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 205 E Graham St, Godley, TX, 76044 offers $1,918/mo rent that, after a $1,272/mo payment, leaves $70/mo cash flow. Total monthly income is $1,918/mo, and annual cash flow is $839/yr on $86,157 cash. Return on cash invested measures 20.88% in year one, and rental yield stands at 8.86% at a $259,900 entry. Equity gained on principal adds $1,677/yr while 5% annual appreciation compounds into $71,806 by year five. Five-year ROI records 109.28% and total cumulative return in cash reaches $94,150. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,918/mo property income versus a $1,272/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2021
4,051 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| 2024-11-22 | Listed for sale | $259,900 |
| 2022-01-07 | Sold | N/A |
| 2021-11-27 | Contingent | $215,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | N/A | N/A | $206,320 | N/A |
| 2023-02-12 | $3084.77 | -26.40% | $206,320 | 19.51% |
| 2022-02-12 | $4191.53 | 81.31% | $172,638 | 85.83% |
Listed by: Chase Rutledge • Rutledge Realty Group, LLC
Mls Name: NTREIS
Mls ID: #20783203
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.
