415 E Harris AveSan AngeloTX76903
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 415 E Harris Ave, San Angelo, TX, 76903 offers $1,170/mo rent that, after a $587/mo payment, leaves $317/mo cash flow. Total monthly income is $1,170/mo, and annual cash flow is $3,807/yr on $39,747 cash. Return on cash invested measures 29.49% in year one, and rental yield stands at 11.71% at a $119,900 entry. Equity gained on principal adds $774/yr while 5% annual appreciation compounds into $33,126 by year five. Five-year ROI records 155.51% and total cumulative return in cash reaches $61,812. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,170/mo property income versus a $587/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1959
10,628 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76903, San Angelo, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,256 (100%) |
| Owner Occupied HU | 7,559 (49.5%) |
| Renter Occupied HU | 5,851 (38.4%) |
| Vacant Housing Units | 1,846 (12.1%) |
| Median Home Value | $132,623 |
| Average Home Value | $177,445 |
Housing Distribution
Address Breakdown
Residential
14,238
Single Family
11,959
Multi-Family
2,279
Businesses
1,706
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Expect the Max Team • Coldwell Banker Legacy
Mls Name: San Angelo AOR
Mls ID: #129923