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 2319 W Beauregard Ave, San Angelo, TX, 76901 generates $1,077/mo in rent and, after a $680/mo payment, leaves $44/mo in cash flow. Total monthly income is $1,077/mo, and annual cash flow is $533/yr on $46,079 invested. Return on cash invested sits at 21.07% in year one, and rental yield is 9.3% on a $139,000 entry. Equity gained on principal adds $897/yr, while 5% annual appreciation builds toward $38,403 over five years. Five-year ROI reaches 110.75% and total cumulative return in cash sums $51,032. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,077/mo property income rather than buyer’s personal income.
Single Family
Built in 1950
9,016 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76901, San Angelo, TX area.
| 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 |
Residential
13,769
Single Family
12,231
Multi-Family
1,538
Businesses
835
Date | Event | Price |
|---|---|---|
| 2025-04-25 | Listed for sale | $139,000 |
| 2024-09-13 | Listing removed | $750 |
| 2024-08-27 | Listed for rent | $750 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-04-25 | $2841.02 | 14.50% | $142,807 | 27.53% |
| 2022-04-25 | $2481.24 | 72.97% | $111,980 | 89.25% |
| 2021-04-25 | $1434.52 | N/A | $59,170 | N/A |
Listed by: The Herbert Group • Keller Williams Synergy
Mls Name: San Angelo AOR
Mls Provider:
Mls ID: #127149
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.
