Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Godley at 12705 Calilber Dr, Godley, TX, 76044 generates $4,200/mo in rent and, after a $2,765/mo payment, leaves $162/mo in cash flow. Total monthly income is $4,200/mo, and annual cash flow is $1,941/yr on $185,882 invested. Return on cash invested sits at 21.1% in year one, and rental yield is 8.92% on a $564,990 entry. Equity gained on principal adds $3,646/yr, while 5% annual appreciation builds toward $156,096 over five years. Five-year ROI reaches 110.49% and total cumulative return in cash sums $205,380. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,200/mo property income rather than buyer’s personal income.
Single Family
Built in 2024
0.52 Acres lot
$N/A/sqft
$250 annually HOA
Neighborhood data shown for ZIP Code: 76044, Godley, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,579 (100%) |
| Owner Occupied HU | 2,998 (83.8%) |
| Renter Occupied HU | 342 ( 9.6%) |
| Vacant Housing Units | 239 ( 6.7%) |
| Median Home Value | $424,069 |
| Average Home Value | $550,357 |
Residential
3,397
Single Family
3,397
Multi-Family
0
Businesses
190
Date | Event | Price |
|---|---|---|
| 2024-12-17 | Price change | $564,990 |
| 2024-11-20 | Price change | $574,990 |
| 2024-10-28 | Price change | $594,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-01 | N/A | N/A | $42,000 | 797.44% |
| 2023-07-01 | $106.04 | N/A | $4,680 | N/A |
Listed by: Marsha Ashlock • Visions Realty & Investments
Mls Name: NTREIS
Mls ID: #20657468
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
