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% |
Investment property for sale in Godley at 12824 Rocky Top Rd, Godley, TX, 76044 offers a 8.92% rental yield on a $564,990 purchase with $4,200/mo rent. Total monthly income registers $4,200/mo, and a $2,765/mo payment leaves $162/mo available for distribution. Annual cash flow reaches $1,941/yr on $185,882 to close, and return on cash invested stands at 21.1% in year one. Equity gained on principal adds $3,646/yr while 5% annual appreciation supports $156,096 over five years. Portfolio math shows five-year ROI at 110.49% and total cumulative return in cash at $205,380. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,200/mo property income against a $2,765/mo payment rather than investor’s personal income documents like W2s, Salary slips, and 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 |
|---|---|---|
| 2025-10-06 | Price change | $564,990 |
| 2025-10-03 | Listed for sale | $667,524 |
| 2025-09-23 | Listing removed | $585,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-09 | N/A | N/A | $42,000 | 815.03% |
| 2023-10-09 | $104.01 | 14.81% | $4,590 | N/A |
| 2022-10-09 | $90.59 | N/A | $4,590 | N/A |
Listed by: Marsha Ashlock • Visions Realty & Investments
Mls Name: NTREIS
Mls ID: #21077792
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.
