2562 Sunset Dr, San Angelo, TX 76904

3 bd · 3 ba · 1,712 sqft · built 1977 · San Angelo · TOWNHOMES·source listing ↗

$215,000

rent, three ways

OnePercent model (vv1)$2,170/mo

p10–p90 confidence band

HUD Fair Market Rent · 76904 · 3BR

$1,850/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Tom Green

Flood risk indexRelatively Moderate FEMA NRI

Median household income$81,833

Median area rent$1,146/mo

Median home value$285,400

the verdict

1.01%vs 0.9% target

financing: 20% down · — (FRED, live) · 30yr

$215,000

1.01% · rent $2,170

Intrinsic value · income approach

$351,466

39% below intrinsic value

Value = net operating income ÷ market cap rate. Not investment advice.

Ten-year owner return

Equity multiple, per-year cash flow, and appreciation modeling are a Pro feature.