177 Hickory Trl, Gun Barrel City, TX, 75156 | $461/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1052 sft

140 Southlake Dr, Mabank, TX, 75156

2 Bed
1 Bath
1155 sft

604 Donna Cir, Kerens, TX, 75144

3 Bed
2 Bath
1728 sft

507 Davis Dr, Athens, TX, 75751

Investment Property+ 2 more

3 Bed
1 Bath
1177 sft

503 Cates Dr, Kaufman, TX, 75142

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

Rental property for sale in Gun Barrel City at 177 Hickory Trl, Gun Barrel City, TX, 75156 priced at $169,999 converts $1,670/mo rent into $461/mo cash flow after a $832/mo obligation. Total monthly income equals $1,670/mo, and annual cash flow totals $5,534/yr on $56,355 invested. Return on cash invested prints 29.73% in year one, and rental yield reads 11.79% against a $169,999 entry. Equity gained on principal adds $1,097/yr, while 5% annual appreciation compiles into $46,968 by year five. Five-year ROI reaches 156.78% and total cumulative return in cash sums $88,353. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,670/mo property income covering a $832/mo payment, not borrower’s personal income.

Single Family

Built in 1969

9,670 sqft lot

$N/A/sqft

No HOA