312 Whispering Trl, Gun Barrel City, TX, 75156 | $424/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1372 sft

11110 County Road 4020, Kemp, TX, 75143

4 Bed
2 Bath
1316 sft

106 McAnally Dr, Mabank, TX, 75147

3 Bed
2 Bath
1077 sft

19491 E Market, Mabank, TX, 75147

3 Bed
2 Bath
1272 sft

801 Cedarcrest Dr, Tool, TX, 75143

Nearby investment properties with comparable prices

3 Bed
2 Bath
1220 sft

1522 W Woods Dr, Kemp, TX, 75143

3 Bed
2 Bath
1456 sft

103 Ivy St, Kerens, TX, 75144

2 Bed
1 Bath
750 sft

591 State Highway 31, Trinidad, TX, 75163

Investment Property+ 2 more

2 Bed
1 Bath
830 sft

14959 Palladin Rd, Malakoff, TX, 75148

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 312 Whispering Trl, Gun Barrel City, TX, 75156 offers a 11.23% rental yield on a $189,000 purchase with $1,768/mo rent. Total monthly income registers $1,768/mo, and a $925/mo payment leaves $424/mo available for distribution. Annual cash flow reaches $5,089/yr on $62,654 to close, and return on cash invested stands at 28.03% in year one. Equity gained on principal adds $1,220/yr while 5% annual appreciation supports $52,217 over five years. Portfolio math shows five-year ROI at 147.69% and total cumulative return in cash at $92,530. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,768/mo property income against a $925/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Manufactured

Built in 2023

8,015 sqft lot

$N/A/sqft

No HOA