119 N Malone StSan AngeloTX76903
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 119 N Malone St, San Angelo, TX, 76903 priced at $159,500 pairs $1,590/mo rent with $455/mo cash flow after a $781/mo payment. Total monthly income equals $1,590/mo, and annual cash flow comes to $5,465/yr on $52,874 invested. Return on cash invested is 30.25% in year one, and rental yield stands at 11.96% on a $159,500 basis. Equity gained on principal adds $1,029/yr, and 5% annual appreciation accumulates to $44,067 by year five. Five-year ROI measures 159.55% and total cumulative return in cash reaches $84,361. For financing, Ziffy Mortgage’s DSCR program evaluates $1,590/mo property income against a $781/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1928
5,532 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76903, San Angelo, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,256 (100%) |
| Owner Occupied HU | 7,559 (49.5%) |
| Renter Occupied HU | 5,851 (38.4%) |
| Vacant Housing Units | 1,846 (12.1%) |
| Median Home Value | $132,623 |
| Average Home Value | $177,445 |
Housing Distribution
Address Breakdown
Residential
14,238
Single Family
11,959
Multi-Family
2,279
Businesses
1,706
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tiffany Sellers • Scott Allison Real Estate
Mls Name: San Angelo AOR
Mls ID: #129119