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 4331 Fm 667, Frost, TX, 76641 generates $1,493/mo in rent, after a $1,591/mo payment. Total monthly income is $1,493/mo. Return on cash invested sits at 10.79% in year one, and rental yield is 5.51% on a $324,999 entry. Equity gained on principal adds $2,097/yr, while 5% annual appreciation builds toward $89,791 over five years. Five-year ROI reaches 55.17% and total cumulative return in cash sums $59,437. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,493/mo property income rather than buyer’s personal income.
Single Family
Built in 1994
1.65 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 |
|---|---|---|
| 2025-04-14 | Listed for sale | $324,999 |
| 2020-11-04 | Sold | N/A |
| 2020-09-01 | Listed for sale | $150,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-14 | $2816.37 | 14.73% | $248,437 | 10.00% |
| 2023-04-14 | $2454.75 | N/A | $225,852 | 10.00% |
| 2022-04-14 | N/A | N/A | $205,320 | 36.99% |
Listed by: Vicki Van Huss • Fathom Realty LLC
Mls Name: NTREIS
Mls ID: #20895195
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.
