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 2617 Waco St, San Angelo, TX, 76901 priced at $111,500 converts $1,680/mo rent into $859/mo cash flow after a $546/mo obligation. Total monthly income equals $1,680/mo, and annual cash flow totals $10,306/yr on $36,962 invested. Return on cash invested prints 47.79% in year one, and rental yield reads 18.08% against a $111,500 entry. Equity gained on principal adds $719/yr, while 5% annual appreciation compiles into $30,805 by year five. Five-year ROI reaches 253.95% and total cumulative return in cash sums $93,866. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,680/mo property income covering a $546/mo payment, not borrower’s personal income.
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 |
|---|---|---|
| 2024-10-07 | Listed for sale | $111,500 |
| 2021-12-10 | Listing removed | N/A |
| 2021-10-20 | Pending sale | $75,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-12-27 | $2186.76 | 38.61% | $109,920 | 54.38% |
| 2022-12-27 | $1577.64 | -0.24% | $71,200 | 9.15% |
| 2021-12-27 | $1581.44 | N/A | $65,230 | 12.02% |
Listed by: Donna Williams • Big Country Realty
Mls Name: San Angelo AOR
Mls Provider:
Mls ID: #124883
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.
