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 San Angelo at 2113 S Hill St, San Angelo, TX, 76903 offers $881/mo rent that, after a $538/mo payment, leaves $99/mo cash flow. Total monthly income is $881/mo, and annual cash flow is $1,190/yr on $36,465 cash. Return on cash invested measures 23.17% in year one, and rental yield stands at 9.61% at a $110,000 entry. Equity gained on principal adds $710/yr while 5% annual appreciation compounds into $30,391 by year five. Five-year ROI records 121.69% and total cumulative return in cash reaches $44,376. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $881/mo property income versus a $538/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1959
5,000 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76903, San Angelo, TX area.
| 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 |
Residential
14,238
Single Family
11,959
Multi-Family
2,279
Businesses
1,706
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Landry Scott • ERA Newlin & Company
Mls Name: San Angelo AOR
Mls ID: #129934
