5420 Otter Trl, Fort Worth, TX, 76179 | $42/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

5420 Otter Trl, Fort Worth, TX, 76179 | $42/mo Cash Flow | Ziffy

For Sale

Motivated Seller

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2865 sft

Superior Plan, Vista West, Fort Worth, TX, 76108

5 Bed
4 Bath
3315 sft

7925 Cedar Lake Ln, Fort Worth, TX, 76123

3 Bed
2 Bath
2254 sft

5204 Agave Way, Fort Worth, TX, 76126

4 Bed
4 Bath
3072 sft

9724 Mountain Laurel Trl, Crowley, TX, 76036

Nearby investment properties with comparable prices

5 Bed
3 Bath
3051 sft

922 Thistle Hill Trl, Weatherford, TX, 76087

3 Bed
2 Bath
1934 sft

2517 Hayley Dr, Weatherford, TX, 76085

3 Bed
2 Bath
1860 sft

400 Tollett Dr, Aledo, TX, 76008

4 Bed
3 Bath
2359 sft

940 Sam Bass Ct, Willow Park, TX, 76087

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 5420 Otter Trl, Fort Worth, TX, 76179 uses $154,148 cash to close to unlock $507/yr annual cash flow and $42/mo monthly cash flow. Total monthly income runs $3,349/mo, and a $2,276/mo payment keeps the spread at $42/mo. Purchase price stands at $465,000, and rental yield measures 8.64% with $3,349/mo rent. Return on cash invested shows 20.24% in year one, and 5% annual appreciation builds toward $128,471 over five years. Five-year ROI reaches 105.83% and total cumulative return in cash records $163,139. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,349/mo property income covering a $2,276/mo payment rather than investor’s personal income.

Single Family

Built in 2022

5,749 sqft lot

$N/A/sqft

No HOA

More details about the property

**Motivated Sellers!! Assumable 5.75% Interest Rate!** Located near Marine Creek Lake this beautiful 4 bedroom, 2.5 bath home with separate office and game room will not disappoint!! Lots of space in this home at over 2800 square feet! Nestled in the wonderful Marine Creek Ranch neighborhood you will be within walking distance to the elementary school, have lots of options for outdoor activities such as the pool, walking trails, splash pad and so much more. Close to all of your shopping areas so you do not have to drive far, this home truly offers the best of both modern living and outdoor escapes. Upon entering the home you will find an open foyer with study, oversized kitchen with stainless steel appliances and granite counters, dining area, spacious living room and over sized master bedroom and bathroom. Upstairs you will find 3 additional bedrooms and game room. The attention to details in this home did not go overlooked. Enjoy your morning coffee on the covered back patio or those big family get togethers in the backyard. Welcome home!

Neighborhood Data

Neighborhood data shown for ZIP Code: 76179, Fort Worth, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	28,691 (100%)
Owner Occupied HU	22,929 (79.9%)
Renter Occupied HU	4,858 (16.9%)
Vacant Housing Units	904 ( 3.2%)
Median Home Value	$355,811
Average Home Value	$415,903