Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Fort Worth at 5448 Otter Trl, Fort Worth, TX, 76179 priced at $435,000 converts $3,486/mo rent into $228/mo cash flow after a $2,129/mo obligation. Total monthly income equals $3,486/mo, and annual cash flow totals $2,738/yr on $144,203 invested. Return on cash invested prints 21.81% in year one, and rental yield reads 9.62% against a $435,000 entry. Equity gained on principal adds $2,807/yr, while 5% annual appreciation compiles into $120,182 by year five. Five-year ROI reaches 114.75% and total cumulative return in cash sums $165,468. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,486/mo property income covering a $2,129/mo payment, not borrower’s personal income.
Single Family
Built in 2022
5,793 sqft lot
$N/A/sqft
$198 semi-annually HOA
Neighborhood data shown for ZIP Code: 76179, Fort Worth, TX area.
| 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 |
Residential
27,373
Single Family
25,754
Multi-Family
1,619
Businesses
1,077
Date | Event | Price |
|---|---|---|
| 2025-01-07 | Price change | $435,000 |
| 2025-01-02 | Price change | $439,900 |
| 2024-12-21 | Price change | $445,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $8799.30 | -0.77% | $453,000 | 1.80% |
| 2023-02-13 | $8867.25 | N/A | $445,000 | N/A |
Listed by: Sherea Calderon • Orchard Brokerage, LLC
Mls Name: NTREIS
Mls ID: #20760830
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
