CashFlowRE
Sign in Sign up
2219 W Twohig Ave
D Composite 41.84
Why this score? — see what drove the D grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Appreciation +10.0/10.0
  • ARV discount +8.2/15.0
  • Cash flow +7.0/30.0
  • Rent growth +3.9/5.0
  • Livability +3.7/5.0
  • 1% rule +2.7/10.0
  • Schools +2.6/10.0
  • Condition / age +2.5/5.0
  • DSCR +1.2/10.0

$172,500

2219 W Twohig Ave · San Angelo, TX 76901
2 bd · 1.0 ba · 1,238 sqft · SingleFamily public records · 94 Days on market
Built 1948 9,750 sqft lot $139/sqft · at area comps Est $175k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming 2 bedroom 1 bath home located in a highly desirable area very close to Brown Park! Situated on a large corner lot, this property offers plenty of outdoor space and great curb appeal. The oversized one-car garage provides extra storage space - perfect for tools, hobbies, or seasonal items. Inside you will find a spacious kitchen featuring newer appliances and a dedicated dining room, ideal for family meals or entertaining guests. Conveniently located near schools, shopping and entertainment, this home offers both comfort and convenience. Featuring wood floors, a metal roof, windows replaced in 2019 and water heater in 2024. Call for your private showing today!

Key facts

  • Close to brown park
  • Large corner lot
  • Spacious kitchen

Tags

LARGE CORNER LOTOUTDOOR SPACEOVERSIZED ONE-CAR GARAGESPACIOUS KITCHENDEDICATED DINING ROOMCLOSE TO BROWN PARK

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $172k.

Deal economics

  • At list price, monthly cash flow is $-251 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $128k (25.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $134k (22.5% below list).
  • Recommended offer: $128k (25.7% below list) — sets the bar for cash-flow.

Location & tenants

  • Location reads 73/100 on livability (#199 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment C-, schools F, amenities F.
  • San Angelo ISD (urban): math 27% / reading 33% proficiency, ranked #627 of 826 in TX (top 76%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+5.8%/yr); 331 active listings in the ZIP; 26 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 62% of comp listings sitting > 30 days — soft ceiling on asking rent; 233 units permitted in Tom Green County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $18k of equity ($1k loan paydown + $17k appreciation (10.0% local appreciation)).
  • Tom Green County population projected at +35% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 3, paydown + projected appreciation supports a ~$47k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 94 days — a 9% lower offer ($157k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 7y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Watch-outs: built in 1948 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $128,228 (25.7% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 94 days. Have you received any prior offers? Is the seller open to a 26% concession, seller financing, or rate buy-down credit?
  3. Built in 1948 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  7. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  8. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  9. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  10. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.77%
Cap rate
4.55%
Cash-on-cash
-6.23%
DSCR
0.72
GRM
10.8

CMA / ARV

ARV (median comp)
$175,141
List price
$172,500
Delta
-1.51%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2525 Colorado Ave 0.23mi 2/1.0 1,204 (-3%) 1mo $170,000 $141 84
1951 W Twohig Ave 0.27mi 2/2.0 1,292 (+4%) 4mo $190,000 $147 73
121 S Tyler St 0.28mi 3/1.0 (+1) 1,303 (+5%) 0mo $189,900 $146 73
1520 S Harrison St 0.40mi 3/2.0 (+1) 1,224 (-1%) 3mo $130,000 $106 68
2319 Colorado St 0.10mi 3/2.0 (+1) 1,109 (-10%) 4mo $205,000 $185 66
2409 W Ave L 0.34mi 2/1.5 1,367 (+10%) 2mo $215,000 $157 63
1920 W Avenue J 0.29mi 3/2.0 (+1) 1,404 (+13%) 1mo $205,000 $146 54
2403 Freeland Ave 0.61mi 2/2.0 1,120 (-10%) 2mo $179,900 $161 50
2013 Conchita Ave 0.17mi 3/4.0 (+1) 1,404 (+13%) 3mo $234,500 $167 50
1855 W Concho Ave 0.37mi 3/2.0 (+1) 1,416 (+14%) 4mo $249,500 $176 47
312 N Milton St 0.62mi 2/2.0 1,080 (-13%) 6mo $165,000 $153 40
1901 Dena Dr 0.70mi 3/2.0 (+1) 1,380 (+12%) 6mo $215,000 $156 34

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 5.78% rent growth · sell at horizon

5-year hold
IRR
20.8%
Equity multiple
2.70×
Total profit
$81,919
Equity at exit
$155,402
10-year hold
IRR
19.5%
Equity multiple
6.44×
Total profit
$262,695
Equity at exit
$335,130

Cash invested: $48,300 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
87 Strongly Landlord-Friendly
State Texas
87 Strongly Landlord-Friendly · R+5
County
— inherits STATE
City
— inherits STATE
3-day notice; statewide preemption; one of the fastest eviction climates; Travis County (Austin) slightly slower.

