Active
2 units6 bd6 ba5,433 sqft
Cost to live here
$5,038/moafter $1,952/mo in rent
Income to qualify: about $169,000 a year, rent counted
At 20% down, 30-year fixed. From 3% down.
$899,999•House + ADU
508 Private Access 233114, Godley, TX 76044
2000 County Road 1123, Godley, TX 76044
Active
Listed 140 days agoOwner-Occupant Eligible
About $3,232 a month to live here, after the rent from the other home.
House + ADU2,158 sqft4 beds2 bathsListed Jun 25, 2026
A house with a second home on the lot. Live in one and rent out the other. How it works
Live here for about
$3,232a month
The second home on the lot rents for $1,000. We hold back $165 of that for repairs and an empty month, and the rest goes toward a $4,067 monthly payment.
Income to qualify: about $105,000 a year
With how much down?
At 20% down ($114,900) and 6.0%, 30-year fixed. Your rate and down payment change this.
Get rich slow: keep this loan ten years and the payments pay off about $75,000 of it. See the ten-year math
How we work this out
The cost to live here is the loan payment, taxes, insurance and any dues, less the rent, with a little held back for repairs and an empty month. Income to qualify uses a 43% debt-to-income limit, counts 75% of the rent, and none of your other debts.
$17,235 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own
ABOUT THIS HOME
Motivated sellers, bring all offers! +-3 acres in Godley, served by Cleburne ISD, with easy access to Highway 67 and the Chisholm Trail Toll Road. This recently remodeled 4-bedroom, 2-bath home features a new roof, new HVAC system, 12-18 inches of attic insulation, solar screens on all windows, three covered porches, and a 2-car garage. A separate 1-bedroom, 1-bath mother-in-law suite that is 400 sqft at the back of the property offers additional flexibility and includes a new roof and new mini-split system. Perfect for guests, extended family, or rental income. It has it own electric pole and water heater. Additional acreage up to 16 acres may be available to suit your needs. Move-in ready with room to grow and enjoy peaceful country living. Property does offer an extra water meter.
House + ADU
Property Type
130,680 sqft
Lot Size
2003
Year Built
Listing Date: 06/25/2026
Listed by: Cassiana Hall
Listing office: KLM Real Estate
Source: NTREIS #21306896
Series Homes is committed to full compliance with the Fair Housing Act and the Equal Credit Opportunity Act.
CHOOSE YOUR UNIT
Tap the one you would live in. The rest pay rent, and that rent comes off your monthly cost.
If someone lives in the unit you want, or a lease comes with the home, ask how moving in works on this one.
CHECK OUR MATHEvery line of the monthly cost is in here. Change the price or the down payment and watch it move.
OFFER PRICE
Change your offer and watch the monthly cost move.
Purchase Price
-15%
$574,500
+15%List Price
FINANCIALS
How much do you want to put down?
Purchase price$574,500
Your Down Payment$114,900
Financed$459,600
Estimated Monthly Payment$4,067
Before rent: principal and interest at 6.0% on a 30-year fixed loan, taxes, insurance and any HOA dues. Your rate and down payment change this.
MONTHLY BREAKDOWN
Estimate at 20% down ($114,900) and 6.0%, 30-year fixed. Your rate and down payment change this.
Estimated Monthly Payment (Before Rental Income)
$4,067/month
Principal + Interest
$2,756Property Taxes
$941Home Insurance
$370Rental Income (1 Unit)
$1,000/month
From the listing description.
Rental Expenses
-$165Cost to live hereCost to live here, after rent
$3,232/month
Payment estimates shown by Series are illustrative only. Final loan terms, monthly payments, and eligibility will be determined by your mortgage loan originator.
LOCATION
BEFORE YOU OFFER
Now run it on your paycheck.
This page is priced at one down payment and one rate. Send the address and we run it at yours: what you would pay each month after rent, and which loan works on this home.
Free. No credit pull.
MLS# 21306896 · Listing office: KLM Real Estate
The data relating to real estate for sale on this web site comes in part from the Broker Reciprocity Program of the NTREIS Multiple Listing Service. Real estate listings held by brokerage firms other than this broker are marked with the Broker Reciprocity logo and detailed information about them includes the name of the listing brokers.