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% |
Rental property for sale in Frost at 205 Shield Rd, Frost, TX, 76641 priced at $800,000 pairs $3,747/mo rent with after a $3,916/mo payment. Total monthly income equals $3,747/mo. Return on cash invested is 11.2% in year one, and rental yield stands at 5.62% on a $800,000 basis. Equity gained on principal adds $5,162/yr, and 5% annual appreciation accumulates to $221,025 by year five. Five-year ROI measures 57.35% and total cumulative return in cash reaches $150,944. For financing, Ziffy Mortgage’s DSCR program evaluates $3,747/mo property income against a $3,916/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1998
57.25 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 |
|---|---|---|
| 2025-01-11 | Listed for sale | $800,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Donna David • All City Real Estate, Ltd Co
Mls Name: NTREIS
Mls ID: #20814834
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.
