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% |
Investment property for sale in San Angelo at 11578 White Tail Ln, San Angelo, TX, 76904 listed at $324,900 pairs $2,827/mo rent with a $1,590/mo payment to leave $415/mo cash flow. Total monthly income runs $2,827/mo, and annual cash flow reaches $4,979/yr on $107,704 cash to close. Return on cash invested measures 24.53% in year one, and rental yield registers 10.44% at a $324,900 basis. Equity gained on principal adds $2,097/yr, and annual property appreciation at 5% supports $89,764 by year five. Five-year ROI tracks 129.24% and total cumulative return in cash totals $139,193. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,827/mo property income relative to a $1,590/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2000
6.54 Acres lot
$N/A/sqft
$50 annually HOA
Neighborhood data shown for ZIP Code: 76904, San Angelo, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,459 (100%) |
| Owner Occupied HU | 9,463 (54.2%) |
| Renter Occupied HU | 6,663 (38.2%) |
| Vacant Housing Units | 1,333 ( 7.6%) |
| Median Home Value | $288,074 |
| Average Home Value | $337,479 |
Residential
17,256
Single Family
12,576
Multi-Family
4,680
Businesses
1,002
Date | Event | Price |
|---|---|---|
| 2025-01-22 | Price change | $324,900 |
| 2025-01-06 | Price change | $349,900 |
| 2024-12-23 | Price change | $379,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-12 | $6564.61 | 16.74% | $505,320 | 30.19% |
| 2022-02-12 | $5623.09 | 90.05% | $388,150 | 69.79% |
| 2021-02-12 | $2958.82 | N/A | $228,600 | N/A |
Listed by: Tony Panian • Coldwell Banker Apex, REALTORS
Mls Name: NTREIS
Mls ID: #20498047
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.
