Description
INCOME-PRODUCING RIVER DISTRICT LAND PLAYDon'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 equityPATH 2 - VALUE-ADD: Invest $12,500, boost rent to $1,200-month, refinance at $205KPATH 3 - ASSEMBLAGE: Collect rent while positioning for developer premium in 3-property assemblageTHE 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-familyLOCATION: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 exposureINVESTMENT 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.
-
1BEDS
-
0.11ACRES
-
1BATHS
-
01/2 BATHS
-
660SQFT
-
$212$/SQFT
School Information
Description
INCOME-PRODUCING RIVER DISTRICT LAND PLAYDon'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 equityPATH 2 - VALUE-ADD: Invest $12,500, boost rent to $1,200-month, refinance at $205KPATH 3 - ASSEMBLAGE: Collect rent while positioning for developer premium in 3-property assemblageTHE 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-familyLOCATION: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 exposureINVESTMENT 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.
Related Properties
© 2026 North Texas Real Estate Information Systems. All rights reserved. IDX information is provided exclusively for consumers' personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but is not guaranteed accurate by the MLS or Prolific Realty. The data relating to real estate for sale or lease on this web site comes in part from NTREIS. Real estate listings held by brokerage firms other than Prolific Realty are marked with the NTREIS logo or an abbreviated logo and detailed information about them includes the name of the listing broker. Data last updated 2026-05-18T23:43:36.41.

Listing information © 2026 North Texas Real Estate Information System.