415 Forest Ln, Gun Barrel City, TX, 75156 | $122/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2348 sft

108 W Cayuga Dr, Athens, TX, 75751

3 Bed
2 Bath
1232 sft

303 Eagle Pkwy, Mabank, TX, 75147

3 Bed
2 Bath
1920 sft

104 Lago Ln, Gun Barrel City, TX, 75156

4 Bed
2 Bath
1760 sft

1136 Green Tree Acres Rd, Kemp, TX, 75143

Nearby investment properties with comparable prices

2 Bed
1 Bath
1433 sft

512 SW 2nd St, Kerens, TX, 75144

3 Bed
2 Bath
1178 sft

7429 Land Grant Trl, Athens, TX, 75751

1 Bed
1 Bath
560 sft

19183 E Us Highway 175 #121, Mabank, TX, 75147

2 Bed
1 Bath
945 sft

15300 Flud Rd, Kemp, 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

Rental property for sale in Gun Barrel City at 415 Forest Ln, Gun Barrel City, TX, 75156 generates $1,188/mo in rent and, after a $734/mo payment, leaves $122/mo in cash flow. Total monthly income is $1,188/mo, and annual cash flow is $1,461/yr on $49,692 invested. Return on cash invested sits at 22.85% in year one, and rental yield is 9.51% on a $149,900 entry. Equity gained on principal adds $967/yr, while 5% annual appreciation builds toward $41,415 over five years. Five-year ROI reaches 119.85% and total cumulative return in cash sums $59,555. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,188/mo property income rather than buyer’s personal income.

Single Family

Built in 1970

10,193 sqft lot

$N/A/sqft

No HOA