GL1803 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
Investment property for sale in San Angelo at GL1803 Plan, Lake Shore Estates, San Angelo, TX, 76904 with 5% annual appreciation on a $332,000 basis while $2,568/mo rent supports operations. Total monthly income totals $2,568/mo and a $1,625/mo payment preserves $207/mo for cash returns. Annual cash flow comes to $2,485/yr on $110,058 deployed, and return on cash invested reaches 22.17% in year one. Equity gained on principal adds $2,142/yr, and five-year appreciation sums $91,725 alongside rental yield of 9.28%. Five-year ROI measures 116.2% and total cumulative return in cash totals $127,887.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,568/mo property income versus a $1,625/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
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