Skip To Content

5002 Scott Road

Fort Worth, TX 76114
  • $139,900
  • STATUS: Active
  • MLS #: 21200618
UPDATED: 58 min ago
$139,900
  • 1
    BEDS
  • 0.11
    ACRES
  • 1
    BATHS
  • 0
    1/2 BATHS
  • 660
    SQFT
  • $212
    $/SQFT
Neighborhood:
Type:
Single-Family Home
Built:
1940
County:
Area:

School Information

Elementary School:
High School:
School District:
Offered by Bobby Minor of Elite Real Estate Texas: 623-570-2789.

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.

Monthly Payment Calculator



© 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.
www.texasprolificrealtors.com/homes/173784838
Print Image

5002 Scott Road Fort Worth, TX 76114

  • Price: $139,900
  • Status: Active
  • On Site: Days
  • Updated: 58 min ago
  • MLS #: 21200618
1
Beds
1
Baths
0
½ Baths
0.11
Acres
660
SQFT
$212
$/SQFT
1940
Built
Neighborhood:
Deavers Add
County:
Tarrant
Area:
Fort Worth
Elementary School:
Cato
High School:
Castleberr
School District:
Castleberry ISD
Property 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.
Exterior Features

Carport Spaces 2 Covered Spaces 0 Housing Type Single Detached Parking Or Garage Driveway Pool On Property No Waterfront YN No

Interior Features

Appliances Electric Cooktop Basement No Dining Areas 0 Fireplaces 0 Garage No Handicap YN No Interior Features Cable TV Available Living Areas 1 Rooms Bedroom-Primary (1 Level) Living Room (1 Level)

Property Features

HOA None Levels One Municipal Utility District No Possession Closing/Funding Property Attached Yes Property Type Single Family Residence Unexempt Taxes 3792 Utilities City SewerCity WaterNatural Gas Available Will Subdivide No

North Texas Real Estate Information Systems MLS logo Listing information © 2026 North Texas Real Estate Information System.


© 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.
 
https://bt-photos.global.ssl.fastly.net/ntreis/orig_boomver_1_21200618-2.jpg https://bt-photos.global.ssl.fastly.net/ntreis/orig_boomver_1_21200618-2.jpg https://bt-photos.global.ssl.fastly.net/ntreis/orig_boomver_1_21200618-2.jpg
Logo
Prolific Realty
2201 South W.S. Young Ste 104-C
Killeen TX, 76543
Offered by Bobby Minor of Elite Real Estate Texas: 623-570-2789.