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 3570 Grandview Dr, San Angelo, TX, 76904 generates $2,394/mo in rent and, after a $1,468/mo payment, leaves $261/mo in cash flow. Total monthly income is $2,394/mo, and annual cash flow is $3,135/yr on $99,417 invested. Return on cash invested sits at 23.06% in year one, and rental yield is 9.58% on a $299,900 entry. Equity gained on principal adds $1,935/yr, while 5% annual appreciation builds toward $82,857 over five years. Five-year ROI reaches 121% and total cumulative return in cash sums $120,292. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,394/mo property income rather than buyer’s personal income.
Single Family
Built in 2002
8,276 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76904, San Angelo, TX area.
| 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 |
Residential
17,256
Single Family
12,576
Multi-Family
4,680
Businesses
1,002
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Sean Richey • Assist2Sell, Buyers & Sellers Real Estate
Mls Name: San Angelo AOR
Mls ID: #127939
