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 713 E Pace St, Frost, TX, 76641 generates $1,968/mo in rent and, after a $1,150/mo payment, leaves $241/mo in cash flow. Total monthly income is $1,968/mo, and annual cash flow is $2,898/yr on $77,903 invested. Return on cash invested sits at 23.63% in year one, and rental yield is 10.05% on a $235,000 entry. Equity gained on principal adds $1,516/yr, while 5% annual appreciation builds toward $64,926 over five years. Five-year ROI reaches 124.33% and total cumulative return in cash sums $96,856. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,968/mo property income rather than buyer’s personal income.
Single Family
Built in 1970
0.38 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 |
|---|---|---|
| 2025-08-25 | Listed for sale | $235,000 |
| 2024-08-20 | Sold | N/A |
| 2024-08-16 | Pending sale | $215,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-25 | $4568.15 | 18.76% | $239,760 | 20.00% |
| 2023-08-25 | $3846.56 | N/A | $199,800 | 29.97% |
| 2022-08-25 | N/A | N/A | $153,730 | 17.04% |
Listed by: Shelby Donoho • Premier Realty
Mls Name: NTREIS
Mls ID: #21037398
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.
