Zip Code 76903 — San Angelo, TX
🟢GOOD— solid returnsCap Rate
6.8%
Monthly Cash Flow
+$59
Median Home Price
$155,519
DSCR
1.07
Fair Market Rents
- Studio
- $690/mo
- 1 Bedroom
- $820/mo
- 2 Bedroom
- $1,020/mo
- 3 Bedroom
- $1,350/mo
- 4 Bedroom
- $1,700/mo
Investment Metrics
- Cap Rate
- 6.8%
- Cash-on-Cash Return
- 2.0%
- Price-to-Rent Ratio
- 9.6
- 1% Rule
- 0.87%
- Gross Rent Multiplier
- 9.6
- Vacancy Rate
- 8.0%
Assumptions Used
20% down payment, 6.52% interest rate, 30-year fixed, 8% vacancy, 10% maintenance, 1.2% property tax
Customize these numbers in the calculator →