GL-1791 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-1791 Plan, Lake Shore Estates, San Angelo, TX, 76904 priced at $330,000 converts $2,480/mo rent into $134/mo cash flow after a $1,615/mo obligation. Total monthly income equals $2,480/mo, and annual cash flow totals $1,602/yr on $109,395 invested. Return on cash invested prints 21.37% in year one, and rental yield reads 9.02% against a $330,000 entry. Equity gained on principal adds $2,129/yr, while 5% annual appreciation compiles into $91,173 by year five. Five-year ROI reaches 111.93% and total cumulative return in cash sums $122,447. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,480/mo property income covering a $1,615/mo payment, not borrower’s personal income.
Single Family
Built in 2025
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