2415 Embrey Pl, Fort Worth, TX, 76111 | $549/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

2415 Embrey Pl, Fort Worth, TX, 76111 | $549/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1334 sft

1116 E Hattie St, Fort Worth, TX, 76104

3 Bed
2 Bath
1288 sft

1209 E Cannon St, Fort Worth, TX, 76104

2 Bed
1 Bath
950 sft

8529 Pemberton Ct, White Settlement, TX, 76108

3 Bed
3 Bath
1575 sft

1000 E Allen Ave, Fort Worth, TX, 76104

Nearby investment properties with comparable prices

3 Bed
2 Bath
1270 sft

9200 Farmer Rd, White Settlement, TX, 76108

3 Bed
2 Bath
1258 sft

816 Cross Timbers Dr, Fort Worth, TX, 76108

3 Bed
1 Bath
1106 sft

3800 Desert Ridge Dr, Fort Worth, TX, 76116

2 Bed
2 Bath
922 sft

1916 Galveston Ave, Fort Worth, TX, 76110

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 2415 Embrey Pl, Fort Worth, TX, 76111 at $235,000 posts ROI 28.37% with $549/mo cash flow from $2,220/mo rent. Total monthly income equals $2,220/mo, and annual cash flow records $6,589/yr on $77,903 to close. Return on cash invested measures 28.37% and rental yield reads 11.34% at the current $235,000. Equity gained on principal adds $1,516/yr, and 5% annual appreciation supports $64,926 by year five. Five-year ROI prints 149.47% and total cumulative return in cash totals $116,440.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $2,220/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).

Single Family

Built in 1930

5,401 sqft lot

$N/A/sqft

No HOA

More details about the property

NOW PRICED BELOW MARKET VALUE! Welcome to a little piece of history in one of the most up and coming parts of the city of Fort Worth! This charming 2 bedroom, 1 bath home has so many original and unique features, including stained glass windows repurposed from a local church and stones from the previous owner's personal collection, intricately placed within the stone facade. Other features include low maintenance landscaping with drip system, beautiful outdoor living space, backyard dining area, 2 detached storage buildings, plumbed, and wired for electrical and could be converted to an additional dwelling unit, and a 2 car garage. There is also a large storm shelter with electricity in case you need a place to ride out our unpredictable weather! All just steps away from the Trinity River Trails and just minutes to Downtown! This home has been lovingly maintained by the same owner for the last 49 years. Most furnishings and some art pieces are also for sale. Refrigerator and washer and dryer are negotiable.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76111, Fort Worth, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	8,438 (100%)
Owner Occupied HU	4,473 (53.0%)
Renter Occupied HU	3,453 (40.9%)
Vacant Housing Units	512 ( 6.1%)
Median Home Value	$221,259
Average Home Value	$275,035