GL-1730 Plan, Lake Shore EstatesSan 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 GL-1730 Plan, Lake Shore Estates, San Angelo, TX, 76904 offers $3,818/mo rent that, after a $1,439/mo payment, leaves $1,727/mo cash flow. Total monthly income is $3,818/mo, and annual cash flow is $20,725/yr on $97,494 cash. Return on cash invested measures 41.17% in year one, and rental yield stands at 15.58% at a $294,100 entry. Equity gained on principal adds $1,898/yr while 5% annual appreciation compounds into $81,254 by year five. Five-year ROI records 218.09% and total cumulative return in cash reaches $212,623. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,818/mo property income versus a $1,439/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No 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: Brittany Ionita Davis • Mont Blanc Homes
Mls Name: Mont Blanc Homes
Mls ID: #N/A