3128 Forest Hill DrSan AngeloTX76904
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in San Angelo at 3128 Forest Hill Dr, San Angelo, TX, 76904 offers a 9.61% rental yield on a $298,900 purchase with $2,394/mo rent. Total monthly income registers $2,394/mo, and a $1,463/mo payment leaves $268/mo available for distribution. Annual cash flow reaches $3,221/yr on $99,085 to close, and return on cash invested stands at 23.16% in year one. Equity gained on principal adds $1,929/yr while 5% annual appreciation supports $82,581 over five years. Portfolio math shows five-year ROI at 121.51% and total cumulative return in cash at $120,399. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,394/mo property income against a $1,463/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
6,098 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76904, San Angelo, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
17,256
Single Family
12,576
Multi-Family
4,680
Businesses
1,002
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kathleen Pfluger/ Leah Kuhlmann Drennan • ERA Newlin & Company
Mls Name: San Angelo AOR
Mls ID: #130125