1811 Willow StSan 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
Investment property for sale in San Angelo at 1811 Willow St, San Angelo, TX, 76901 offers a 9.25% rental yield on a $159,900 purchase with $1,233/mo rent. Total monthly income registers $1,233/mo, and a $783/mo payment leaves $96/mo available for distribution. Annual cash flow reaches $1,147/yr on $53,007 to close, and return on cash invested stands at 22.07% in year one. Equity gained on principal adds $1,032/yr while 5% annual appreciation supports $44,177 over five years. Portfolio math shows five-year ROI at 115.69% and total cumulative return in cash at $61,326. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,233/mo property income against a $783/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1958
5,250 sqft 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: Victor Vasquez • ERA Newlin & Company
Mls Name: San Angelo AOR
Mls ID: #127746