Sign Up Successful!
You now have access to more from Realmo!
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings

    1299 Fm 502 Rochelle, TX 76872

    Sponsored
    For Sale
    $1,210,000

    Farm - Rochelle, TX

    Type:Farm
    Lot size:
    220.00 Acres
    Days on Market:
    176
    Last Refresh:
    Jan 22 at 5:06 pm

    Property Features for 1299 Fm 502

    General Information

    Property type
    Farm
    Property subtype
    Farm
    Standard status
    Active
    APN
    026482
    Exterior features
    Fencing
    Fencing
    Fenced
    Lot size
    220.00 Acres

    Building Details

    Architectural style
    Other

    We can help!

    Listing Contact
    Jerry Burkhart

    Ricky McKinnerney, Broker +1 (325) 452-33

    Listing agent Jerry Burkhart (325) 452-3357 License #0783560

    Listing date Jul 31, 2025

    MLS# 174508 Listing URL

    Copyright © 2026 Highland Lakes Association of Realtors MLS. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.

    Learn more

    Property Insight Report

    Overview

    Historic Ranch with Modern Amenities

    Mercury Trails Ranch is a 220+/- acre historic ranch located at the base of Mercury Mountain in Mercury, TX. The ranch was formerly a livestock shipping point via the Fort Worth and Rio Grande Railroad. The original town’s buildings still stand and are under preservation. The property includes two large tanks and one smaller tank suitable for supporting livestock, fishing, and wildlife. Fields are available for planting food plots or cultivating crops, making the ranch suitable for hunting and cattle ranching. A 4000 sq ft barn, previously used for emus, includes electricity, rural water, and additional rooms converted into a hunting cabin. The fences are in excellent condition, and a new fence will be installed on the east side of the property before closing. The property is located at 1299 FM 502, Rochelle, TX 76872.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Ranches

    Suggested Use

    Hotel & Motel

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

    Location Insight

    • Map
    • Local Demand
    City
    Rochelle
    County
    McCulloch
    State
    Texas
    Longitude
    -99.149093
    Latitude
    31.408872

    Nearby Similar for Sale

    • $750,000
      1,600 SF

      Rochelle Farm/Estate with Wooded Acreage

      48-acre farm with a rustic home, barn, and pond.
      8001 Fm 765, Rochelle, TX 76872
      View Details
    • $1,644,325
      6,300 SF

      Rochelle, TX Barndominium on Acreage

      Spacious barndominium on 85 acres near Brady and Brownwood.
      Tbd 85Acres Cr 419, Rochelle, TX 76872
      View Details
    • $395,000
      23.00 Acres

      Rochelle Ranch Retreat on Acres

      23+ acre ranchette with modern amenities near Rochelle, Texas.
      2900 Fm 1028, Rochelle, TX 76872
      View Details
    • $439,900
      39.99 Acres

      Texas Ranch with Hayfields

      39.9-acre ranch in Rochelle, TX with hayfields and cabin.
      227 County Road 458, Rochelle, TX 76872
      View Details
    • $249,000
      24.10 Acres

      Rochelle Ranch with Creek Frontage

      24-acre ranch featuring Little Brady Creek, diverse trees, and open pasture.
      3 Tbd Cr 424, Rochelle, TX 76872
      View Details
    • $110,000
      10.00 Acres

      Rochelle, TX 10-Acre Ranch

      10-acre ranch land with hardwoods, pasture, and new fencing.
      2 Tbd Cr 424, Rochelle, TX 76872
      View Details
    • $1,080,500

      Private Acreage Homesite with Cabin

      97+ acre property with custom home, cabin, and stocked tank.
      6760 E Us Highway 190, Rochelle, TX 76872
      View Details
    • $1,100,000

      Rochelle Farm for Sale

      Farm and agricultural property available in Rochelle, Texas.
      2186 Fm 1028, Rochelle, TX 76872
      View Details

    FAQs

    What type of property is this?
    Farm - 220-acre ranch featuring historic buildings, tanks, and hunting cabin.
    Where is this farm located?
    The property is located at 1299 Fm 502 Rochelle, TX.
    What is the asking price?
    The asking price for this property is $1,210,000.
    What are key features of this property?
    This property features: - 220+/- acre ranch at the base of Mercury Mountain.; - Historic property with original town buildings under preservation.; - 4000 sq ft barn with electricity, rural water, and converted hunting cabin rooms.
    (325) 203-0815
    Request Owner's contact information
    1299 Fm 502 Rochelle, TX 76872
    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.
    1299 Fm 502
    Rochelle, TX 76872
    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
    1299 Fm 502 Rochelle, TX 76872
    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

    We can help!
    Listing Contact
    Jerry Burkhart
    Real Estate License ID: 0783560
    (325) 203-0815
    Learn more
    Google sign-in failed. Please try again or use another login method.
    Create New Password
    • At least 8 characters
    • Contains both letters and numbers
    • Contains uppercase and lowercase letters
    • At most 32 characters
    • Password required
    • Password reset link has expired. Please request a new one.