124 Harbor Dr, Gun Barrel City, TX, 75156 | 3.46% Rental Yield

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Investment Property+ 1 more

4 Bed
2 Bath
1327 sft

800 Phillips Cir, Kaufman, TX, 75142

3 Bed
2 Bath
1484 sft

308 E 8th St, Kemp, TX, 75143

3 Bed
2 Bath
1500 sft

13857 Park Harbor Dr, Eustace, TX, 75124

4 Bed
3 Bath
2120 sft

10280 Fm 1861, Eustace, TX, 75124

Nearby investment properties with comparable prices

4 Bed
2 Bath
2648 sft

337 Vz County Road 2719, Mabank, TX, 75147

3 Bed
2 Bath
2099 sft

14010 County Road 4041, Scurry, TX, 75158

3 Bed
2 Bath
1750 sft

14465 County Road 2925, Mabank, TX, 75156

3 Bed
3 Bath
1924 sft

212 Country Ln, Malakoff, TX, 75148

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

Total monthly income runs $1,662/mo, and a $2,819/mo payment. Purchase price stands at $575,900, and rental yield measures 3.46% with $1,662/mo rent. Return on cash invested shows 4.65% in year one, and 5% annual appreciation builds toward $159,111 over five years. Five-year ROI reaches 22.2% and total cumulative return in cash records $42,053. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,662/mo property income covering a $2,819/mo payment rather than investor’s personal income.

Single Family

Built in N/A

N/A lot

$N/A/sqft

No HOA