8477 Windmill RdSan AngeloTX76905
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayThe investment thesis at 8477 Windmill Rd, San Angelo, TX, 76905 in San Angelo is capital appreciation. Rental yield 3.63%. The 3.63% gross yield at $574,800 falls below cash-flow thresholds, but 5% annual value growth is forecast to deliver $158,807 in additional equity by year five, an equity gain that can outpace many higher-yield markets. Ziffy Mortgage finances appreciation-play assets via DSCR (0.67) without U.S. credit history; structure with a larger down payment to optimise coverage. Total projected return: $69,181.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 3.6% | 6.2% |
| Monthly Cash Flow | $(2,347) | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $1,740 |
| Total Monthly Debt Service | $3,859 |
| DSCR Ratio | 0.45x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2025
1 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76905, San Angelo, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,189 (100%) |
| Owner Occupied HU | 3,238 (62.4%) |
| Renter Occupied HU | 1,458 (28.1%) |
| Vacant Housing Units | 493 ( 9.5%) |
| Median Home Value | $195,217 |
| Average Home Value | $252,342 |
Housing Distribution
Address Breakdown
Residential
4,963
Single Family
4,432
Multi-Family
531
Businesses
109
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
Single Family
Built in 2025
1 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76905, San Angelo, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,189 (100%) |
| Owner Occupied HU | 3,238 (62.4%) |
| Renter Occupied HU | 1,458 (28.1%) |
| Vacant Housing Units | 493 ( 9.5%) |
| Median Home Value | $195,217 |
| Average Home Value | $252,342 |
Housing Distribution
Address Breakdown
Residential
4,963
Single Family
4,432
Multi-Family
531
Businesses
109
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Texas Living Realty Group • ERA Newlin & Company
Mls Name: San Angelo AOR
Mls ID: #129836