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% |
Investment property for sale in San Angelo at 2602 Waco St, San Angelo, TX, 76901 offers a 9.1% rental yield on a $119,000 purchase with $902/mo rent. Total monthly income registers $902/mo, and a $582/mo payment leaves $56/mo available for distribution. Annual cash flow reaches $675/yr on $39,449 to close, and return on cash invested stands at 21.62% in year one. Equity gained on principal adds $768/yr while 5% annual appreciation supports $32,878 over five years. Portfolio math shows five-year ROI at 113.33% and total cumulative return in cash at $44,705. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $902/mo property income against a $582/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1957
7,013 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 |
|---|---|---|
| 2025-07-08 | Listed for sale | $119,000 |
| 2011-12-07 | Sold | N/A |
| 2009-01-06 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-07-08 | $522.49 | -6.05% | $109,390 | 84.13% |
| 2022-07-08 | $556.16 | -43.85% | $59,410 | -20.99% |
| 2021-07-08 | $990.49 | N/A | $75,190 | 10.27% |
Listed by: Steven Urbantke • Rocky Spoonts Real Estate LLC
Mls Name: San Angelo AOR
Mls Provider:
Mls ID: #128216
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.
