Portico Plan, Ladera at The Reserve, Mansfield, TX, 76063 | $17/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

Portico Plan, Ladera at The Reserve, Mansfield, TX, 76063 | $17/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
2055 sft

Concept 2050 Plan, Belle Meadows, Cleburne, TX, 76033

3 Bed
2 Bath
1326 sft

217 SE Tarrant Ave, Burleson, TX, 76028

4 Bed
2 Bath
1858 sft

212 Kinley St, Grandview, TX, 76050

4 Bed
3 Bath
2607 sft

1144 Snowy Owl Dr, Alvarado, TX, 76009

Nearby investment properties with comparable prices

3 Bed
2 Bath
1864 sft

Plan Glenhurst Plan, M3 Ranch, Mansfield, TX, 76063

3 Bed
3 Bath
2381 sft

Violet Plan, Parks at Panchasarp Farms, Burleson, TX, 76028

3 Bed
3 Bath
2381 sft

Violet Plan, Parks at Panchasarp Farms, Burleson, TX, 76028

3 Bed
3 Bath
2381 sft

Violet Plan, Parks at Panchasarp Farms, Burleson, TX, 76028

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 Mansfield at Portico Plan, Ladera at The Reserve, Mansfield, TX, 76063 priced at $452,990 converts $3,238/mo rent into $17/mo cash flow after a $2,217/mo obligation. Total monthly income equals $3,238/mo, and annual cash flow totals $202/yr on $150,166 invested. Return on cash invested prints 20.04% in year one, and rental yield reads 8.58% against a $452,990 entry. Equity gained on principal adds $2,923/yr, while 5% annual appreciation compiles into $125,153 by year five. Five-year ROI reaches 104.77% and total cumulative return in cash sums $157,329. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,238/mo property income covering a $2,217/mo payment, not borrower’s personal income.

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: 76063, Mansfield, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	32,107 (100%)
Owner Occupied HU	21,430 (66.7%)
Renter Occupied HU	9,297 (29.0%)
Vacant Housing Units	1,380 ( 4.3%)
Median Home Value	$419,193
Average Home Value	$450,082