2733 Yale Ave, San Angelo, TX 76904

4 bd · 2 ba · 2,192 sqft · built 1960 · San Angelo · SINGLE_FAMILY·source listing ↗

$162,500

rent, three ways

OnePercent model (vv1)$2,529/mo

p10–p90 confidence band

HUD Fair Market Rent · 76904 · 4BR$2,080/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

1.56%vs 1.0% target

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

$162,500

1.56% · rent $2,529

Intrinsic value · income approach

$409,637

60% 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.