3309 Cedarhill 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
Rental property for sale in San Angelo at 3309 Cedarhill Dr, San Angelo, TX, 76904 priced at $346,700 pairs $2,785/mo rent with $319/mo cash flow after a $1,697/mo payment. Total monthly income equals $2,785/mo, and annual cash flow comes to $3,834/yr on $114,931 invested. Return on cash invested is 23.24% in year one, and rental yield stands at 9.64% on a $346,700 basis. Equity gained on principal adds $2,237/yr, and 5% annual appreciation accumulates to $95,787 by year five. Five-year ROI measures 121.95% and total cumulative return in cash reaches $140,158. For financing, Ziffy Mortgage’s DSCR program evaluates $2,785/mo property income against a $1,697/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1984
N/A 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: N/A • N/A
Mls Name: BHHS broker feed
Mls ID: #127342