Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Gun Barrel City Residential Lot Title is generated by Realmo AI

    117 Osage Dr, Gun Barrel City, TX 75156

    View on Map
    Claim this Listing
    For Sale
    $30,000

    Lot, Residential - Gun Barrel City, TX

    Type:Single Family Residence
    Lot size:
    0.11 Acres
    Added:
    Jan 19, 2026
    Days on Market:
    114
    Last Refresh:
    May 13 at 7:06 am

    Property Features for 117 Osage Dr

    General Information

    Property type
    Land
    Property subtype
    Single Family Residence
    Exterior features
    N
    Standard status
    Active
    APN
    4365.0000.2000.50
    Lot size
    0.11 Acres

    Taxes and HOA fees

    Expense value
    75
    Expense
    POA Fee

    Building Details

    Architectural style
    Other

    We can help!

    Listing Contact
    Eric Killian

    Listing agent Eric Killian

    Listing office Coldwell Banker American Dream Realty 600 West Main St., Gun Barrel City, TX

    Listing date Jan 19, 2026

    MLS# 109383 Listing URL

    Copyright © 2026 Henderson County 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

    • Access to lake via POA boat ramp.
    • Located in waterfront subdivision.
    • Suitable for new build or manufactured home.
    • Close to shopping.
    • 50x100 +/- lot size.
    • POA includes a park.

    Overview

    This 0.11-acre lot is located in the Thunderbird Shores subdivision. It is suitable for new construction or a manufactured home. This off-water property is situated within a waterfront subdivision, providing convenient access to shopping and the lake. The Property Owner's Association (POA) includes access to a park and boat ramp.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Residential land & home ...

    Map

    City
    Gun Barrel City
    County
    Henderson
    State
    Texas
    Longitude
    -96.0967
    Latitude
    32.2833

    Nearby Similar for Sale

    • $775,000
      3,200 SF

      Thriving Business Near Cedar Creek

      Turnkey business opportunity near Cedar Creek Reservoir with high visibility.
      2618 W Main St, Gun Barrel City, TX 75156
      View Details
    • $775,000

      Prime Commercial Land Opportunity

      7.06 acres in Gun Barrel City, TX. Zoned B-2.
      762 E Main Street, Gun Barrel City, TX 75156
      View Details
    • $775,000

      Gun Barrel City Land Opportunity

      7.06 acres of commercial land in Gun Barrel City.
      762 E Main Street, Gun Barrel City, TX 75156
      View Details
    • $450,000

      Commercial Corner Lot Near Cedar Creek

      1.7-acre commercial lot with high visibility and utility access.
      1.7 Acres E Main Street, Gun Barrel City, TX 75156
      View Details
    • $300,000

      Gun Barrel City Commercial Property

      Commercial property with 4860 SF building on 1 acre.
      402 Legendary Lane, Gun Barrel City, TX 75156
      View Details
    • $450,000

      Prime Corner Lot Near Lake

      1.7-acre corner property with high visibility near Cedar Creek Lake.
      1.7 Acres E Main Street, Gun Barrel City, TX 75156
      View Details
    • $319,000

      Gun Barrel City Acreage Opportunity

      7.98 acres near Cedar Creek Lake with development potential.
      767 Welch Ln, Gun Barrel City, TX 75156
      View Details
    • $1,250,000

      30 Acres Prime Commercial Land

      Prime commercial land in a rapidly growing Cedar Creek Lake corridor.
      0000 Harbor Point Road, Gun Barrel City, TX 75156
      View Details
    • $299,000

      Gun Barrel City Retail Opportunity

      Prime corner lot in Gun Barrel City, Texas.
      2324 W Main Street, Gun Barrel City, TX 75156
      View Details
    • $260,000

      Commercial Land in Gun Barrel

      One acre commercial land with highway frontage in Gun Barrel.
      Tbd N Gun Barrel Lane, Gun Barrel City, TX 75156
      View Details
    • $599,000

      Gun Barrel City Airpark Opportunity

      Airpark near Cedar Creek Lake with resurfaced runway.
      0 Harbor Point Rd, Gun Barrel City, TX 75156
      View Details
    • $125,000

      Gun Barrel City Land Available

      Commercial property zoned B-2 with many potential uses.
      1419 E Main Street, Gun Barrel City, TX 75156
      View Details

    FAQs

    What type of property is this?
    Residential land & home lot - Residential lot in Thunderbird Shores, near shopping and the lake.
    Where is this residential land & home lot located?
    The property is located at 117 Osage Dr Gun Barrel City, TX.
    What is the asking price?
    The asking price for this property is $30,000.
    What are key features of this property?
    This property features: Access to lake via POA boat ramp.; Located in waterfront subdivision.; Suitable for new build or manufactured home.
    (903) 340-6159
    We can help!
    Listing Contact
    Eric Killian
    Real Estate License ID: 0595752
    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
    117 Osage Dr, Gun Barrel City, TX 75156
    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!