10826 W Grape Creek RdSan AngeloTX76901
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in San Angelo at 10826 W Grape Creek Rd, San Angelo, TX, 76901 generates $1,291/mo in rent and, after a $808/mo payment, leaves $117/mo in cash flow. Total monthly income is $1,291/mo, and annual cash flow is $1,407/yr on $54,698 invested. Return on cash invested sits at 22.48% in year one, and rental yield is 9.39% on a $165,000 entry. Equity gained on principal adds $1,065/yr, while 5% annual appreciation builds toward $45,586 over five years. Five-year ROI reaches 117.9% and total cumulative return in cash sums $64,487. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,291/mo property income rather than buyer’s personal income.
Single Family
Built in 2004
2 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76901, San Angelo, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,347 (100%) |
| Owner Occupied HU | 8,284 (62.1%) |
| Renter Occupied HU | 3,887 (29.1%) |
| Vacant Housing Units | 1,176 ( 8.8%) |
| Median Home Value | $207,330 |
| Average Home Value | $268,773 |
Housing Distribution
Address Breakdown
Residential
13,769
Single Family
12,231
Multi-Family
1,538
Businesses
835
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Benjamin Beaver • Benjamin Beaver Real Estate
Mls Name: San Angelo AOR
Mls ID: #127309