Portico Plan, Ladera at Tavolo Park, Fort Worth, TX, 76123 | 6.26% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Portico Plan, Ladera at Tavolo Park, Fort Worth, TX, 76123 | 6.26% Rental Yield | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1646 sft

Salerno Plan, Ladera at Tavolo Park, Fort Worth, TX, 76123

2 Bed
2 Bath
2302 sft

Carmina Plan, Ladera at Tavolo Park, Fort Worth, TX, 76123

2 Bed
2 Bath
1323 sft

Milan Plan, Ladera at Tavolo Park, Fort Worth, TX, 76123

2 Bed
2 Bath
2114 sft

Promenade Plan, Ladera at Tavolo Park, Fort Worth, TX, 76123

Nearby investment properties with comparable prices

5 Bed
4 Bath
3754 sft

Magnolia III Plan, Star Ranch, Godley, TX, 76044

3 Bed
3 Bath
2395 sft

12716 Barretta Dr, Godley, TX, 76044

5 Bed
4 Bath
3557 sft

Rose III Plan, Star Ranch, Godley, TX, 76044

5 Bed
4 Bath
3261 sft

7840 Barley Field St, Joshua, TX, 76058

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 Fort Worth at Portico Plan, Ladera at Tavolo Park, Fort Worth, TX, 76123 priced at $459,990 pairs $2,399/mo rent with after a $2,251/mo payment. Total monthly income equals $2,399/mo. Return on cash invested is 13.05% in year one, and rental yield stands at 6.26% on a $459,990 basis. Equity gained on principal adds $2,968/yr, and 5% annual appreciation accumulates to $127,087 by year five. Five-year ROI measures 67.28% and total cumulative return in cash reaches $102,598. For financing, Ziffy Mortgage’s DSCR program evaluates $2,399/mo property income against a $2,251/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

The Portico is a beautiful and striking home designed with functional excellence to promote easy manageability. The formal entryway transitions to the main living area. Complementing the exquisiteness of the home are such amenities as the gourmet kitchen. The Portico offers smart features including a conveniently located laundry room, generous storage space, and split bedrooms giving owners complete privacy with family stays the night. The side courtyard is inviting and easily accessible off the kitchen area and master if you choose. The Portico is flexible if you want a craft room or grandkids room upstairs along with a 3rd bedroom and bath. All things considered, the Portico provides a luxurious yet casual living experience. No wonder it's one of our more popular designs.

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