5002 Scott Road, Fort Worth, TX 76114
Local realty services provided by:CENTURY 21 Middleton
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
- Subdivision & Development:Deavers Add
- Listing ID #:21200618
- Added:148 day(s) ago
- Updated:August 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
$457,800Active4 beds 3 baths2,700 sq. ft.809 Haynes Avenue, Fort Worth, TX 76103
MLS# 21348088Listed by: TEXAS CONNECT REALTY, LLC - New
$325,000Active3 beds 2 baths1,600 sq. ft.7107 Garza Avenue, Fort Worth, TX 76116
MLS# 21348079Listed by: MONUMENT REALTY - New
$285,000Active3 beds 2 baths1,487 sq. ft.404 Ranchito Pass, Fort Worth, TX 76052
MLS# 21347922Listed by: RE/MAX TRINITY - New
$360,000Active4 beds 2 baths1,980 sq. ft.4932 Spur Ridge Court, Fort Worth, TX 76244
MLS# 21331707Listed by: WEICHERT REALTORS/PROPERTY PARTNERS - New
$212,985Active3 beds 2 baths1,202 sq. ft.3824 Longmeadow Way, Fort Worth, TX 76133
MLS# 21344036Listed by: KELLER WILLIAMS LONESTAR DFW - New
$649,900Active4 beds 4 baths3,714 sq. ft.12360 Green Ash Drive, Fort Worth, TX 76244
MLS# 21339015Listed by: TENPENNY REALTY - New
$345,000Active3 beds 2 baths1,612 sq. ft.15985 Avenel Way, Fort Worth, TX 76177
MLS# 21345258Listed by: KELLER WILLIAMS REALTY-FM
$648,900Pending4 beds 4 baths2,895 sq. ft.6000 Big Lake Road, Fort Worth, TX 76126
MLS# 21347836Listed by: PERRY HOMES REALTY LLC- New
$199,999Active3 beds 2 baths1,081 sq. ft.5409 Old Handley Road, Fort Worth, TX 76112
MLS# 21340122Listed by: THE DODDY REALTY LLC - New
$660,000Active3.18 Acres7136 Bonanza Trail, Fort Worth, TX 76135
MLS# 21347406Listed by: REAL ESTATE REFORMATION