5002 Scott Road, Fort Worth, TX 76114
Local realty services provided by:ERA Courtyard Real Estate
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:69 day(s) ago
- Updated:May 15, 2026 at 11:55 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
- Open Sat, 11am to 1pmNew
$554,000Active5 beds 4 baths3,257 sq. ft.9165 Rock Nettle Drive, Fort Worth, TX 76131
MLS# 21268521Listed by: DALTON WADE, INC. - New
$574,900Active2 beds 2 baths1,556 sq. ft.500 Throckmorton Street #1104, Fort Worth, TX 76102
MLS# 21268245Listed by: NEXTHOME NTX REAL ESTATE - New
$399,000Active4 beds 2 baths2,099 sq. ft.14628 Bootes Drive, Haslet, TX 76052
MLS# 21271559Listed by: RE/MAX DFW ASSOCIATES - New
$392,500Active3 beds 2 baths1,798 sq. ft.9108 Rose Court, Fort Worth, TX 76244
MLS# 21254100Listed by: MYERS & CHAMBERS R/E - New
$369,900Active4 beds 3 baths2,129 sq. ft.9224 Lace Cactus Drive, Fort Worth, TX 76131
MLS# 21270371Listed by: KELLER WILLIAMS REALTY ALLEN - New
$550,000Active5 beds 4 baths3,516 sq. ft.5364 Lake Chelen Drive, Fort Worth, TX 76137
MLS# 21271449Listed by: KELLER WILLIAMS JOHNSON COUNTY - New
$165,000Active3 beds 1 baths864 sq. ft.2325 Felder Lane, Fort Worth, TX 76112
MLS# 21259846Listed by: EXP REALTY LLC - Open Sat, 1 to 3pmNew
$675,000Active5 beds 4 baths3,434 sq. ft.5517 Yellow Birch Drive, Fort Worth, TX 76244
MLS# 21260096Listed by: REAL BROKER, LLC - Open Sat, 12 to 2pmNew
$574,999Active4 beds 5 baths3,400 sq. ft.11849 Kynborrow Road, Fort Worth, TX 76052
MLS# 21264249Listed by: COKER REAL ESTATE GROUP - New
$319,000Active3 beds 2 baths1,690 sq. ft.10016 Buffalo Grove Road, Fort Worth, TX 76108
MLS# 21267053Listed by: CITIWIDE ALLIANCE REALTY