Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
Last 24 HoursLast 24 Hours
Street View of property
Street View
A
NoAgentList RatingHow are grades calculated? Info

$759,900

2004 Pembroke Dr, Fort Worth, TX, 76110

$854,518 ARVInfo
Off MarketInfo
Beds4 Beds
Baths3 Bath
Baths2,810 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$270.43 / sqft
Year BuiltBuilt in 1929

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 2Bathrooms Full 2
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Gas Cooktop, Microwave
FlooringCarpet, Hardwood, Tile

Exterior

Lot Size8,999 sqft

Building Information

Year Built1929
Garage Spaces2

Land Information

APN7160-1-21
Lot Number21
SubdivisionCheltenham
Land UseResidential
Legal DescriptionCHELTENHAM BLOCK 1 LOT 21
Census Tract104302
Assessed Land Value$225,000
Assessed Improvement Value$376,272
Assessment Year2025

About this property

You will fall in love with this Rare find in great condition. Beautiful home in established, treed neighborhood of Berkeley Subdivision. 4 Bedroom, 3 Bathroom, 2 car garage & 2 Living areas. The 4th Bedroom is the Guest Quarters with full bathroom adjoins the 2-car garage. Newley updated exterior and interior paint, and Electric blinds were installed in the living room, dining room, and primary bedroom. Roof replaced May 2023, Home is located a block from Lily B Clayton Elementary. Minutes from the medical district, TCU, and downtown Fort Worth. First floor of home is 1940 sqft, Furnished out Basement is 630 sqft and the Guest quarter is 240 sq feet which the total sq feet is 2810 sq ft.

Investor Tools

Property Icon
$856,000
Estimated Property Value
$608,000Estimated Mortgage Balance
$278,504Estimated Equity
29% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$854,518
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,136 /month
Positive
Cash Flow Estimate:
$1,712 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,566/month
$30/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$14,510
$601,272
2025
$225,000
$376,272
$601,272
No

Tax History

Year
Tax Paid
Assessed Value
2024
$14,510
$601,272

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Happy State Bank
Unknown
$608,000
No
First
Aug 1, 2023
Aug 2053

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$577,496
$278,504
32%
67%
$3,646/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$3,676/mo
$-1,749/mo
2.7%

Learn About the Market: Opportunity in Texas

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore Texas Explore This Area
Population Growth

Population Growth

~1.3% annually

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$283,800

Unemployment Rate

Unemployment Rate

4.3%

Price Trend

Price Trend

Flat

New Permits

New Permits

158,121

City: Fort Worth

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

2004 Pembroke Dr | Property Details | No Agent List