GL1742 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 GL1742 Plan, Lake Shore Estates, San Angelo, TX, 76904 generates $4,058/mo in rent and, after a $1,449/mo payment, leaves $1,953/mo in cash flow. Total monthly income is $4,058/mo, and annual cash flow is $23,431/yr on $98,170 invested. Return on cash invested sits at 43.78% in year one, and rental yield is 16.44% on a $296,140 entry. Equity gained on principal adds $1,911/yr, while 5% annual appreciation builds toward $81,818 over five years. Five-year ROI reaches 232.05% and total cumulative return in cash sums $227,808. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,058/mo property income rather than buyer’s personal income.
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