for outdoor recreation, this Gilmer property is a must-see!

  15. 2025-12-08
    listed $239,900 Active
  16. 2025-12-07
    listed $239,900 Active 1343-char remark
    Show marketing remark (1343 chars)

    PRICE IMPROVEMENT! Take a look at this charming updated home on 4.995 Acres in Gilmer, TX and in Harmony ISD! Discover the perfect blend of comfort, privacy, and practical updates in this newly refreshed 3-bedroom, 2-bathroom home offering approximately 1,100 sq. ft. of living space. Nestled on 4.995 lightly wooded acres, this property provides room to roam while remaining convenient to Gilmer’s amenities. Step inside to find a bright, inviting interior featuring fresh paint, new windows, granite kitchen counter, tongue-and-groove flooring, and new carpet. Roof is only 2 years old and there is a brand new survey on file! The home is move in ready and offers peaceful views of nature from the newly built oversized decks on both the front and back of the home. The outdoor deck space is perfect for morning coffee, outdoor dining, or simply unwinding. The acreage surrounding the home is fenced on three sides and offers a great balance of open area and shade from mature trees. A workshop and storage building provide excellent space for projects, equipment, or hobbies. Home is on community water but also features 2 shallow wells for watering livestock or keeping the landscape maintained. Whether you’re seeking a quiet country retreat, a homestead, or room for outdoor recreation, this Gilmer property is a must-see!

  17. 2025-12-06
    listed $239,900 Active 1343-char remark
    Show marketing remark (1343 chars)

    Take a look at THE PRICE IMPROVEMENT ON this charming updated home on 4.995 Acres in Gilmer, TX and in Harmony ISD! Discover the perfect blend of comfort, privacy, and practical updates in this newly refreshed 3-bedroom, 2-bathroom home offering approximately 1,100 sq.ft. of living space. Nestled on 4.995 lightly wooded acres, this property provides room to roam while remaining convenient to Gilmer’s amenities. Step inside to find a bright, inviting interior featuring fresh paint, new windows, granite kitchen counter, tongue-and-groove flooring, and new carpet. Roof is only 2 years old and there is a brand new survey on file! The home ismove in ready and offers peaceful views of nature from the newly built oversized decks on both the front and back of the home. The outdoor deck space is perfect for morning coffee, outdoor dining, or simply unwinding. The acreage surrounding the home is fenced on three sides and offers a great balance of open area and shade from mature trees. A workshop and storage building provide excellent space for projects, equipment, or hobbies. Home is on community water but also features2 shallow wells for watering livestock or keeping the landscape maintained. Whether you’re seeking a quiet country retreat, a homestead, or room for outdoor recreation, this Gilmer property is a must-see!

  18. 2017-06-22
    soldstatus
  19. 2012-11-29
    soldstatus

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast TX · Resets to sale price

Current annual tax
$1,853 · $154/mo
Projected year-2 tax
$4,024 · $335/mo
Expected delta
+$2,171/yr (+$181/mo · 117.2%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 6/10 Major 7 d/yr ≥110°F today · 25 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 43% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$15,438
− Mortgage interest
−$12,318
− Property taxes
−$1,853
− Insurance
−$1,100
− Repairs & maintenance
−$1,235
− Management
−$1,235
− Depreciation
−$6,397
Taxable loss
−$8,699
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,088
After-tax cash flow
$-2,506/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Harmony ISD
NCES district ID
4822560
Math proficiency
48% ▲ 2.00%
Reading proficiency
47% ▼ -4.00%
Median HH income
$47,303
Composite
40.47/100
National rank
#3721
State rank
#224 of 826 in TX

Livability — Holly Lake Ranch

Score
66/100
State rank
#597
US rank
#11377

Category grades

Amenities F Commute F Cost of living A+ Crime A+ Employment B- Housing A+ Health & safety D- User ratings C-

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
12,785

Population outlook (Upshur County) Hauer SSP2

Today (2025)
42,771 people
By 2030
43,788 · +2.4%
By 2040
45,574 · +6.6%
By 2050
46,683 · +9.1%
By 2075
49,137 · +14.9%
By 2100
47,457 · +11.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (73%)
Race & ethnicity
White 73% Black 11% Hispanic / Latino 10% Two or more races 10%
Hispanic origin (detail)
Mexican 10%
Common ancestry
Serbian 4% Slovak 2% Lithuanian 2%
Foreign-born
2% · Canada, Philippines
Languages at home
95% English-only · Spanish 4% Chinese 1%

Political lean MEDSL · Upshur

2024 margin
Solid R (+71.0) · D 14.2% · R 85.2%
2008→2024 swing
-22.0pp toward R · 2008: -49.0pp · 2024: -71.0pp
All cycles
2024: R+71.0 2020: R+68.5 2016: R+68.0 2012: R+59.8 2008: R+49.0

Not yet ingested

Civics

Market trends

HPI YoY
▲ 27.46%
Current HPI
300.86
Rent YoY
Metro
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

-8.3% since first listed
19 events — show timeline
  • 2026-05-16 Pending GTAR
  • 2026-05-16 Contingent NTREIS
  • 2026-05-04 Price Changed $219,900 NTREIS
  • 2026-05-04 Price Changed $219,900 LAAR
  • 2026-05-04 Price Changed $219,900 GTAR
  • 2026-03-04 Price Changed $224,900 NTREIS
  • 2026-03-04 Price Changed $224,900 LAAR
  • 2026-03-04 Price Changed $224,900 GTAR
  • 2026-02-19 Price Changed $228,900 NTREIS
  • 2026-02-19 Price Changed $228,900 LAAR
  • 2026-02-19 Price Changed $228,900 GTAR
  • 2026-01-15 Price Changed $229,900 NTREIS
  • 2026-01-15 Price Changed $229,900 LAAR
  • 2026-01-15 Price Changed $229,900 GTAR
  • 2025-12-08 Listed $239,900 LAAR
  • 2025-12-07 Listed $239,900 GTAR
  • 2025-12-06 Listed $239,900 NTREIS
  • 2017-06-22 Sold (Public Records) Public Records
  • 2012-11-29 Sold (Public Records) Public Records

Property tax history

+7.8%/yr

Latest (2025): $1,853 · +4.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…