5002 Scott Road, Fort Worth, TX 76114
Local realty services provided by:CENTURY 21 Alliance Properties
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:103 day(s) ago
- Updated:June 18, 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
$429,900Active4 beds 3 baths2,680 sq. ft.5013 Meyers Lane, Fort Worth, TX 76244
MLS# 21305592Listed by: EVERGREEN EQUITY - New
$299,999Active3 beds 2 baths1,678 sq. ft.817 Rio Bravo Drive, Fort Worth, TX 76052
MLS# 21302733Listed by: TK REALTY - New
$270,000Active3 beds 2 baths1,375 sq. ft.204 N Flaxseed Lane, Fort Worth, TX 76108
MLS# 21293570Listed by: BERKSHIRE HATHAWAYHS PENFED TX - Open Sat, 2 to 4pmNew
$610,000Active4 beds 4 baths3,941 sq. ft.9312 Wood Duck Drive, Fort Worth, TX 76118
MLS# 21298763Listed by: BROOKS & MORGAN REAL ESTATE - New
$284,900Active3 beds 2 baths1,474 sq. ft.6418 Miranda Drive, Fort Worth, TX 76131
MLS# 21301533Listed by: CENTURY 21 JUDGE FITE CO. - New
$369,000Active4 beds 2 baths2,045 sq. ft.4520 Mill Falls Drive, Fort Worth, TX 76036
MLS# 21301616Listed by: SUNET GROUP - New
$315,000Active3 beds 2 baths1,966 sq. ft.7449 Monterrey Drive, Fort Worth, TX 76112
MLS# 21302267Listed by: FATHOM REALTY LLC - Open Sat, 1 to 4pmNew
$344,000Active4 beds 3 baths2,240 sq. ft.1524 Quails Nest Drive, Fort Worth, TX 76177
MLS# 21302999Listed by: KELLER WILLIAMS FORT WORTH - New
$769,000Active5 beds 4 baths3,226 sq. ft.1201 Bluff Springs Drive, Fort Worth, TX 76052
MLS# 21305572Listed by: LEAGUE REAL ESTATE - New
$357,000Active4 beds 2 baths1,814 sq. ft.328 Dunmore Drive, Fort Worth, TX 76052
MLS# 21305615Listed by: BENNETT REALTY