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 2526 Abilene St, San Angelo, TX, 76901 priced at $125,000 pairs $972/mo rent with $83/mo cash flow after a $612/mo payment. Total monthly income equals $972/mo, and annual cash flow comes to $995/yr on $41,438 invested. Return on cash invested is 22.31% in year one, and rental yield stands at 9.33% on a $125,000 basis. Equity gained on principal adds $807/yr, and 5% annual appreciation accumulates to $34,535 by year five. Five-year ROI measures 116.92% and total cumulative return in cash reaches $48,449. For financing, Ziffy Mortgage’s DSCR program evaluates $972/mo property income against a $612/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1959
7,000 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 |
|---|---|---|
| 2025-04-02 | Listed for sale | $125,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-04-02 | $1525.68 | -16.66% | $76,690 | -7.18% |
| 2022-04-02 | $1830.68 | 28.27% | $82,620 | 40.34% |
| 2021-04-02 | $1427.25 | N/A | $58,870 | 13.50% |
Listed by: Benjamin Beaver • Benjamin Beaver Real Estate
Mls Name: San Angelo AOR
Mls Provider:
Mls ID: #126846
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.
