803 Harbor Point RdGun 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
Investment property for sale in Gun Barrel City at 803 Harbor Point Rd, Gun Barrel City, TX, 75156 with 5% annual appreciation on a $126,400 basis while $993/mo rent supports operations. Total monthly income totals $993/mo and a $619/mo payment preserves $94/mo for cash returns. Annual cash flow comes to $1,126/yr on $41,902 deployed, and return on cash invested reaches 22.6% in year one. Equity gained on principal adds $816/yr, and five-year appreciation sums $34,922 alongside rental yield of 9.43%. Five-year ROI measures 118.48% and total cumulative return in cash totals $49,644.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $993/mo property income versus a $619/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2012
0.46 Acres lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jill Browne • Browne-Hollar Realty
Mls Name: NTREIS
Mls ID: #21069868