421 S Garitty St, Frost, TX, 76641 | $111/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

421 S Garitty St, Frost, TX, 76641 | $111/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1692 sft

1400 Meadowlark Dr, Hillsboro, TX, 76645

2 Bed
1 Bath
1869 sft

333 Hcr #3225, Penelope, TX, 76676

3 Bed
2 Bath
1600 sft

1307 Corsicana Hwy, Hillsboro, TX, 76645

3 Bed
2 Bath
1487 sft

119 Smith St, Hillsboro, TX, 76645

Nearby investment properties with comparable prices

3 Bed
1 Bath
1358 sft

607 E Pine St, West, TX, 76691

$ 185,000

ROI

Cash Flow/m

4 Bed
2 Bath
1531 sft

304 Brannan St, Bynum, TX, 76631

2 Bed
1 Bath
1325 sft

409 Craig St, Hillsboro, TX, 76645

Investment Property+ 1 more

1 Bed
1 Bath
638 sft

104 N Givens St, Hillsboro, TX, 76645

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

Investment property for sale in Frost at 421 S Garitty St, Frost, TX, 76641 uses $60,996 cash to close to unlock $1,334/yr annual cash flow and $111/mo monthly cash flow. Total monthly income runs $1,420/mo, and a $901/mo payment keeps the spread at $111/mo. Purchase price stands at $184,000, and rental yield measures 9.26% with $1,420/mo rent. Return on cash invested shows 22.1% in year one, and 5% annual appreciation builds toward $50,836 over five years. Five-year ROI reaches 115.84% and total cumulative return in cash records $70,657. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,420/mo property income covering a $901/mo payment rather than investor’s personal income.

Manufactured

Built in 2024

0.32 Acres lot

$N/A/sqft

No HOA

More details about the property

Just like new! Step inside this gently lived in 2024 Clayton Home with 3 bedrooms, 2 baths, and a great location in Frost ISD. The living room welcomes you with a warm, modern color palette and built-ins ready to frame your big-screen TV. The kitchen is a true showstopper with an oversized island, breakfast bar, farm sink, stainless steel appliances, and plenty of counter space and cabinets for all your cooking needs. The oversized primary suite offers a relaxing ensuite with a dual sink vanity, garden tub, and separate shower. With the split-bedroom layout, the two additional bedrooms are tucked away on the opposite side of the home for extra privacy. Youll also find a full-size laundry room with shelving for pantry space and as a huge bonus, the washer and dryer stay! Out back, a 31x30 concrete slab is already in place, perfect for adding a massive porch or anything else you dream up. Come take a look before its gone!

Neighborhood Data

Neighborhood data shown for ZIP Code: 76641, Frost, TX area.

Housing Distribution

Housing Statistics

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