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 412 N Pearson St, Godley, TX, 76044 offers a 13.81% rental yield on a $389,500 purchase with $4,484/mo rent. Total monthly income registers $4,484/mo, and a $1,906/mo payment leaves $1,656/mo available for distribution. Annual cash flow reaches $19,874/yr on $129,119 to close, and return on cash invested stands at 35.3% in year one. Equity gained on principal adds $2,513/yr while 5% annual appreciation supports $107,612 over five years. Portfolio math shows five-year ROI at 186.8% and total cumulative return in cash at $241,195. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,484/mo property income against a $1,906/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1970
0.86 Acres 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 |
|---|---|---|
| 2025-05-29 | Price change | $389,500 |
| 2025-05-07 | Listed for sale | $399,900 |
| 2024-08-21 | Listing removed | $389,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-01 | N/A | N/A | $316,360 | N/A |
| 2023-07-01 | $7168.36 | 61.64% | $316,360 | 73.20% |
| 2022-07-01 | $4434.74 | 6.30% | $182,655 | 8.95% |
Listed by: Tara Roden • Fathom Realty LLC
Mls Name: NTREIS
Mls ID: #20925749
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.