ZIP-level market 76901

Home prices YoY
6.4%
Rents YoY
5.8%
Active inventory
331
Price-to-rent
10.8×

Monthly cashflow live

Estimated rent
$1,337 high interval (Pro) →
Mortgage (P&I)
$905
Tax from tax record
$330 /mo · $3,960/yr
Insurance
$72
HOA
$0
Vacancy / Maint / Mgmt
$281
Net cashflow
$-251

Break-even live

Break-even rent $1,654
Max offer price $128,228
Occupancy floor

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$43,125
Closing costs
$5,175
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 26 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
212 S Fillmore St Unit B San Angelo, TX 2.0 1.0 800 $999 $1.25 44d 1 0.07mi
2065 Live Oak St San Angelo, TX 2.0 1.0 720 $950 $1.32 44d 1 0.17mi
2430 Rio Grande St San Angelo, TX 3.0 1.0 1200 $1,395 $1.16 44d 1 0.39mi
1818 S Lincoln St San Angelo, TX 2.0 1.0–2.0 555 $1,199 $2.16 21d 19 0.48mi
1725 West Avenue M Unit M San Angelo, TX 2.0 1.0 1202 $1,350 $1.12 21d 1 0.54mi
121 N Van Buren St Unit A San Angelo, TX 2.0 1.0 715 $1,095 $1.53 21d 1 0.54mi
2013 Rosemont Dr San Angelo, TX 3.0 2.0 1400 $2,100 $1.50 21d 1 0.70mi
1835 Willow St San Angelo, TX 3.0 1.0 1267 $1,750 $1.38 44d 1 0.76mi
705 Childress St San Angelo, TX 2.0 1.0 872 $1,400 $1.61 44d 1 0.79mi
2630 Waco St San Angelo, TX 3.0 2.0 1024 $1,600 $1.56 21d 1 0.91mi
711 N Monroe St San Angelo, TX 3.0 1.0 1345 $1,500 $1.12 44d 1 0.91mi
2756 Sac Ave San Angelo, TX 3.0 1.0 1461 $1,650 $1.13 44d 1 0.93mi
2804 Abilene St San Angelo, TX 3.0 2.0 1304 $1,550 $1.19 44d 1 1.03mi
2102 Webster St San Angelo, TX 3.0 1.0 1233 $1,750 $1.42 44d 1 1.07mi
2629 Forest Park Ave San Angelo, TX 3.0 2.0 1336 $1,895 $1.42 44d 1 1.16mi
902 Shiloh St Unit RE-908-16 San Angelo, TX 2.0 1.0 875 $1,125 $1.29 44d 1 1.21mi
902 Shiloh St Unit RE-908-20 San Angelo, TX 1.0 1.0 800 $1,025 $1.28 44d 1 1.21mi
902 Shiloh St Unit RE-908-C San Angelo, TX 2.0 1.5 925 $1,175 $1.27 44d 1 1.21mi
1405 Hassell St San Angelo, TX 3.0 2.0 1064 $1,950 $1.83 44d 1 1.28mi
1210 Guthrie St San Angelo, TX 3.0 2.0 1157 $1,400 $1.21 21d 1 1.29mi
3755 Arden Rd San Angelo, TX 2.0–3.0 1.0 875 $925 $1.06 21d 1 1.31mi
1222 S Abe St Unit CK-02 San Angelo, TX 2.0 1.5 837 $1,200 $1.43 44d 1 1.31mi
1222 S Abe St Unit CK-03 San Angelo, TX 2.0 1.5 1007 $1,425 $1.42 44d 1 1.31mi
2431 College Hills Blvd San Angelo, TX 1.0–3.0 1.0–2.0 1025 $1,254 $1.22 21d 17 1.31mi
2548 A and M Ave San Angelo, TX 3.0 1.5 1092 $1,500 $1.37 21d 1 1.45mi
1929 Raney St San Angelo, TX 1.0–2.0 1.0–2.0 765 $1,000 $1.31 21d 4 1.49mi

Listing history 20 events

  1. 2026-06-19
    days on market $172,500 Active 94 DOM
  2. 2026-06-18
    days on market $172,500 Active 93 DOM
  3. 2026-06-17
    days on market $172,500 Active 92 DOM
  4. 2026-06-16
    days on market $172,500 Active 91 DOM
  5. 2026-06-15
    days on market $172,500 Active 90 DOM
  6. 2026-06-14
    days on market $172,500 Active 88 DOM
  7. 2026-06-13
    days on market $172,500 Active 87 DOM
  8. 2026-06-10
    days on market $172,500 Active 85 DOM
  9. 2026-06-09
    days on market $172,500 Active 84 DOM
  10. 2026-06-08
    days on market $172,500 Active 83 DOM
  11. 2026-06-07
    days on market $172,500 Active 82 DOM
  12. 2026-06-02
    days on market $172,500 Active 77 DOM
  13. 2026-06-01
    days on market $172,500 Active 76 DOM
  14. 2026-05-31
    days on market $172,500 Active 75 DOM
  15. 2026-05-30
    days on market $172,500 Active 74 DOM
  16. 2026-04-21
    price $172,500 677-char remark
    Show marketing remark (677 chars)

