5002 Scott Road, Fort Worth, TX 76114
Local realty services provided by:Better Homes and Gardens Real Estate Edwards & Associates
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
- Subdivision & Development:Deavers Add
- Listing ID #:21200618
- Added:150 day(s) ago
- Updated:August 04, 2026 at 11:35 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
$349,000Active3 beds 2 baths1,546 sq. ft.8404 Bowspirit Lane, Hurst, TX 76053
MLS# 21348659Listed by: BULBUL INC - New
$349,000Active3 beds 2 baths1,735 sq. ft.5905 Scottsdale Lane, Fort Worth, TX 76179
MLS# 21348445Listed by: CENTURY 21 MIKE BOWMAN, INC. - New
$525,000Active3 beds 4 baths2,691 sq. ft.1022 Oak Tree Drive, Fort Worth, TX 76140
MLS# 21348740Listed by: TEXAS PREMIER REALTY - New
$274,900Active3 beds 2 baths1,507 sq. ft.1817 Elk Lake Trail, Fort Worth, TX 76247
MLS# 21346539Listed by: ENTERA REALTY LLC - New
$550,000Active4 beds 3 baths2,973 sq. ft.1728 Everitt Trail, Fort Worth, TX 76052
MLS# 21348175Listed by: PEAK REALTY AND ASSOCIATES LLC - New
$310,000Active3 beds 2 baths1,626 sq. ft.7045 Welshman Drive, Fort Worth, TX 76137
MLS# 21348899Listed by: REAL BROKER, LLC - New
$349,999Active4 beds 3 baths2,675 sq. ft.6901 Wicks Trail, Fort Worth, TX 76133
MLS# 21349440Listed by: EXP REALTY LLC - Open Sat, 11am to 1pmNew
$375,000Active3 beds 2 baths2,001 sq. ft.2452 Open Range Drive, Fort Worth, TX 76177
MLS# 21331939Listed by: MARTIN REALTY GROUP - New
$180,000Active3 beds 2 baths1,753 sq. ft.1958 Terbet Lane, Fort Worth, TX 76112
MLS# 21344899Listed by: JPAR - New
$225,000Active2 beds 2 baths1,247 sq. ft.1605 E Hattie Street, Fort Worth, TX 76104
MLS# 21347321Listed by: COLDWELL BANKER REALTY