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 4206 Pinon Ridge Dr, San Angelo, TX, 76904 priced at $238,880 pairs $2,412/mo rent with $713/mo cash flow after a $1,169/mo payment. Total monthly income equals $2,412/mo, and annual cash flow comes to $8,562/yr on $79,189 invested. Return on cash invested is 30.72% in year one, and rental yield stands at 12.12% on a $238,880 basis. Equity gained on principal adds $1,541/yr, and 5% annual appreciation accumulates to $65,998 by year five. Five-year ROI measures 162.05% and total cumulative return in cash reaches $128,327. For financing, Ziffy Mortgage’s DSCR program evaluates $2,412/mo property income against a $1,169/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2005
4,617 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 |
|---|---|---|
| 2025-06-30 | Listing removed | $255,000 |
| 2025-06-01 | Price change | $255,000 |
| 2025-05-01 | Listed for sale | $260,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-09 | $1472.68 | 4.74% | $238,880 | -7.57% |
| 2023-10-09 | $1406.05 | -23.80% | $258,440 | 9.05% |
| 2022-10-09 | $1845.26 | 1.20% | $237,000 | 29.60% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
