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 4513 Bermuda Dr, San Angelo, TX, 76904 earns $178/mo cash flow from $1,586/mo rent with a $969/mo payment. Total monthly income totals $1,586/mo, and annual cash flow totals $2,140/yr on $65,604 capital. ROI tracks 23.17% on current figures, and rental yield reads 9.62% at a $197,900 purchase. Equity gained on principal adds $1,277/yr, and 5% annual appreciation supports $54,676 over five years. Five-year ROI reaches 121.6% and total cumulative return in cash sums $79,773. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,586/mo property income instead of your personal income.
Townhouse
Built in 1984
3,668 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: Premier Realty Group • Keller Williams Synergy
Mls Name: San Angelo AOR
Mls ID: #128253
