149 Woodland TrlGun Barrel CityTX75156
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in Gun Barrel City at 149 Woodland Trl, Gun Barrel City, TX, 75156 priced at $235,000 pairs $1,774/mo rent with $103/mo cash flow after a $1,150/mo payment. Total monthly income equals $1,774/mo, and annual cash flow comes to $1,237/yr on $77,903 invested. Return on cash invested is 21.5% in year one, and rental yield stands at 9.06% on a $235,000 basis. Equity gained on principal adds $1,516/yr, and 5% annual appreciation accumulates to $64,926 by year five. Five-year ROI measures 112.62% and total cumulative return in cash reaches $87,736. For financing, Ziffy Mortgage’s DSCR program evaluates $1,774/mo property income against a $1,150/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1985
10,018 sqft lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kristi Siemens • Coldwell Banker American Dream
Mls Name: NTREIS
Mls ID: #20964338