5414 Beverly DrSan AngeloTX76904
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 5414 Beverly Dr, San Angelo, TX, 76904 priced at $599,500 converts $2,874/mo rent into after a $2,934/mo obligation. Total monthly income equals $2,874/mo. Return on cash invested prints 11.58% in year one, and rental yield reads 5.75% against a $599,500 entry. Equity gained on principal adds $3,868/yr, while 5% annual appreciation compiles into $165,631 by year five. Five-year ROI reaches 59.39% and total cumulative return in cash sums $117,143. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,874/mo property income covering a $2,934/mo payment, not borrower’s personal income.
Single Family
Built in 1982
0.31 Acres lot
$N/A/sqft
$50 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76904, San Angelo, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
17,256
Single Family
12,576
Multi-Family
4,680
Businesses
1,002
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Bob Poulson • ERA Newlin & Company
Mls Name: San Angelo AOR
Mls Provider:
Mls ID: #121596
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.