CashFlowRE
Sign in Sign up
948 S Williamson St
B- Composite 69.53
Why this score? — see what drove the B- 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).

  • Cash flow +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +3.8/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$94,089

948 S Williamson St · Giddings, TX 78942
2 bd · 1.0 ba · 1,184 sqft · SingleFamily public records · 503 Days on market
Built 1935 5,749 sqft lot $79/sqft · 56% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

SMALL TOWN LIVING! The property at 948 S Williamson St in Giddings, TX, offers a harmonious blend of small-town ambiance and easy access to modern conveniences, making it a desirable location for those looking to enjoy the best of both worlds. Giddings, nestled in the heart of Texas, is celebrated for its rich history, community spirit, and beautiful natural surroundings, providing an idyllic setting for homeowners seeking a peaceful yet connected lifestyle. This property features 2 bedrooms and 1 bathroom and is perfectly positioned to take advantage of Giddings' charming local eateries, unique shopping experiences, and community events that bring the town together, such as the famous Lee County Fair. WE MAKE IT EASY TO OWN. This is a great opportunity! Don't wait, call us today to get more information on the owner's easy terms and smooth process that may be able to put the deed in your name and make this your dream home.

Key facts

  • 5,749 sq ft lot
  • Built 1935
  • Listed 503 days

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 2-bed/1.0-bath single-family listed at $94k.

Deal economics

  • At list price, monthly cash flow is $808 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $94k).
  • Recommended offer: $83k (12.0% below list) — sets the bar for market timing.
  • Cap rate 16.6% vs local median 3.5% in Giddings — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 64/100 on livability (#751 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools F, amenities F, commute F.
  • Giddings ISD (rural): math 45% / reading 45% proficiency, ranked #270 of 826 in TX (top 33%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 91 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 18 units permitted in Lee County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $651 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $26k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 503 days — a 12% lower offer ($83k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1935 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 91% chance of damaging wind over 30y; extreme-heat days projected 6→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $82,798 (12.0% below list)

Questions for the listing agent

  1. It's been on market 503 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1935 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 F-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. 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.
  7. 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.
  8. 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
1.91%
Cap rate
16.60%
Cash-on-cash
36.81%
DSCR
2.64
GRM
4.4

CMA / ARV

ARV (median comp)
$211,454
List price
$94,089
Delta
-55.50%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1346 Fm 448 0.29mi 2/1.5 1,317 (+11%) 11mo $145,000 $110 56
486 E Galveston St 0.41mi 2/1.0 1,068 (-10%) 11mo $174,000 $163 56

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

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

5-year hold
IRR
32.7%
Equity multiple
2.37×
Total profit
$36,222
Equity at exit
$14,029
10-year hold
IRR
39.7%
Equity multiple
4.71×
Total profit
$97,829
Equity at exit
$8,135

Cash invested: $26,345 (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 78942

Home prices YoY
-17.2%
Active inventory
91
Price-to-rent
4.4×

Monthly cashflow live

Estimated rent
$1,800 medium interval (Pro) →
Mortgage (P&I)
$493
Tax from tax record
$81 /mo · $976/yr
Insurance
$39
HOA
$0
Vacancy / Maint / Mgmt
$378
Net cashflow
$808

Break-even live

Break-even rent $777
Max offer price $94,089
Occupancy floor 50%

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
$23,522
Closing costs
$2,823
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.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
199 Cactus St Giddings, TX 3.0 2.0 1350 $1,800 $1.33 17d 1 1.22mi

Listing history 15 events

  1. 2026-06-18
    days on market $94,089 Active 503 DOM
  2. 2026-06-17
    days on market $94,089 Active 502 DOM
  3. 2026-06-16
    days on market $94,089 Active 501 DOM
  4. 2026-06-15
    days on market $94,089 Active 500 DOM
  5. 2026-06-13
    days on market $94,089 Active 498 DOM
  6. 2026-06-12
    days on market $94,089 Active 497 DOM
  7. 2026-06-09
    days on market $94,089 Active 494 DOM
  8. 2026-06-08
    days on market $94,089 Active 493 DOM
  9. 2026-06-08
    days on market $94,089 Active 492 DOM
  10. 2026-06-03
    days on market $94,089 Active 488 DOM
  11. 2026-06-02
    days on market $94,089 Active 487 DOM
  12. 2026-06-01
    days on market $94,089 Active 486 DOM
  13. 2026-05-31
    days on market $94,089 Active 485 DOM
  14. 2025-01-31
    listed $94,089 Active 937-char remark
    Show marketing remark (937 chars)

    SMALL TOWN LIVING! The property at 948 S Williamson St in Giddings, TX, offers a harmonious blend of small-town ambiance and easy access to modern conveniences, making it a desirable location for those looking to enjoy the best of both worlds. Giddings, nestled in the heart of Texas, is celebrated for its rich history, community spirit, and beautiful natural surroundings, providing an idyllic setting for homeowners seeking a peaceful yet connected lifestyle. This property features 2 bedrooms and 1 bathroom and is perfectly positioned to take advantage of Giddings' charming local eateries, unique shopping experiences, and community events that bring the town together, such as the famous Lee County Fair. WE MAKE IT EASY TO OWN. This is a great opportunity! Don't wait, call us today to get more information on the owner's easy terms and smooth process that may be able to put the deed in your name and make this your dream home.

  15. 1989-02-08
    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
$976 · $81/mo
Projected year-2 tax
$1,722 · $143/mo
Expected delta
+$746/yr (+$62/mo · 76.4%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 8/10 Severe 6 d/yr ≥109°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 91% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$21,600
− Mortgage interest
−$5,270
− Property taxes
−$976
− Insurance
−$470
− Repairs & maintenance
−$1,728
− Management
−$1,728
− Depreciation
−$2,737
Taxable income
$8,690
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,086
After-tax cash flow
$7,611/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
Giddings ISD
NCES district ID
4820640
Math proficiency
45% ▬ 0.00%
Reading proficiency
45% ▲ 4.00%
Median HH income
$46,580
Composite
38.32/100
National rank
#4226
State rank
#270 of 826 in TX

Livability — Giddings

Score
64/100
State rank
#751
US rank
#13837

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Giddings, TX
Population (ZIP)
9,858

Population outlook (Lee County) Hauer SSP2

Today (2025)
17,796 people
By 2030
18,082 · +1.6%
By 2040
18,377 · +3.3%
By 2050
17,950 · +0.9%
By 2075
16,005 · -10.1%
By 2100
13,413 · -24.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.61)
Race & ethnicity
White 51% Hispanic / Latino 34% Black 12% Two or more races 10% Native American 3%
Hispanic origin (detail)
Mexican 32%
Common ancestry
Lithuanian 2% Romanian 2% Portuguese 2%
Foreign-born
10% · Canada
Languages at home
73% English-only · Spanish 26% German/W. Germanic 1%

Political lean MEDSL · Lee

2024 margin
Solid R (+60.4) · D 19.5% · R 79.9%
2008→2024 swing
-24.2pp toward R · 2008: -36.3pp · 2024: -60.4pp
All cycles
2024: R+60.4 2020: R+55.7 2016: R+55.6 2012: R+46.3 2008: R+36.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -42.66%
Current HPI
205.1633
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

2 events — show timeline
  • 2025-01-31 Listed $94,089 HARMLS
  • 1989-02-08 Sold (Public Records) Public Records

Property tax history

+2.7%/yr

Latest (2025): $976 · +14.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…