513 N Browning St · San Angelo, TX 76903

$115,000

3 bd · 1.0 ba · 1,078 sqft · SingleFamily public records · 14 Days on market

Built 1958 6,011 sqft lot Est $127k · 10% under ↓ 15% since listing

---

Why this score? — see what drove the B- 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).

• Cash flow +25.9/30.0
• ARV discount +11.8/15.0
• DSCR +8.7/10.0
• 1% rule +8.0/10.0
• Rent growth +4.6/5.0
• Livability +3.7/5.0
• Schools +2.6/10.0
• Condition / age +2.5/5.0
• Appreciation +0.0/10.0

Listing remarks

Super cute 3 bedroom 1 bath home on a Nice size lot. Big backyard close to downtown! Investors take a look!

Key facts

• Big backyard
• 6,011 sq ft lot
• Built 1958

Tags

• BIG BACKYARD

Property features AI

Finance

• Other: Located in the Ellis subdivision

Exterior

• Utilities: Public water; Public sewer
• Home design: Single-family residence; One story; Fixer condition
• Construction: Vinyl siding; Pillar/post/pier foundation; Shingle roof; Built with residential construction materials
• Exterior features: Fenced yard; City street frontage; Gravel road access; Publicly maintained road

Interior

• Kitchen: No appliances included
• Flooring: Laminate flooring; Vinyl flooring
• Bathrooms: 1 full bathroom
• Heating & cooling: Heating (type unspecified); Cooling and ceiling fans
• Interior features: Ceiling fans
• Laundry & utility: Laundry located in the kitchen

What this means for you Summary

Snapshot

• This is a 3-bed/1.0-bath single-family listed at $115k.

Deal economics

• At list price, monthly cash flow is $283 ($3k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($1k rent vs $115k).
• Cap rate 9.2% vs local median 3.8% in San Angelo — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

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-, amenities F, commute 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.
• Zoned schools: San Jacinto El (math 22% / reading 22%, grade F, #3,333 of 4,322 statewide, top 80%, 273 students, 89% FRL); Glenn Middle (math 25% / reading 29%, grade F, #1,177 of 1,662 statewide, top 72%, 1,258 students, 53% FRL); Central H S (math 22% / reading 43%, grade F, #1,029 of 1,632 statewide, top 64%, 3,065 students, 48% FRL).
• Market conditions: Rents rising fast (+8.5%/yr); 227 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 233 units permitted in Tom Green County in 2024 (0 in 5+ unit buildings).
• This rent runs 36% of the median local income ($49k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $795 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
• Tom Green County population projected at +35% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
• At projected returns (-3.0% appreciation + 8.0% rent growth), your $32k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

• Only 14 days on market — expect competitive offers; lowballing is unlikely to land.
• 2 sale attempts 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: property tax is 2.5% of price; built in 1958 — 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 $115,000

Questions for the listing agent

1. Built in 1958 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
4. 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?
5. 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.
6. 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.
7. 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: 1.30% ✓
• Cap rate: 9.25%
• Cash-on-cash: 10.56%
• DSCR: 1.47
• GRM: 6.4

CMA / ARV

• ARV (on-the-fly): $127,204
• Comps found: 12

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
618 Pulliam St	0.23mi	2/1.0 (-1)	1,064 (-1%)	2mo	$99,000	$93	80
1214 Preusser St	0.49mi	3/1.0	1,048 (-3%)	2mo	$66,000	$63	71
419 N Pope St	0.11mi	2/1.0 (-1)	932 (-14%)	1mo	$65,000	$70	67
424 N Pope St	0.09mi	2/1.0 (-1)	938 (-13%)	4mo	$25,000	$27	66
121 N Buchanan St	0.40mi	3/2.0	1,008 (-6%)	3mo	$55,000	$55	64
1619 Spaulding St	0.68mi	3/1.0	1,087 (+1%)	10mo	$128,000	$118	59
709 E Harris Ave	0.55mi	2/1.0 (-1)	1,118 (+4%)	10mo	$155,000	$139	55
1150 E 18th St	0.74mi	3/1.0	1,124 (+4%)	8mo	$134,000	$119	52
1702 Ellis St	0.71mi	3/1.0	1,152 (+7%)	11mo	$145,000	$126	47
1037 N Main St	0.72mi	3/1.0	984 (-9%)	8mo	$149,900	$152	46
1518 Preusser St	0.68mi	3/2.0	1,200 (+11%)	3mo	$125,000	$104	43
1516 E Harris Ave	0.73mi	3/2.0	1,222 (+13%)	3mo	$220,000	$180	37

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

Projected returns pro-forma

-3.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold

• IRR: 5.6%
• Equity multiple: 1.23×
• Total profit: $7,371
• Equity at exit: $17,147

10-year hold

• IRR: 19.4%
• Equity multiple: 3.05×
• Total profit: $65,853
• Equity at exit: $9,943

Cash invested: $32,200 (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.

