269 Lake Shadows Cir, Gun Barrel City, TX, 75156 | $450/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1038 sft

104 Vz County Road 2323, Canton, TX, 75103

Motivated Seller+ 1 more

3 Bed
2 Bath
1263 sft

114 Wood Crest Dr, Tool, TX, 75143

3 Bed
1 Bath
1153 sft

206 W Dewey St, Malakoff, TX, 75148

1 Bed
2 Bath
1200 sft

10632 State Highway 31 W, Malakoff, TX, 75148

Nearby investment properties with comparable prices

4 Bed
2 Bath
1510 sft

297 Victory Dr, Fruitvale, TX, 75127

4 Bed
2 Bath
1510 sft

307 Victory Dr, Mabank, TX, 75147

4 Bed
2 Bath
1510 sft

289 Victory Dr, Mabank, TX, 75147

4 Bed
2 Bath
1510 sft

304 Paschal Rd, Mabank, TX, 75147

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 269 Lake Shadows Cir, Gun Barrel City, TX, 75156 priced at $279,900 pairs $2,440/mo rent with $450/mo cash flow after a $1,370/mo payment. Total monthly income equals $2,440/mo, and annual cash flow comes to $5,395/yr on $92,787 invested. Return on cash invested is 25.72% in year one, and rental yield stands at 10.46% on a $279,900 basis. Equity gained on principal adds $1,806/yr, and 5% annual appreciation accumulates to $77,331 by year five. Five-year ROI measures 135.24% and total cumulative return in cash reaches $125,485. For financing, Ziffy Mortgage’s DSCR program evaluates $2,440/mo property income against a $1,370/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 1984

1.05 Acres lot

$N/A/sqft

No HOA