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 Concept 2796 Plan, Coyote Crossing, Godley, TX, 76044 priced at $523,945 pairs $6,349/mo rent with $2,624/mo cash flow after a $2,564/mo payment. Total monthly income equals $6,349/mo, and annual cash flow comes to $31,483/yr on $172,378 invested. Return on cash invested is 38.32% in year one, and rental yield stands at 14.54% on a $523,945 basis. Equity gained on principal adds $3,381/yr, and 5% annual appreciation accumulates to $144,756 by year five. Five-year ROI measures 202.78% and total cumulative return in cash reaches $349,550. For financing, Ziffy Mortgage’s DSCR program evaluates $6,349/mo property income against a $2,564/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
N/A 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 |
|---|---|---|
| 2024-05-08 | Listed for sale | $523,945 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Landsea Homes
Mls Name: Landsea Holdings Corp.
Mls Provider:
Mls ID: #N/A
