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

$1,085,000

NAL Estimated Property Value

2012 Pembroke Dr, Fort Worth, TX, 76110

Off MarketInfo
Beds3 Beds
Baths3 Bath
Baths3,043 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$276.01 / sqft
Year BuiltBuilt in 1923

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 3Bathrooms Full 3
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesTrash Compactor, Water Purifier, Dishwasher, Disposal, Double Oven, Electric Oven, Gas Cooktop, Microwave, Plumbed For Ice Maker, Refrigerator, Vented Exhaust Fan, Warming Drawer, Electric Water Heater
FlooringCarpet, Ceramic Tile, Wood

Exterior

Exterior FeaturesRain Gutters, Lighting, Storage
Lot Size8,999 sqft

Building Information

Year Built1923

Land Information

APN7160-1-19
Lot Number19
SubdivisionCheltenham
Land UseResidential
Legal DescriptionCHELTENHAM BLOCK 1 LOT 19
Census Tract104302
Assessed Land Value$225,000
Assessed Improvement Value$581,000
Assessment Year2025

About this property

Stately Spanish-Colonial w original features yet has been fully upgraded inside & out! Hardwoods flow in 3 split, spacious bedrms upstairs all w lrg walk-in closets. 3 full baths w timeless renovations. Kitchen w Quartz, Jenn-Air warming drawer-convection microwave dbling as a 2nd oven-gas cooktop-counter depth & wine refrigerators. 1st flr mud rm w 2nd pantry, full W-D. Owner's retreat showcases a dressing area w built-ins & 2nd full W-D opening up to lrg en-suite bath. Custom shutters or shades throughout even in finished basement! 481SqFt (not in SqFt) of finished basement provides guest, 2nd living, home office & workout options. Entertain outside on 2 decks or under the covered patio-carport! Owner-Agent

Investor Tools

Property Icon
$1,085,000
Estimated Property Value
$533,058Estimated Mortgage Balance
$551,942Estimated Equity
50% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,510 /month
Positive
Cash Flow Estimate:
$2,170 /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
$1,738/month
$30/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$15,429
$806,000
2025
$225,000
$581,000
$806,000
No

Tax History

Year
Tax Paid
Assessed Value
2024
$15,429
$806,000

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bokf Na
Conventional
$510,000
No
First
Aug 14, 2020
Sep 2050

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$533,058
$551,942
50%
49%
$3,598/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$3,628/mo
$-1,701/mo
2.1%

Learn About the Market: Opportunity in Fort Worth

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

Explore

Fort Worth

Fort Worth has transformed into one of the fastest-growing large cities in America. Anchoring the western side of the Dallas–Fort Worth Metroplex, the city combines its historic cattle industry and western heritage with modern economic strength. Major employers include aerospace and defense firms, healthcare systems, transportation companies, and advanced manufacturers.

With over one million residents and continued population growth at one of the fastest rates among major U.S. cities, Fort Worth offers relatively affordable housing compared to many peer cities while maintaining the economic advantages of a major metropolitan area. From North Fort Worth growth corridors to established neighborhoods, the city attracts homebuyers, businesses, and new residents seeking opportunity and affordability.

Explore Texas Explore This Area
Population Growth

Population Growth

11.9% since 2020

Net Migration

Net Migration

Strong Positive Migration

Median Home Price

Median Home Price

$299,655

Unemployment Rate

Unemployment Rate

3.7%

Price Trend

Price Trend

-2.5% YoY

New Permits

New Permits

158K

City: Fort Worth

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

2012 Pembroke Dr | Property Details | No Agent List