Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Llano County Ranch with Views Title is generated by Realmo AI

    000 N County Rd 402, Llano, TX 78643

    View on Map
    Claim this Listing
    For Sale
    $899,900

    Ranch Land,Vacant Land, Acreage, Farm & Ranch - Llano, TX

    Type:Farm
    Lot size:
    65.42 Acres
    Added:
    Jan 17, 2026
    Days on Market:
    119
    Last Refresh:
    May 16 at 6:06 pm

    Property Features for 000 N County Rd 402

    General Information

    Property type
    Land
    Property subtype
    Farm
    Zoning
    None
    Exterior features
    None
    Standard status
    Active
    Lot size
    65.42 Acres

    Taxes and HOA fees

    Tax Annual Amount
    53

    Building Details

    Architectural style
    Ranch

    We can help!

    Listing Contact
    Kathy Beckham
    Kathy Beckham

    Listing agent Kathy Beckham

    Listing office Virdell Real Estate, LLC 1000 Ford St., Llano, TX

    Listing date Jan 17, 2026

    MLS# 97550 Listing URL

    Copyright © 2026 Central Hill Country Board of Realtors. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.

    HighLights

    • Price reduced by $80,000.
    • Scenic ranch with abundant wildlife and great views.
    • Wet weather Johnson Creek with mature hardwoods.
    • Good well in new well house and electricity.
    • Ag Exempt.
    • Deer blinds and feeders convey.

    Overview

    This scenic ranch, located approximately 5.3 miles northwest of Llano on County Road 402 near Highway 71 West, offers an abundance of wildlife and great views. A wet weather Johnson Creek runs through the northwest corner of the property, where live oaks, post oaks, and other hardwoods thrive. The rest of the 65.422-acre ranch also has great tree cover, and nice elevations offer fantastic views from several high points. There is a good well in a new well house, a stone water trough, and electricity with easy access to all parts of the ranch. Several deer blinds and feeders will convey. The property is Ag Exempt, making it suitable for hunting and recreation, and/or building a dream home with views.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Ranches

    Map

    City
    Llano
    County
    Llano
    State
    Texas
    Longitude
    -98.781543
    Latitude
    30.78751

    Nearby Similar for Sale

    • $300,000

      Commercial Property with Theater Seating

      Versatile commercial property in Llano, TX, near Highway 71.
      305 W Dallas Street, Llano, TX 78643
      View Details
    • $749,000

      Texas Hill Country Homestead

      26.5-acre homestead with site-built home near Llano, TX.
      8653 -- State Hwy 16, Llano, TX 78643
      View Details
    • $490,000
      7,900 SF

      Versatile Commercial Property in Llano, TX

      Multi-use commercial property with high visibility and flexible space.
      1209 Bessemer, Llano, TX 78643
      View Details
    • $1,500,000
      14,374 SF

      Versatile Insulated Metal Warehouse

      14,374 sq ft insulated metal warehouse on 1.32 acres.
      1208 E Hwy 29, Llano, TX 78643
      View Details
    • $475,000

      Historic Llano Bed & Breakfast

      Charming bed & breakfast near downtown Llano with rich history.
      1307 WRIGHT STREET, Llano, TX 78643
      View Details
    • $1,454,000

      Llano County Weekend Retreat

      66-acre Llano County retreat with barndo, pond, and hunting.
      948 -- County Rd 314, Llano, TX 78643
      View Details
    • $419,000
      2,098 SF

      Updated Triplex Near Llano Square

      Updated triplex near historic Llano City Square, generating rental income.
      901 Wright Street, Llano, TX 78643
      View Details
    • $4,100,500

      Llano Ranch with High Vista

      278-acre ranch featuring diverse wildlife and scenic views.
      111 -- County Rd 113, Llano, TX 78643
      View Details
    • $399,000
      2,008 SF

      Charming Remodeled Duplex in Llano

      Move-in ready duplex near downtown Llano, ideal for investment.
      1005 Bayley, Llano, TX 78643
      View Details
    • $3,092,210

      Llano Ranch with Creek Frontage

      281.11-acre ranch featuring creek frontage and diverse terrain.
      000 -- County Rd 102, Llano, TX 78643
      View Details
    • $15,645,760

      Llano River Ranch For Sale

      Premier live water river ranch with Llano River frontage.
      000 -- County Rd 102, Llano, TX 78643
      View Details
    • $3,050,190

      Llano Ranch with Creek Frontage

      277-acre Llano ranch featuring creek frontage and diverse terrain.
      000 -- County Rd 102, Llano, TX 78643
      View Details

    FAQs

    What type of property is this?
    Ranch - Scenic 65+ acre ranch with creek, well, and electricity.
    Where is this ranch located?
    The property is located at 000 N County Rd 402 Llano, TX.
    What is the asking price?
    The asking price for this property is $899,900.
    What are key features of this property?
    This property features: Price reduced by $80,000.; Scenic ranch with abundant wildlife and great views.; Wet weather Johnson Creek with mature hardwoods.
    (325) 423-0252
    We can help!
    Listing Contact
    Kathy Beckham
    Kathy Beckham
    Real Estate License ID: 0490231
    Learn More
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Thank You for Inquiry
    000 N County Rd 402, Llano, TX 78643
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!