139 Forrest Oaks Dr, Gun Barrel City, TX, 75156 | $170/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1344 sft

111 Holiday Dr, Gun Barrel City, TX, 75156

3 Bed
2 Bath
1188 sft

813 S Sutton St, Mabank, TX, 75147

3 Bed
2 Bath
1076 sft

2029 Clay St, Mabank, TX, 75147

3 Bed
2 Bath
996 sft

2712 William St, Mabank, TX, 75147

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 139 Forrest Oaks Dr, Gun Barrel City, TX, 75156 uses $82,875 cash to close to unlock $2,038/yr annual cash flow and $170/mo monthly cash flow. Total monthly income runs $1,948/mo, and a $1,224/mo payment keeps the spread at $170/mo. Purchase price stands at $250,000, and rental yield measures 9.35% with $1,948/mo rent. Return on cash invested shows 22.37% in year one, and 5% annual appreciation builds toward $69,070 over five years. Five-year ROI reaches 117.24% and total cumulative return in cash records $97,162. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,948/mo property income covering a $1,224/mo payment rather than investor’s personal income.

Single Family

Built in 2025

4,530 sqft lot

$N/A/sqft

No HOA