5002 Scott Road, Fort Worth, TX 76114
Local realty services provided by:ERA Courtyard Real Estate
Listed by: bobby minor623-570-2789
Office: elite real estate texas
MLS#:21200618
Source:GDAR
Price summary
- Price:$159,000
- Price per sq. ft.:$240.91
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 #:21200618
- Added:25 day(s) ago
- Updated:April 01, 2026 at 04:49 PM
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:$159,000
- Price per sq. ft.:$240.91
- Tax amount:$3,792
Features and amenities
- Appliances:Electric Cooktop
Parking
- Carport spaces:2
New listings near 5002 Scott Road
- New
$339,900Active3 beds 2 baths1,640 sq. ft.1128 Timberhurst Trail, Fort Worth, TX 76131
MLS# 21215785Listed by: MARK SPAIN REAL ESTATE - New
$200,000Active2 beds 3 baths1,414 sq. ft.6747 S Creek Drive, Fort Worth, TX 76133
MLS# 21216574Listed by: KELLER WILLIAMS REALTY DPR - New
$195,000Active3 beds 2 baths1,805 sq. ft.7960 Salmon Run Way, Fort Worth, TX 76137
MLS# 21217980Listed by: REAL BROKER, LLC - New
$224,900Active3 beds 1 baths1,176 sq. ft.3500 Baylor, Fort Worth, TX 76119
MLS# 21225043Listed by: DFW ELITE LIVING - New
$400,000Active3 beds 3 baths2,015 sq. ft.207 Athenia Drive, Fort Worth, TX 76114
MLS# 21225364Listed by: LEAGUE REAL ESTATE - New
$138,999Active2 beds 1 baths752 sq. ft.1228 Marion Avenue, Fort Worth, TX 76104
MLS# 21225368Listed by: COLLECTIVE REALTY CO. - New
$265,000Active3 beds 2 baths1,777 sq. ft.2621 Warren Lane, Fort Worth, TX 76112
MLS# 21225433Listed by: TRUE GUARD PROPERTY MANAGEMENT - New
$345,000Active4 beds 3 baths1,810 sq. ft.929 E Magnolia Avenue, Fort Worth, TX 76104
MLS# 21217035Listed by: CHANDLER CROUCH, REALTORS - New
$354,999Active3 beds 2 baths1,832 sq. ft.421 Mariscal Place, Fort Worth, TX 76131
MLS# 21217696Listed by: ENGEL&VOLKERS DALLAS SOUTHLAKE - New
$319,500Active3 beds 2 baths1,614 sq. ft.2420 Priscella Drive, Fort Worth, TX 76131
MLS# 21222805Listed by: REAL BROKER, LLC