Methodology + full state rankings →

ZIP-level market 76903

• Rents YoY: 8.5%
• Active inventory: 227
• Price-to-rent: 6.4×

Monthly cashflow live

• Estimated rent: $1,491 high
• Mortgage (P&I): −$603
• Tax from tax record: −$244 /mo · $2,922/yr
• Insurance: −$48
• HOA: −$0
• Vacancy / Maint / Mgmt: −$313
• Net cashflow: $283

Break-even live

Break-even rent $1,132

Max offer price $115,000

Occupancy floor 76%

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: $28,750
• Closing costs: $3,450
• Reserves months: —
• Total cash needed: —

Rent comps 8 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
212 Koberlin St San Angelo, TX	2.0	2.0	925	$945	$1.02	43d	1	0.72mi
15 N Bell St San Angelo, TX	3.0	1.0	1288	$1,850	$1.44	21d	1	0.74mi
2308 Carley St San Angelo, TX	3.0	1.5	985	$1,102	$1.12	21d	1	0.94mi
134 E 11th St San Angelo, TX	3.0	2.0	872	$1,025	$1.18	43d	1	0.96mi
302 Allen St San Angelo, TX	2.0	1.0	780	$950	$1.22	21d	1	0.98mi
302 Allen St #18 San Angelo, TX	2.0	1.0	780	$2,000	$2.56	21d	1	0.99mi
318 Montague Ave San Angelo, TX	3.0	1.0	1048	$1,850	$1.77	21d	1	1.03mi
1173 Benedict Dr San Angelo, TX	1.0–4.0	1.0–2.0	868	$1,660	$1.91	21d	10	1.09mi

Listing history 10 events

1. 2026-06-13
   statusdays on market $115,000 Pending 14 DOM
2. 2026-06-10
   days on market $115,000 Active 12 DOM
3. 2026-06-09
   days on market $115,000 Active 11 DOM
4. 2026-06-08
   days on market $115,000 Active 10 DOM
5. 2026-06-07
   days on market $115,000 Active 9 DOM
6. 2026-06-02
   days on market $115,000 Active 4 DOM
7. 2026-06-01
   days on market $115,000 Active 3 DOM
8. 2026-05-31
   days on market $115,000 Active 2 DOM
9. 2026-05-30
   remarks 107-char remark
10. 2026-05-30
    listed $115,000 Active 1 DOM

ⓘ 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: $2,922 · $244/mo
• Projected year-2 tax: $2,922 · $244/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 13% chance of damaging wind over 30 yrs
• 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 by 30 yrs out

Taxation est. · year 1

• Rental income: $17,891
• − Mortgage interest: −$6,442
• − Property taxes: −$2,922
• − Insurance: −$575
• − Repairs & maintenance: −$1,431
• − Management: −$1,431
• − Depreciation: −$3,345
• Taxable income: $1,744
• Est. tax owed @ 24.0%: −$418
• After-tax cash flow: $2,981/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): 29,947
• Household income: $49,498
• Rent vs Own: 39.8% rent · 60.2% own
• Severe rent burden: 1255.0

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: Diverse neighborhood (Simpson 0.56)
• Race & ethnicity: Hispanic / Latino 56% White 36% Two or more races 26% Black 5%
• Hispanic origin (detail): Mexican 49% Puerto Rican 1%
• Common ancestry: Italian 1% Serbian 1% Slovak 1%
• Foreign-born: 10% · Canada
• Languages at home: 66% English-only · Spanish 33%

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: ▼ -164.90%
• Current HPI: 217.0406
• Rent YoY: ▲ 8.46%
• Metro: San Angelo, TX
• State GDP YoY: ▲ 3.95%
• F500 in state: 110

Industry mix (Fortune 500 HQ in TX)

Industry	F500 HQs	Revenue
▸Energy	16	$1,198B
▸Technology	5	$198B
▸Engineering / Construction	4	$72B
▸Energy Services	3	$60B
▸Utilities	3	$41B
▸Healthcare	2	$330B

Price history

-14.8% since first listed

3 events — show timeline

• 2026-05-29 Listed $115,000 SAAR TX
• 2025-01-08 Listed $135,000 SAAR TX
• 2018-08-28 Sold (Public Records) — Public Records

Property tax history

+14.2%/yr

Latest (2025): $2,922 · +21.7% YoY. Source: county tax records.