EASTON I Plan, Wildcat RidgeB13pnj GodleyTX76044
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in B13pnj Godley at EASTON I Plan, Wildcat Ridge, B13pnj Godley, TX, 76044 priced at $495,500 converts $4,764/mo rent into $1,192/mo cash flow after a $2,425/mo obligation. Total monthly income equals $4,764/mo, and annual cash flow totals $14,300/yr on $164,258 invested. Return on cash invested prints 28.61% in year one, and rental yield reads 11.54% against a $495,500 entry. Equity gained on principal adds $3,197/yr, while 5% annual appreciation compiles into $136,898 by year five. Five-year ROI reaches 150.87% and total cumulative return in cash sums $247,811. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,764/mo property income covering a $2,425/mo payment, not borrower’s personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
$49 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76044, Godley, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
3,397
Single Family
3,397
Multi-Family
0
Businesses
190
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Clarity Homes
Mls Name: Clarity Homes
Mls Provider:
Mls ID: #N/A