119 Daisy Cir, Gun Barrel City, TX, 75156 | $93/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1216 sft

188 Albany Dr, Mabank, TX, 75156

3 Bed
1 Bath
1088 sft

14029 Sitting Bull, Malakoff, TX, 75148

Investment Property+ 1 more

3 Bed
2 Bath
1337 sft

109 Wood Ln, Mabank, TX, 75156

2 Bed
2 Bath
980 sft

101 Crocker Dr, Malakoff, TX, 75148

Nearby investment properties with comparable prices

3 Bed
2 Bath
924 sft

307 Saint Joseph St, Athens, TX, 75751

3 Bed
2 Bath
924 sft

307 Joseph St, Athens, TX, 75751

3 Bed
2 Bath
1680 sft

234 W Acres Rd, Gun barrel city, TX, 75156

Investment Property+ 1 more

3 Bed
2 Bath
1680 sft

1047 John Wayne Rd, Kaufman, TX, 75142

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 119 Daisy Cir, Gun Barrel City, TX, 75156 earns $93/mo cash flow from $1,302/mo rent with a $832/mo payment. Total monthly income totals $1,302/mo, and annual cash flow totals $1,118/yr on $56,355 capital. ROI tracks 21.89% on current figures, and rental yield reads 9.19% at a $169,999 purchase. Equity gained on principal adds $1,097/yr, and 5% annual appreciation supports $46,968 over five years. Five-year ROI reaches 114.79% and total cumulative return in cash sums $64,689. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,302/mo property income instead of your personal income.

Single Family

Built in 1996

7,056 sqft lot

$N/A/sqft

No HOA