5002 Scott Road, Fort Worth, TX 76114
Local realty services provided by:CENTURY 21 Judge Fite Company
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 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:56 day(s) ago
- Updated:May 02, 2026 at 11:50 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
$268,990Active3 beds 2 baths1,300 sq. ft.3116 Maple Orchard Lane, Fort Worth, TX 76140
MLS# 21256034Listed by: CENTURY 21 MIKE BOWMAN, INC. - New
$775,000Active5 beds 4 baths3,476 sq. ft.5824 Pin Tail Court, Fort Worth, TX 76244
MLS# 21224903Listed by: EXP REALTY LLC - New
$319,460Active3 beds 2 baths1,411 sq. ft.1509 Tin Roof Road, Denton, TX 76249
MLS# 21255419Listed by: CENTURY 21 MIKE BOWMAN, INC. - New
$320,990Active4 beds 3 baths2,028 sq. ft.3120 Maple Orchard Lane, Fort Worth, TX 76140
MLS# 21256134Listed by: CENTURY 21 MIKE BOWMAN, INC. - New
$330,000Active4 beds 2 baths1,910 sq. ft.8732 Stone Valley Drive, Fort Worth, TX 76244
MLS# 21221113Listed by: VASTU REALTY INC. - New
$325,000Active2 beds 2 baths1,121 sq. ft.221 W Lancaster Avenue #3011, Fort Worth, TX 76102
MLS# 21256632Listed by: LEAGUE REAL ESTATE - New
$474,900Active4 beds 3 baths3,092 sq. ft.4852 Cliburn Drive, Fort Worth, TX 76244
MLS# 21257343Listed by: TAH TEXAS SERVICES - New
$555,000Active2 beds 4 baths2,249 sq. ft.2721 Azalea Park Circle, Fort Worth, TX 76107
MLS# 21257814Listed by: BELLE SAGE - New
$299,900Active3 beds 2 baths1,894 sq. ft.7612 Truchard Drive, Fort Worth, TX 76179
MLS# 21255540Listed by: NEWFOUND REAL ESTATE - New
$319,000Active3 beds 3 baths1,933 sq. ft.9713 Thorncrown Lane, Fort Worth, TX 76179
MLS# 21257092Listed by: INET REALTY, LLC