Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Frost at 15811 W Highway 22, Frost, TX, 76641 earns $1,028/mo cash flow from $4,153/mo rent with a $2,151/mo payment. Total monthly income totals $4,153/mo, and annual cash flow totals $12,333/yr on $145,694 capital. ROI tracks 28.37% on current figures, and rental yield reads 11.34% at a $439,500 purchase. Equity gained on principal adds $2,836/yr, and 5% annual appreciation supports $121,426 over five years. Five-year ROI reaches 149.45% and total cumulative return in cash sums $217,737. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,153/mo property income instead of your personal income.
Single Family
Built in 2013
14.85 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76641, Frost, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 915 (100%) |
| Owner Occupied HU | 618 (67.5%) |
| Renter Occupied HU | 121 (13.2%) |
| Vacant Housing Units | 176 (19.2%) |
| Median Home Value | $217,123 |
| Average Home Value | $270,445 |
Residential
644
Single Family
644
Multi-Family
0
Businesses
27
Date | Event | Price |
|---|---|---|
| 2024-06-20 | Listed for sale | $439,500 |
| 2024-03-08 | Listing removed | N/A |
| 2024-01-16 | Listed for sale | $450,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-16 | $300.24 | N/A | $222,650 | 11.54% |
| 2022-08-16 | N/A | N/A | $199,611 | 31.22% |
| 2021-08-16 | N/A | N/A | $152,124 | 20.41% |
Listed by: Oscar Reyes • Hi View Real Estate
Mls Name: NTREIS
Mls ID: #20650281
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
