Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Waterfront Land in Gated Community Title is generated by Realmo AI

    1183 Beacon Shore, Kemp, TX 75143

    View on Map
    Claim this Listing
    For Sale
    $522,000

    Improved Land - Kemp, TX

    Lot size:
    0.74 Acres
    Added:
    Jan 3, 2026
    Days on Market:
    134
    Last Refresh:
    May 17 at 12:06 pm

    Property Features for 1183 Beacon Shore

    General Information

    Property type
    Land
    Property subtype
    Other
    Exterior features
    Barbecue, Boat Slip, Outdoor Living Center
    Dock
    1
    Standard status
    Active
    APN
    1001002
    Lot size
    0.74 Acres

    Taxes and HOA fees

    Expense value
    100
    Expense
    Home Owner Assessments Fee
    Expense freq.
    Annually

    Utilities

    Water front features
    Lake Front, Lake Front - Common Area, Waterfront
    Water front
    1

    Building Details

    Architectural style
    Other

    We can help!

    Listing Contact
    Carolee Cross
    Carolee Cross

    Listing agent Carolee Cross License #0683259

    Listing office A.O.Cain Company Realtors PO BOX 821283, Houston, TX

    Listing date Jan 3, 2026

    MLS# 21139804 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

    • Sweeping open‑water views and 120+ feet of shoreline on Cedar Creek Lake.
    • Exclusive, gated community of Beacon Hill with resort‑style amenities.
    • Includes a boat slip in a stunning marina.
    • Lot size is nearly three‑quarters of an acre.
    • Flexible architectural guidelines and generous build timelines (18 months).
    • Conveniently located 45 minutes from Downtown Dallas.

    Overview

    This nearly three-quarters of an acre lot is located in the gated community of Beacon Hill on Cedar Creek Lake, approximately 45 minutes from Downtown Dallas. The property offers open-water views and over 120 feet of shoreline. Beacon Hill provides resort-style amenities, including an infinity pool, clubhouse, nature trails, a sandy beach, fishing areas, a pickleball court, and a marina with boat slips. The community features flexible architectural guidelines and build timelines, allowing construction within 18 months. Additional amenities include a developer-maintained retaining wall, concierge services, recreational ponds and streams, barbecue areas, and high-speed internet. Open-water homesites like this are increasingly hard to find.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Commercial land

    Suggested Use

    Real Estate Agency Law Firm Restaurant Dental Office Hair Salon Spa & Massage Center Nail Salon Daycare Center Gym & Fitness Center Accounting Firm

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Kemp
    County
    Kaufman
    State
    Texas
    Longitude
    -96.205117
    Latitude
    32.410477

    Nearby Similar for Sale

    • $799,000
      3,476 SF

      Equestrian Estate on 4 Acres

      Custom-built home designed for equestrian enthusiasts and animal lovers.
      17909 Terrace Dr, Kemp, TX 75143
      View Details
    • $500,000

      Kemp, TX Retail Opportunity

      Commercial property in the heart of Kemp, Texas.
      218 S Main Street, Kemp, TX 75143
      View Details
    • $299,000
      4,125 SF

      Kemp, TX Adaptive Reuse Opportunity

      4,125 SF building on 1 acre, formerly a church.
      1215 W Cedar Creek Pkwy, Kemp, TX 75075
      View Details
    • $425,000
      2,292 SF

      Kemp, TX Acreage with Residence

      Five-acre country property with updated home, shop, and vineyard.
      18241 FM 2613, Kemp, TX 75143
      View Details
    • $978,000
      2,580 SF

      Spacious Acreage with Home and Workshops

      38.83-acre property with home, workshops, ponds, and scenic views.
      21855 S FM 148, Kemp, TX 75143
      View Details
    • $978,000
      2,580 SF

      Kemp, TX Farm/Ranch Property

      38.83-acre farm/ranch with home, workshops, ponds, and pool.
      21855 S Fm 148, Kemp, TX 75143
      View Details
    • $599,000
      3,740 SF

      Spacious Retreat with Pond and Shop

      Private country home with shop, pond, and convenient location.
      5304 Cedar Creek Dr, Kemp, TX 75143
      View Details
    • $999,000
      7,200 SF

      Versatile Commercial Building Near Cedar Creek

      Highway 175 commercial building with office and warehouse space.
      15821 E US HWY 175, Kemp, TX 75143
      View Details
    • $1,295,000
      3,786 SF

      Texas Ranch with Modern Farmhouse

      Updated farmhouse on 53+ acres near Dallas and Canton.
      6880 County Road 4042, Kemp, TX 75143
      View Details
    • $299,000

      Kemp, TX Adaptive Reuse Opportunity

      4,125 SF building on 1 acre near Seven Points.
      1215 W Cedar Creek Parkway, Kemp, TX 75143
      View Details
    • $3,500,000
      2,743 SF

      Expansive Ranch Property in Kemp, TX

      201-acre ranch featuring a well-maintained home and ample amenities.
      9390 County Road 4028, Kemp, TX 75143
      View Details
    • $795,000

      Waterfront Lot in Gated Community

      Almost 2 acre waterfront lot in luxury gated community.
      1801 Fox Hollow Ln, Kemp, TX 75143
      View Details

    FAQs

    What type of property is this?
    Commercial land - Open-water views on Cedar Creek Lake, near Downtown Dallas.
    Where is this commercial land located?
    The property is located at 1183 Beacon Shore Kemp, TX.
    What is the asking price?
    The asking price for this property is $522,000.
    What are key features of this property?
    This property features: Sweeping open‑water views and 120+ feet of shoreline on Cedar Creek Lake.; Exclusive, gated community of Beacon Hill with resort‑style amenities.; Includes a boat slip in a stunning marina.
    (218) 787-4293
    We can help!
    Listing Contact
    Carolee Cross
    Carolee Cross
    Real Estate License ID: 0683259
    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
    1183 Beacon Shore, Kemp, TX 75143
    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!