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 6377 Brookcrest St, Godley, TX, 76044 priced at $425,000 pairs $4,200/mo rent with $1,150/mo cash flow after a $2,080/mo payment. Total monthly income equals $4,200/mo, and annual cash flow comes to $13,799/yr on $140,888 invested. Return on cash invested is 29.7% in year one, and rental yield stands at 11.86% on a $425,000 basis. Equity gained on principal adds $2,742/yr, and 5% annual appreciation accumulates to $117,420 by year five. Five-year ROI measures 156.66% and total cumulative return in cash reaches $220,709. For financing, Ziffy Mortgage’s DSCR program evaluates $4,200/mo property income against a $2,080/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2020
1.03 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 |
|---|---|---|
| 2024-08-08 | Price change | $425,000 |
| 2024-07-17 | Price change | $450,000 |
| 2024-07-03 | Price change | $459,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | $7390.23 | 11.29% | $469,372 | 27.06% |
| 2022-08-13 | $6640.37 | 7.75% | $369,402 | 9.08% |
| 2021-08-13 | $6163.04 | 742.60% | $338,642 | 813.27% |
Listed by: Dayna Mccracken • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20633744
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.
