5002 Scott Road, Fort Worth, TX 76114
Local realty services provided by:ERA Myers & Myers Realty
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:118 day(s) ago
- Updated:July 02, 2026 at 11:49 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 Sun, 1 to 3pmNew
$390,000Active3 beds 3 baths1,764 sq. ft.3614 Gordon Avenue, Fort Worth, TX 76110
MLS# 21290114Listed by: RE/MAX TRINITY - New
$549,900Active4 beds 3 baths2,640 sq. ft.3520 Stone Creek Lane N, Fort Worth, TX 76137
MLS# 21298476Listed by: DALE ERWIN & ASSOCIATES - New
$325,000Active4 beds 4 baths2,441 sq. ft.825 Forest Heights Drive, Fort Worth, TX 76036
MLS# 21303985Listed by: KELLER WILLIAMS FORT WORTH - New
$655,000Active4 beds 5 baths3,050 sq. ft.14213 Overlook Park Drive, Fort Worth, TX 76008
MLS# 21304527Listed by: COLDWELL BANKER APEX, REALTORS - Open Sun, 1 to 3pmNew
$325,000Active4 beds 2 baths1,601 sq. ft.8205 Burma Drive, Fort Worth, TX 76131
MLS# 21311925Listed by: KELLER WILLIAMS REALTY - New
$395,000Active4 beds 3 baths3,210 sq. ft.8037 Cedar Lake Lane, Fort Worth, TX 76123
MLS# 21313902Listed by: LPT REALTY LLC - New
$380,000Active3 beds 2 baths1,671 sq. ft.9101 Autumn Falls Drive, Fort Worth, TX 76118
MLS# 21316146Listed by: REAL BROKER, LLC - New
$317,500Active3 beds 2 baths2,103 sq. ft.6260 Granite Creek Drive, Fort Worth, TX 76179
MLS# 21317711Listed by: RJ WILLIAMS & COMPANY RE LLC - New
$349,900Active3 beds 2 baths1,828 sq. ft.5704 Wessex Avenue, Fort Worth, TX 76133
MLS# 21317792Listed by: MONUMENT REALTY - New
$349,999Active3 beds 2 baths1,590 sq. ft.11733 Elko Lane, Fort Worth, TX 76108
MLS# 21317978Listed by: ELEVATE REALTY GROUP