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

    1803 N Athens Ave, Unit 35 Kerrville, TX 78028

    Sponsored
    For Sale
    $55,000

    LAND - Kerrville, TX

    Lot size:
    0.15 Acres
    Days on Market:
    16
    Last Refresh:
    Feb 6 at 3:06 pm

    Property Features for 1803 N Athens Ave

    General Information

    Property type
    Land
    Property subtype
    Other
    Standard status
    Active
    Zoning
    Residential
    Lot size
    0.15 Acres

    Utilities

    Utilities
    Cable Available
    Sewer type
    Public Sewer
    Water source
    Public

    We can help!

    Listing Contact
    Becky McFadden
    Becky McFadden

    Two Den LLC (830) 895-7771

    Listing agent Becky McFadden (830) 739-4269

    Listing date Jan 22, 2026

    MLS# 104947 Listing URL

    Copyright © 2026 Kerrville 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.

    Learn more

    Property Insight Report

    Overview

    Residential Land in Gated Community

    This residential land is located within The Meridian, a gated 55+ residential community in the Texas Hill Country. The community features a gated entrance with landscaping and lighting. Community amenities include lawn maintenance and access to the clubhouse with an attached pavilion. The development includes underground utilities and street lighting. Owners can select from experienced builders within The Meridian or use their own approved builder. The lot size is 0.15 acres. Up to 20% of homeowners can be as young as 45. No permanent occupants under the age of 18 are allowed.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Residential land & home ...

    Suggested Use

    Real Estate Agency Restaurant Spa & Massage Center Dental Office Hair Salon Nail Salon Gym & Fitness Center Building Supply Accounting Firm Skin Care Clinic

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

    Location Insight

    • Map
    • Local Demand
    City
    Kerrville
    County
    Kerr
    State
    Texas
    Longitude
    -99.175106
    Latitude
    30.073756

    Nearby Similar for Sale

    • $2,100,000
      3,027 SF

      Kerrville Ranch with Multiple Homes

      91-acre AG-exempt ranch near Kerrville with multiple dwellings.
      2000 Calcote Rd, Kerrville, TX 78028
      View Details
    • New
      $992,500
      4,740 SF

      Versatile Kerrville Property with Income Potential

      Unique property with two homes, guest house, and acreage.
      126-130 Robby Ln, Kerrville, TX 78028
      View Details
    • New
      $1,453,000
      2,622 SF

      Hill Country Entertainer's Dream Home

      Custom home on 11 acres near Kerrville with apartment.
      306 Charles Rd, Kerrville, TX 78028
      View Details
    • $2,875,000
      5,509 SF

      Hill Country Retreat with Guest House

      Private, gated estate with main home, guest house, and barn.
      131 Bootlegger Ln, Kerrville, TX 78028
      View Details
    • $1,100,000
      1,134 SF

      Kerrville Commercial Property on 5.47 Acres

      Commercial property with retail office, high traffic, excellent visibility.
      581 Peterson Farm Rd, Kerrville, TX 78028
      View Details
    • $649,000
      3,318 SF

      Renovated Cottages in Kerrville, TX

      Renovated 3/2 cottage with additional industrial style bungalows.
      1524 N Water St, Kerrville, TX 78028
      View Details
    • $1,199,900
      4,645 SF

      Hill Country Multi-Family Haven

      Two homes on 21.34 acres, ideal for multi-generational living.
      377 Green Oak Dr, Kerrville, TX 78028
      View Details
    • $2,750,000
      10,812 SF

      Kerrville Commercial Property on Junction Hwy

      9.143 acre commercial property with frontage on Junction Hwy.
      1838 Junction Hwy, Kerrville, TX 78028
      View Details
    • $2,750,000
      10,812 SF

      Kerrville Commercial Property with Highway Frontage

      9.143-acre commercial property with income-producing tenants and development potential.
      1838 Junction Hwy, Kerrville, TX 78028
      View Details
    • $1,200,000
      11,368 SF

      Kerrville Commercial Building For Sale

      Commercial building near I-10/Hwy 16 intersection, suitable for multiple businesses.
      2125 Sidney Baker St, Kerrville, TX 78028
      View Details
    • $1,453,000
      3,952 SF

      Kerrville Dream Home on Acreage

      Custom home on 11 acres designed for entertaining and peaceful living.
      306 Charles Rd, Kerrville, TX 78028
      View Details
    • $450,000
      500 SF

      Guadalupe River Turnkey Rental Property

      Turnkey rental property on the Guadalupe River with five pads.
      2915 Riverside Dr, Kerrville, TX 78028
      View Details

    FAQs

    What type of property is this?
    Residential land & home lot - Residential lot in 55+ gated community in Kerrville, Texas.
    Where is this residential land & home lot located?
    The property is located at 1803 N Athens Ave, Unit 35 Kerrville, TX.
    What is the asking price?
    The asking price for this property is $55,000.
    What are key features of this property?
    This property features: - Premier gated 55+ residential community in the Texas Hill Country.; - Includes lawn maintenance and clubhouse with pavilion.; - Gated entrance with landscaping and lighting.
    (830) 739-4269
    Request Owner's contact information
    1803 N Athens Ave, Unit 35 Kerrville, TX 78028
    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.
    1803 N Athens Ave, Unit 35
    Kerrville, TX 78028
    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
    1803 N Athens Ave, Unit 35 Kerrville, TX 78028
    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
    Becky McFadden
    Becky McFadden
    Real Estate License ID: 309551
    (830) 739-4269
    Learn more
    Google sign-in failed. Please try again or use another login method.