5002 Scott Road, Fort Worth, TX 76114
Local realty services provided by:Better Homes and Gardens Real Estate Winans
Listed by: bobby minor
Office: elite real estate texas
MLS#:21128966
Source:GDAR
Price summary
- Price:$159,900
- Price per sq. ft.:$242.27
About this home
INCOME-PRODUCING RIVER DISTRICT LAND PLAY
Don't just buy land...buy INCOME-PRODUCING land! This 4,879 SF lot in Fort Worth's hottest neighborhood includes a habitable 660 SF rental generating $850-month.
THREE WAYS TO WIN:
PATH 1 - CASH FLOW: Rent as-is, break even on mortgage, build equity
PATH 2 - VALUE-ADD: Invest $12,500, boost rent to $1,200-month, refinance at $205K
PATH 3 - ASSEMBLAGE: Collect rent while positioning for developer premium in 3-property assemblage
THE NUMBERS:
•Land Value: $112,600
•Current Income: $850-month ($10,200-year)
•Post-Renovation Income: $1,200-month ($14,400-year)
•Development Potential: 4-plex or large single-family
LOCATION:
River District—Fort Worth's fastest-growing corridor. Median home price: $512K (this is 67% less). Adjacent to $185K vacant lot. Connected to Trinity Trails.
PROPERTY:
660 SF, 2 bed-2 bath, solid cinder block (1940). Habitable, rentable condition. 4,879 SF lot with 13.5% coverage—massive development potential.
IDEAL FOR:
•First-time investors with clear entry point
•BRRRR investors seeking value-add
•Developers assembling parcels
•Portfolio builders adding River District exposure
INVESTMENT HIGHLIGHTS:
Multiple exit strategies reduce risk. Income from day one. Land value provides equity cushion. High-growth location.
Request pro forma analysis and assemblage details. Priced to sell in 30 days.
Contact an agent
Home facts
- Year built:1940
- Listing ID #:21128966
- Added:752 day(s) ago
- Updated:February 23, 2026 at 12:48 PM
Rooms and interior
- Bedrooms:1
- Total bathrooms:1
- Full bathrooms:1
- Living area:660 sq. ft.
Structure and exterior
- Year built:1940
- Building area:660 sq. ft.
- Lot area:0.11 Acres
Schools
- High school:Castleberr
- Middle school:Marsh
- Elementary school:Cato
Finances and disclosures
- Price:$159,900
- Price per sq. ft.:$242.27
- Tax amount:$3,792
New listings near 5002 Scott Road
$899,000Active5 beds 3 baths3,553 sq. ft.9008 Crosswind Drive, Saginaw, TX 76179
MLS# 21055458Listed by: COMPASS RE TEXAS, LLC- Open Tue, 9am to 7pm
$248,000Active3 beds 1 baths1,339 sq. ft.6132 Sundown Drive, River Oaks, TX 76114
MLS# 21145848Listed by: OPENDOOR BROKERAGE, LLC - Open Tue, 9am to 7pm
$259,000Active3 beds 2 baths1,617 sq. ft.5357 Royal Birkdale Drive, Lakeside, TX 76135
MLS# 21155291Listed by: OPENDOOR BROKERAGE, LLC - Open Tue, 9am to 7pm
$411,000Active4 beds 4 baths3,141 sq. ft.8925 Brook Hill Lane, Fort Worth, TX 76244
MLS# 21169473Listed by: OPENDOOR BROKERAGE, LLC - Open Tue, 9am to 7pm
$281,000Active3 beds 2 baths1,710 sq. ft.509 Stone Crossing Lane, Fort Worth, TX 76140
MLS# 21169501Listed by: OPENDOOR BROKERAGE, LLC - Open Tue, 9am to 7pm
$383,000Active5 beds 3 baths2,416 sq. ft.4604 Vista Meadows Drive, Fort Worth, TX 76244
MLS# 21169894Listed by: OPENDOOR BROKERAGE, LLC
$380,000Active5 beds 3 baths3,494 sq. ft.5237 Bedfordshire Drive, Lakeside, TX 76135
MLS# 20865981Listed by: UNITED COUNTRY REAL ESTATE TEXAS ACRES AND AVENUES
$269,000Active3 beds 3 baths1,340 sq. ft.1501 Sierra Estate Trail, Forest Hill, TX 76119
MLS# 21091324Listed by: WILLIAMS TREW REAL ESTATE
$250,000Active4 beds 1 baths1,480 sq. ft.4545 Reaford Drive, Fort Worth, TX 76117
MLS# 21115509Listed by: LEWIS REAL ESTATE GROUP
$549,900Active3 beds 4 baths2,905 sq. ft.4913 Hidden Grove Drive, River Oaks, TX 76114
MLS# 21173540Listed by: LEAGUE REAL ESTATE