5002 Scott Rd, Fort Worth, TX, 76114
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.
Getting Around
Car-Dependent
No Nearby Transit
BikeableSchools
Construction
Condition
- Year built: 1940
Type & Style
- Home type: SingleFamily
- Architectural style: Detached
- Property subType: Single Family Residence
Interior
Appliances
- Appliances included: Electric Cooktop
Bedrooms & Bathrooms
- Bedrooms: 1
- Bathrooms: 1
- Full bathrooms: 1
Features
- Cable TV
Interior Area
- Total interior livable area: 660 sqft
Living Room
- Level: First
- Dimensions: 1 x 1
Master Bedroom
- Level: First
- Dimensions: 1 x 1
Property
Details
- Parcel number: 05866200
- Attached to another structure: Yes
Features
- Levels: One
- Stories: 1
- Pool features: None
Lot
- Lot size: 4,878 sqft
Parking
- Total spaces: 2
- Parking features: Driveway
- Covered spaces: 2
- Has uncovered spaces: Yes
- Carport: Yes
- Carport spaces: 2
Climate Risk is Financial Risk
Every home has a financial story beyond the listing price. Below, you’ll see the climate risks that could affect this property — and in Bills & Affordability, how those risks may influence repairs, insurance, utilities, and long-term value.
Biggest Threats for This Home
- Hail
- Tornado
- Cold Wave
- Heat Wave
- Inland Flooding
How This Home’s Risks Compare
FEMA Declared Disasters Across Texas Counties
Understanding the Costs
Financial advisors generally recommend spending no more than 30% of your gross household income on housing costs. In practice, many households stretch to 35% or beyond — especially in high-cost markets.
Estimated Costs Today
| Monthly | Annual | |
|---|---|---|
| Mortgage | $707 | $8,484 |
| Home Insurance * | $136 | $1,632 |
| Property Taxes | $275 | $3,300 |
| Electricity | $238 | $2,859 |
| Total | $1,356 | $16,272 |
Income You'd Need if You Spent...
Texas FAIR Plan Programs
How Costs Could Change Over Time
Climate risk is quickly impacting all of the major home ownership costs. Adjust the growth rates and percentage of income spent on housing below to see how your housing costs could change over the next 10 years — and what income you'd need to keep up.
Comparing Against the Market
Price Per Sq Ft
vs Other Active Listings
Avg $/sqft
vs Homes Sold Last Month
Median $/sqft
Current Market Trends
Median Price Per Square Foot
The median price per square foot of homes sold in this area each month. Compare this to this listing's price per square foot to gauge whether the home is priced in line with recent sales.
Historicals for This Listing
Zestimate History ($/sqft)
No zestimate history available
Price History
| Date | Event | Price |
|---|---|---|
| 2026-04-16 | Price change | $139,900 |
| 2026-03-06 | Listed for sale | $159,000 |
| 2026-03-05 | Listing removed | $159,900 |
| 2026-01-28 | Price change | $159,900 |
| 2026-01-12 | Listed for sale | $175,000 |
| 2025-12-22 | Pending sale | $175,000 |
| 2025-12-15 | Contingent | $175,000 |
| 2025-12-15 | Listed for sale | $175,000 |
| 2025-12-08 | Listing removed | $175,000 |
| 2025-12-01 | Listed for sale | $175,000 |
| 2025-11-22 | Contingent | $175,000 |
| 2025-10-02 | Price change | $175,000 |
| 2025-06-06 | Price change | $275,000 |
| 2025-06-05 | Listed for sale | $250,000 |
| 2025-05-01 | Listing removed | $250,000 |
| 2025-01-03 | Listed for sale | $250,000 |
| 2024-09-09 | Listing removed | $200,000 |
| 2024-07-31 | Price change | $200,000 |
| 2024-06-27 | Price change | $240,000 |
| 2024-04-19 | Price change | $275,000 |
| 2024-02-01 | Listed for sale | $295,000 |
| 2024-01-01 | Listing removed | -- |
| 2023-06-19 | Price change | $275,000 |
| 2023-05-26 | Listed for sale | $292,000 |
| 2023-04-05 | Listing removed | -- |
For Sale by Agent
View on Zillow