117 Pawnee Trl, Gun Barrel City, TX, 75156 | $502/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1568 sft

134 Grissom Dr, Mabank, TX, 75156

3 Bed
2 Bath
2379 sft

129 Saint Michaels Dr, Trinidad, TX, 75163

3 Bed
3 Bath
1560 sft

9 Southshore Cir, Malakoff, TX, 75148

3 Bed
3 Bath
2364 sft

225 La Jolla Dr, Athens, TX, 75751

Nearby investment properties with comparable prices

3 Bed
2 Bath
1274 sft

105 Smackover, Kemp, TX, 75143

3 Bed
2 Bath
1220 sft

2906 Emma Ln, Mabank, TX, 75147

3 Bed
2 Bath
1348 sft

127 Chaparral Dr, Mabank, TX, 75156

3 Bed
2 Bath
1680 sft

504 Luzon St, Tool, TX, 75143

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

Investment property for sale in Gun Barrel City at 117 Pawnee Trl, Gun Barrel City, TX, 75156 earns $502/mo cash flow from $2,280/mo rent with a $1,224/mo payment. Total monthly income totals $2,280/mo, and annual cash flow totals $6,022/yr on $82,875 capital. ROI tracks 27.18% on current figures, and rental yield reads 10.94% at a $250,000 purchase. Equity gained on principal adds $1,613/yr, and 5% annual appreciation supports $69,070 over five years. Five-year ROI reaches 143.01% and total cumulative return in cash sums $118,522. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,280/mo property income instead of your personal income.

Single Family

Built in 2022

5,575 sqft lot

$N/A/sqft

No HOA