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 9932 Railroad St, Godley, TX, 76044 priced at $393,400 converts $5,027/mo rent into $2,230/mo cash flow after a $1,926/mo obligation. Total monthly income equals $5,027/mo, and annual cash flow totals $26,760/yr on $130,412 invested. Return on cash invested prints 40.43% in year one, and rental yield reads 15.33% against a $393,400 entry. Equity gained on principal adds $2,539/yr, while 5% annual appreciation compiles into $108,689 by year five. Five-year ROI reaches 214.08% and total cumulative return in cash sums $279,188. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $5,027/mo property income covering a $1,926/mo payment, not borrower’s personal income.
Single Family
Built in 2024
0.91 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 |
|---|---|---|
| 2024-03-29 | Price change | $393,400 |
| 2024-03-12 | Listed for sale | $393,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Chase Hughes • Trinity Classic Builds
Mls Name: Trinity Classic Homes
Mls ID: #N/A
