Carmina Plan, Ladera at Tavolo ParkFort WorthTX76123
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 Fort Worth at Carmina Plan, Ladera at Tavolo Park, Fort Worth, TX, 76123 priced at $555,990 converts $2,399/mo rent into after a $2,721/mo obligation. Total monthly income equals $2,399/mo. Return on cash invested prints 9.86% in year one, and rental yield reads 5.18% against a $555,990 entry. Equity gained on principal adds $3,588/yr, while 5% annual appreciation compiles into $153,610 by year five. Five-year ROI reaches 50.16% and total cumulative return in cash sums $91,758. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,399/mo property income covering a $2,721/mo payment, not borrower’s personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76123, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,000 (100%) |
| Owner Occupied HU | 11,766 (73.5%) |
| Renter Occupied HU | 3,326 (20.8%) |
| Vacant Housing Units | 908 ( 5.7%) |
| Median Home Value | $342,641 |
| Average Home Value | $373,292 |
Housing Distribution
Address Breakdown
Residential
15,980
Single Family
13,815
Multi-Family
2,165
Businesses
179
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Ladera Living
Mls Name: Ladera
Mls ID: #N/A