117 Evergreen Dr, Gun Barrel City, TX, 75156 | $387/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Investment Property+ 1 more

3 Bed
2 Bath
1176 sft

122 Summit Ridge Dr, Gun Barrel City, TX, 75156

3 Bed
2 Bath
1478 sft

206 Vista Dr, Eustace, TX, 75124

4 Bed
2 Bath
2304 sft

224 Seacraft Dr, Gun Barrel City, TX, 75156

3 Bed
2 Bath
1509 sft

138 Panther Loop, Mabank, TX, 75147

Nearby investment properties with comparable prices

- Bed
- Bath
- sft

10755 Fm 3094, Scurry, TX, 75158

4 Bed
2 Bath
3434 sft

206 W Cayuga Dr, Athens, TX, 75751

3 Bed
1 Bath
1216 sft

29080 State Highway 19 N, Athens, TX, 75752

3 Bed
2 Bath
1480 sft

608 SW 3rd St, Kerens, TX, 75144

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Gun Barrel City at 117 Evergreen Dr, Gun Barrel City, TX, 75156 priced at $272,000 converts $2,321/mo rent into $387/mo cash flow after a $1,331/mo obligation. Total monthly income equals $2,321/mo, and annual cash flow totals $4,645/yr on $90,168 invested. Return on cash invested prints 25.06% in year one, and rental yield reads 10.24% against a $272,000 entry. Equity gained on principal adds $1,755/yr, while 5% annual appreciation compiles into $75,149 by year five. Five-year ROI reaches 131.71% and total cumulative return in cash sums $118,757. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,321/mo property income covering a $1,331/mo payment, not borrower’s personal income.

Single Family

Built in 1975

1.42 Acres lot

$N/A/sqft

No HOA