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 2217 Rutgers St, San Angelo, TX, 76904 offers $1,504/mo rent that, after a $881/mo payment, leaves $224/mo cash flow. Total monthly income is $1,504/mo, and annual cash flow is $2,691/yr on $59,637 cash. Return on cash invested measures 24.42% in year one, and rental yield stands at 10.03% at a $179,900 entry. Equity gained on principal adds $1,161/yr while 5% annual appreciation compounds into $49,703 by year five. Five-year ROI records 128.33% and total cumulative return in cash reaches $76,533. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,504/mo property income versus a $881/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1962
7,150 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-03-11 | Listed for sale | $179,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-03-11 | $960.56 | -16.36% | $161,490 | -7.41% |
| 2022-03-11 | $1148.50 | 1.67% | $174,410 | 30.00% |
| 2021-03-11 | $1129.61 | N/A | $134,160 | N/A |
Listed by: Cynthia Mundell • Scott Allison Real Estate
Mls Name: San Angelo AOR
Mls Provider:
Mls ID: #126599
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.
