Keller Plan, Rosemary Fields, Godley, TX, 76044 | $159/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Keller Plan, Rosemary Fields, Godley, TX, 76044 | $159/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Investment Property+ 3 more

3 Bed
2 Bath
1967 sft

5525 Wedgefield Rd, Granbury, TX, 76049

5 Bed
4 Bath
3261 sft

Dewberry III Plan, Godley Ranch, Godley, TX, 76044

4 Bed
3 Bath
2685 sft

741 Godley Rnch, Godley, TX, 76044

4 Bed
3 Bath
2318 sft

4474 S Fm 200, Nemo, TX, 76070

Nearby investment properties with comparable prices

5 Bed
3 Bath
2778 sft

Albany Plan, Rosemary Fields, Godley, TX, 76044

4 Bed
3 Bath
2640 sft

1313 Grand Meadows Dr, Godley, TX, 76044

2 Bed
3 Bath
2085 sft

8918 Bellechase Rd, Granbury, TX, 76049

3 Bed
2 Bath
1876 sft

5010 W Wedgefield Rd, Granbury, TX, 76049

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Godley at Keller Plan, Rosemary Fields, Godley, TX, 76044 generates $2,733/mo in rent and, after a $1,772/mo payment, leaves $159/mo in cash flow. Total monthly income is $2,733/mo, and annual cash flow is $1,903/yr on $120,000 invested. Return on cash invested sits at 21.49% in year one, and rental yield is 9.06% on a $361,990 entry. Equity gained on principal adds $2,336/yr, while 5% annual appreciation builds toward $100,011 over five years. Five-year ROI reaches 112.57% and total cumulative return in cash sums $135,082. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,733/mo property income rather than buyer’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Keller features a welcoming entry overlooking the staircase into open gathering and living areas. The first floor owner's suite is a private retreat for mom and dad, while the upstairs becomes the kids' oasis with three bedrooms, a full bathroom and loft area. Enjoy the flexible living space at the front of the house to work from home, or entertain guests.

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