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 200 E Pace St, Frost, TX, 76641 with 5% annual appreciation on a $169,900 basis while $1,477/mo rent supports operations. Total monthly income totals $1,477/mo and a $832/mo payment preserves $268/mo for cash returns. Annual cash flow comes to $3,221/yr on $56,322 deployed, and return on cash invested reaches 25.63% in year one. Equity gained on principal adds $1,096/yr, and five-year appreciation sums $46,940 alongside rental yield of 10.43%. Five-year ROI measures 134.79% and total cumulative return in cash totals $75,914.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,477/mo property income versus a $832/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1935
7,492 sqft 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 |
|---|---|---|
| 2024-12-16 | Price change | $169,900 |
| 2024-11-15 | Price change | $174,000 |
| 2024-10-25 | Price change | $179,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $632.93 | 16.09% | $33,220 | 17.30% |
| 2023-12-27 | $545.22 | N/A | $28,320 | -3.84% |
| 2022-12-27 | N/A | N/A | $29,450 | 12.15% |
Listed by: Yolanda Sullivan • CENTURY 21 Judge Fite Co.
Mls Name: NTREIS
Mls ID: #20650952
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.
