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 3514 Juanita Ave, San Angelo, TX, 76901 offers a 9.11% rental yield on a $135,000 purchase with $1,025/mo rent. Total monthly income registers $1,025/mo, and a $661/mo payment leaves $65/mo available for distribution. Annual cash flow reaches $777/yr on $44,753 to close, and return on cash invested stands at 21.65% in year one. Equity gained on principal adds $871/yr while 5% annual appreciation supports $37,298 over five years. Portfolio math shows five-year ROI at 113.37% and total cumulative return in cash at $50,737. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,025/mo property income against a $661/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1983
0.35 Acres 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 |
|---|---|---|
| 2025-04-12 | Listed for sale | $135,000 |
| 2021-02-12 | Listing removed | N/A |
| 2021-02-05 | Listed for rent | $875 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-04-15 | $1913.61 | -7.42% | $96,190 | 3.12% |
| 2022-04-15 | $2066.89 | 38.29% | $93,280 | 51.31% |
| 2021-04-15 | $1494.65 | N/A | $61,650 | N/A |
Listed by: Home and Land Group • ERA Newlin & Company
Mls Name: San Angelo AOR
Mls Provider:
Mls ID: #127001
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.