    Charming 2 bedroom 1 bath home located in a highly desirable area very close to Brown Park! Situated on a large corner lot, this property offers plenty of outdoor space and great curb appeal. The oversized one-car garage provides extra storage space - perfect for tools, hobbies, or seasonal items. Inside you will find a spacious kitchen featuring newer appliances and a dedicated dining room, ideal for family meals or entertaining guests. Conveniently located near schools, shopping and entertainment, this home offers both comfort and convenience. Featuring wood floors, a metal roof, windows replaced in 2019 and water heater in 2024. Call for your private showing today!

  17. 2026-03-03
    listed $179,900 Active 677-char remark
    Show marketing remark (677 chars)

    Charming 2 bedroom 1 bath home located in a highly desirable area very close to Brown Park! Situated on a large corner lot, this property offers plenty of outdoor space and great curb appeal. The oversized one-car garage provides extra storage space - perfect for tools, hobbies, or seasonal items. Inside you will find a spacious kitchen featuring newer appliances and a dedicated dining room, ideal for family meals or entertaining guests. Conveniently located near schools, shopping and entertainment, this home offers both comfort and convenience. Featuring wood floors, a metal roof, windows replaced in 2019 and water heater in 2024. Call for your private showing today!

  18. 2019-07-08
    soldstatus
  19. 2019-07-01
    soldstatus
  20. 2019-06-08
    listed $125,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast TX · Resets to sale price

Current annual tax
$3,960 · $330/mo
Projected year-2 tax
$3,960 · $330/mo
Expected delta
$0/yr ($0/mo · -0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥104°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 14% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$16,039
− Mortgage interest
−$9,663
− Property taxes
−$3,960
− Insurance
−$862
− Repairs & maintenance
−$1,283
− Management
−$1,283
− Depreciation
−$5,018
Taxable loss
−$6,031
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,447
After-tax cash flow
$-1,560/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
San Angelo ISD
NCES district ID
4838700
Math proficiency
27% ▼ -9.00%
Reading proficiency
33% ▼ -3.00%
Median HH income
$43,501
Composite
25.56/100
National rank
#7427
State rank
#627 of 826 in TX

Livability — San Angelo

Score
73/100
State rank
#199
US rank
#5030

Category grades

Amenities F Commute F Cost of living A+ Crime C+ Employment C- Housing A+ Health & safety A+ User ratings D+

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
San Angelo, TX
County
Tom Green County · 113,188 people
City population
81,357
Metro
San Angelo, TX
Population (ZIP)
31,831
Household income
$69,450
Rent vs Own
29.0% rent · 71.0% own
Severe rent burden
1034.0

Population outlook (Tom Green County) Hauer SSP2

Today (2025)
135,110 people
By 2030
144,090 · +6.6%
By 2040
162,561 · +20.3%
By 2050
182,158 · +34.8%
By 2075
232,274 · +71.9%
By 2100
268,218 · +98.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (55%)
Race & ethnicity
White 55% Hispanic / Latino 41% Two or more races 17% Black 2%
Hispanic origin (detail)
Mexican 38%
Common ancestry
Lithuanian 3% Slovak 3% Iranian 1%
Foreign-born
5% · Canada
Languages at home
77% English-only · Spanish 21% German/W. Germanic 1%

Political lean MEDSL · Tom Green

2024 margin
Solid R (+48.0) · D 25.5% · R 73.5% · Other 1.0%
2008→2024 swing
-6.3pp toward R · 2008: -41.7pp · 2024: -48.0pp
All cycles
2024: R+48.0 2020: R+44.4 2016: R+47.9 2012: R+47.9 2008: R+41.7

Not yet ingested

Civics

Market trends

HPI YoY
▲ 47.96%
Current HPI
798.58
Rent YoY
▲ 5.78%
Metro
San Angelo, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

+38.0% since first listed
5 events — show timeline
  • 2026-04-21 Price Changed $172,500 SAAR TX
  • 2026-03-03 Listed $179,900 SAAR TX
  • 2019-07-08 Sold (Public Records) Public Records
  • 2019-07-01 Sold (MLS) SAAR TX
  • 2019-06-08 Listed $125,000 SAAR TX

Property tax history

+7.0%/yr

Latest (2025): $3,960 · +19.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…