Promenade Plan, Ladera at Tavolo Park, Fort Worth, TX, 76123 | 5.96% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Promenade Plan, Ladera at Tavolo Park, Fort Worth, TX, 76123 | 5.96% Rental Yield | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1323 sft

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

2 Bed
2 Bath
1801 sft

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

2 Bed
2 Bath
2520 sft

Castella 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

Nearby investment properties with comparable prices

5 Bed
4 Bath
3261 sft

Dewberry III Plan, Wildcat Ridge, Godley, TX, 76044

4 Bed
3 Bath
3280 sft

Carolina IV Plan, Wildcat Ridge, Godley, TX, 76044

5 Bed
4 Bath
3261 sft

Dewberry III Plan, Silo Mills, Joshua, TX, 76058

4 Bed
3 Bath
3280 sft

Carolina IV Plan, Wildcat Ridge, Godley, TX, 76044

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

Investment property for sale in Fort Worth at Promenade Plan, Ladera at Tavolo Park, Fort Worth, TX, 76123 offers a 5.96% rental yield on a $482,990 purchase with $2,399/mo rent. 15% in year one. Equity gained on principal adds $3,117/yr while 5% annual appreciation supports $133,441 over five years. Portfolio math shows five-year ROI at 62.44% and total cumulative return in cash at $99,979. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,399/mo property income against a $2,364/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

Welcome to the Promenade, our largest side courtyard home. With plenty of room for your oversized sofas, dining room hutch and large dining room table, this elegant and wide open home allows you to easily and comfortably host family and friends. Welcome your guest in grand fashion thanks to a special front entry porch. Relax in peace and quiet or get some work done in a secluded private den. The gourmet kitchen with the center island offers plenty of elbow room to have a quick meal or prepare a grand feast for family or friends. Don't get lost in the huge walk-in pantry just off the kitchen which is large enough to add a wine bar or extra desk. The master bathroom is laid out with His & Hers vanities and closets. The Promenade can also easily be expanded adding a convenient powder bath off the foyer or add a 2nd floor if you need a 3rd bedroom and bath along with another living area. For those who believe that the home is where the heart is, rejoice with the Promenade.

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