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 12804 Rocky Top Rd, Godley, TX, 76044 priced at $564,990 pairs $4,200/mo rent with $162/mo cash flow after a $2,765/mo payment. Total monthly income equals $4,200/mo, and annual cash flow comes to $1,941/yr on $185,882 invested. Return on cash invested is 21.1% in year one, and rental yield stands at 8.92% on a $564,990 basis. Equity gained on principal adds $3,646/yr, and 5% annual appreciation accumulates to $156,096 by year five. Five-year ROI measures 110.49% and total cumulative return in cash reaches $205,380. For financing, Ziffy Mortgage’s DSCR program evaluates $4,200/mo property income against a $2,765/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
0.51 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 |
|---|---|---|
| 2024-09-24 | Listed for sale | $564,990 |
| 2024-09-03 | Pending sale | $564,990 |
| 2024-05-17 | Price change | $564,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-22 | N/A | N/A | $141,479 | 2982.33% |
| 2023-10-22 | $104.01 | 14.81% | $4,590 | N/A |
| 2022-10-22 | $90.59 | N/A | $4,590 | N/A |
Listed by: Marsha Ashlock • Visions Realty & Investments
Mls Name: NTREIS
Mls ID: #20617794
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.
