Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Secluded Recreational Land with Cabin Title is generated by Realmo AI

    000 SW 3070 Road, Purdon, TX 76679

    View on Map
    Claim this Listing
    For Sale
    Under Contract
    $360,000

    Unimproved Land - Purdon, TX

    Type:Unimproved Land
    Lot size:
    45.02 Acres
    Added:
    Sep 24, 2024
    Days on Market:
    600
    Last Refresh:
    May 16 at 5:06 pm

    Property Features for 000 SW 3070 Road

    General Information

    Property type
    Land
    Property subtype
    Unimproved Land
    Exterior features
    Fence
    Dock
    1
    Fencing
    Fenced
    Standard status
    Active Under Contract
    APN
    45710
    Lot size
    45.02 Acres

    Building Details

    Year built
    2019
    Architectural style
    Other

    We can help!

    Listing Contact
    Eric Williams

    Listing agent Eric Williams License #0443747

    Listing office Legacy Land & Ranches 5984 N. Hwy 6, Waco, TX

    Listing date Sep 24, 2024

    MLS# 20587297 Listing URL

    Copyright © 2026 North Texas Real Estate Information Systems, Inc. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.

    HighLights

    • Private retreat with excellent tree cover and large pond with dock, ideal for nature lovers.
    • Cabin with kitchen and bathroom provides comfort and convenience.
    • Abundant opportunities for outdoor activities including hiking, fishing and hunting.
    • Includes deer blinds and feeders.
    • Convenient location: 45 minutes from Waco.
    • Electricity on‑site, rainwater collector, and storage shed.

    Overview

    This 45.02-acre property, known as Smith Family Ranch, offers a private retreat ideal for nature enthusiasts. The land features excellent tree cover with large oaks, elms, and junipers. Recreational opportunities abound with a large pond with a dock and a second tank. Trails invite exploration of the land and a seasonal creek. A cabin provides comfort and convenience, complete with a kitchen, bathroom, and bunks. The cabin will remain furnished and is sold as is. Electricity is available on-site, along with a rainwater collector and additional storage shed. Deer blinds and feeders convey with the property. The location is approximately 45 minutes from Waco, 1 to 1.5 hours from Dallas and Fort Worth, 2 hours from Bryan College Station, and 2 hours 45 minutes from Houston. The property is located within the Purdon Independent School District.
    Location Intelligence

    Current Use by Public Records

    Recreation land

    Map

    City
    Purdon
    County
    Navarro
    State
    Texas
    Longitude
    -96.5713
    Latitude
    31.9458

    Nearby Similar for Sale

    • $340,000

      Texas Oasis with Renovated Homes

      11.51-acre property with two renovated homes and valley views.
      337 Fm 55 S, Purdon, TX 76679
      View Details
    • $1,199,999
      1,249 SF

      Turnkey Ranch with Abundant Water

      137.39-acre ranch featuring productive pastureland and quality improvements.
      12335 County Road 4230, Purdon, TX 76679
      View Details
    • $1,199,999
      1,249 SF

      Turnkey Ranch in Navarro County

      137.39-acre turnkey ranch with productive pastureland and abundant water.
      12335a County Road 4230, Purdon, TX 76679
      View Details
    • $366,000

      30+ Acre Ranch Ag Exempt

      Ranch property perfect for building or ranch lifestyle.
      Tbd SW County Rd 3050 Road, Purdon, TX 76629
      View Details
    • $26,000

      Land Near Navarro Mills Lake

      Unimproved land near Navarro Mills Lake, ideal for recreation or building.
      Tbd NW CR 3112, Purdon, TX 76679
      View Details
    • $26,000

      Land Near Navarro Mills Lake

      0.34 acre lot near Navarro Mills Lake in Purdon, TX.
      Tbd NE CR 3114, Purdon, TX 76679
      View Details
    • $25,000

      Unimproved Land in Purdon, Texas

      Vacant land outside city limits, over a quarter acre.
      Tbd NW County Road 3112, Purdon, TX 76679
      View Details
    • $75,000

      Land Tract in Purdon, Texas

      Three-acre tract of land perfect for building or mobile home.
      Tract 6 SW CR 2040, Purdon, TX 76679
      View Details
    • $75,000

      Land Tract in Purdon, Texas

      Three-acre land tract in Purdon, Texas, customizable to your needs.
      Tract 3 SW CR 2040, Purdon, TX 76679
      View Details
    • $75,000

      Land Tract in Purdon, Texas

      Three-acre land tract perfect for building a custom home.
      Tract 5 SW CR 2040, Purdon, TX 76679
      View Details
    • $75,000

      Land Tract in Purdon, Texas

      Three-acre land tract perfect for building or mobile home placement.
      Tract 2 SW CR 2040, Purdon, TX 76679
      View Details
    • $75,000

      Land Tract in Purdon, Texas

      Three-acre land tract perfect for building a custom home.
      Tract 4 SW CR 2040, Purdon, TX 76679
      View Details

    FAQs

    What type of property is this?
    Land - 45-acre Texas retreat with cabin, pond, and recreational opportunities.
    Where is this land located?
    The property is located at 000 SW 3070 Road Purdon, TX.
    What is the asking price?
    The asking price for this property is $360,000.
    What are key features of this property?
    This property features: Private retreat with excellent tree cover and large pond with dock, ideal for nature lovers.; Cabin with kitchen and bathroom provides comfort and convenience.; Abundant opportunities for outdoor activities including hiking, fishing and hunting.
    (254) 848-5263
    We can help!
    Listing Contact
    Eric Williams
    Real Estate License ID: 0443747
    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 SW 3070 Road, Purdon, TX 76679
    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!