125 Harrell St, Gun Barrel City, TX, 75156 | $225/mo Cash Flow

For Sale

Rental Income

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
3 Bath
2567 sft

2324 Driftwood Dr, Kemp, TX, 75143

3 Bed
3 Bath
2373 sft

7731 Shady Ln, Scurry, TX, 75158

4 Bed
3 Bath
1963 sft

201 E 10th St, Kaufman, TX, 75142

3 Bed
3 Bath
1788 sft

410 SE 3rd St, Kerens, TX, 75144

Nearby investment properties with comparable prices

3 Bed
2 Bath
1688 sft

15872 S Fm 148, Scurry, TX, 75158

4 Bed
2 Bath
2401 sft

106 Lakeview Dr, Canton, TX, 75103

4 Bed
3 Bath
2138 sft

105 San Felipe Dr, Gun Barrel City, TX, 75156

4 Bed
2 Bath
1815 sft

2280 Vz County Road 2501, Canton, TX, 75103

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 125 Harrell St, Gun Barrel City, TX, 75156 earns $225/mo cash flow from $3,773/mo rent with a $2,442/mo payment. Total monthly income totals $3,773/mo, and annual cash flow totals $2,699/yr on $165,419 capital. ROI tracks 21.54% on current figures, and rental yield reads 9.07% at a $499,000 purchase. Equity gained on principal adds $3,220/yr, and 5% annual appreciation supports $137,865 over five years. Five-year ROI reaches 112.79% and total cumulative return in cash sums $186,582. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,773/mo property income instead of your personal income.

Single Family

Built in 1980

2.90 Acres lot

$N/A/sqft

No HOA