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% |
Total monthly income runs $2,640/mo, and a $2,198/mo payment. Purchase price stands at $449,000, and rental yield measures 7.06% with $2,640/mo rent. Return on cash invested shows 15.45% in year one, and 5% annual appreciation builds toward $124,050 over five years. Five-year ROI reaches 80.12% and total cumulative return in cash records $119,260. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,640/mo property income covering a $2,198/mo payment rather than investor’s personal income.
Single Family
Built in 1983
0.25 Acres 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 |
|---|---|---|
| 2025-01-01 | Price change | $449,000 |
| 2024-12-03 | Price change | $465,000 |
| 2024-10-30 | Price change | $475,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-12 | $6440.52 | -1.40% | $323,740 | 9.82% |
| 2022-02-12 | $6531.71 | 3.75% | $294,780 | 13.52% |
| 2021-02-12 | $6295.71 | N/A | $259,680 | -0.01% |
Listed by: Greg Graham • Graham & Co Realty Group
Mls Name: NTREIS
Mls ID: #20742865
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.
