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#:21200618
Source:GDAR
Price summary
- Price:$139,900
- Price per sq. ft.:$211.97
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 that was 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 #:21200618
- Added:92 day(s) ago
- Updated:June 07, 2026 at 11:54 AM
Rooms and interior
- Bedrooms:1
- Total bathrooms:1
- Full bathrooms:1
- Kitchen Description:Electric Cooktop
- Living area:660 sq. ft.
Structure and exterior
- Year built:1940
- Building area:660 sq. ft.
- Lot area:0.11 Acres
- Levels:1 Story
Schools
- High school:Castleberr
- Middle school:Marsh
- Elementary school:Cato
Finances and disclosures
- Price:$139,900
- Price per sq. ft.:$211.97
- Tax amount:$3,792
Features and amenities
- Appliances:Electric Cooktop
Parking
- Carport spaces:2
New listings near 5002 Scott Road
- New
Listed by BHGRE$1,025,000Active3 beds 4 baths4,671 sq. ft.10513 Silver Fox Court, Fort Worth, TX 76108
MLS# 21293645Listed by: BETTER HOMES & GARDENS, WINANS - New
$386,670Active5 beds 3 baths2,090 sq. ft.8417 Bluebonnet Bend Road, Fort Worth, TX 76131
MLS# 21290847Listed by: CENTURY 21 MIKE BOWMAN, INC. - New
$239,900Active1 beds 1 baths745 sq. ft.221 W Lancaster Avenue #11009, Fort Worth, TX 76102
MLS# 21279714Listed by: STARAMCO REAL ESTATE - New
$189,000Active4 beds 1 baths1,152 sq. ft.5586 Pinson Street, Fort Worth, TX 76119
MLS# 21294348Listed by: EATON REAL ESTATE COMPANY - New
$340,000Active4 beds 3 baths2,370 sq. ft.8601 Garden Springs Drive, Fort Worth, TX 76123
MLS# 21294360Listed by: TEXAS CONNECT REALTY - New
$435,000Active3 beds 3 baths2,368 sq. ft.2240 Drake Street, Fort Worth, TX 76008
MLS# 21286864Listed by: KELLER WILLIAMS REALTY - New
$209,999Active2 beds 3 baths1,500 sq. ft.5814 Meadow Wood Lane, Fort Worth, TX 76112
MLS# 21294332Listed by: 5TH STREAM REALTY - New
$339,000Active3 beds 2 baths1,744 sq. ft.836 Long Iron Drive, Fort Worth, TX 76108
MLS# 21261164Listed by: BRIDGEWAY REALTY, PLLC - New
$750,000Active4 beds 5 baths6,000 sq. ft.122 Aviator Drive, Fort Worth, TX 76179
MLS# 21262654Listed by: HENDON REAL ESTATE - New
$575,000Active3 beds 2 baths2,266 sq. ft.4213 Hildring Drive W, Fort Worth, TX 76109
MLS# 21279921Listed by: RE/MAX TRINITY