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

    2077 B Shawver Rd Perrin, TX 76486

    Sponsored
    For Sale
    $450,000

    Ranch - Perrin, TX

    Type:Ranch
    Lot size:
    40.00 Acres
    Days on Market:
    59
    Last Refresh:
    Feb 14 at 6:06 am

    Property Features for 2077 B Shawver Rd

    General Information

    Property type
    Land
    Property subtype
    Ranch
    Standard status
    Active
    APN
    2023000087
    Exterior features
    Fence
    Fencing
    Fenced
    Lot size
    40.00 Acres

    Utilities

    Water front features
    Lake Front, Waterfront
    Water front
    1

    Building Details

    Architectural style
    Ranch

    We can help!

    Listing Contact
    Kit Mason

    Anderson Realty Group, LLC. (940) 229-0403

    Listing agent Kit Mason (940) 229-0403 License #0696818

    Listing date Dec 18, 2025

    MLS# 20928956 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.

    Learn more

    Property Insight Report

    Overview

    Perrin Ranch with Conservation Lake

    This 40-acre ranch in Perrin, Texas, is suited for hunters, fishermen, cattlemen, or horse owners. The property features abundant native grass and numerous trees, enhancing hunting opportunities. A soil conservation lake, full of fish, borders the property on the west. The north side is fenced, and a temporary electric fence is on the east end. A deeded easement for access will be provided.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Ranches

    Map

    City
    Perrin
    County
    Jack
    State
    Texas
    Longitude
    -98.02521
    Latitude
    33.095047

    Nearby Similar for Sale

    • $2,699,000
      2,990 SF

      Perrin Ranch with Training Complex

      48.5-acre ranch featuring a training complex and stone residence.
      1600 Logans Run Rd, Perrin, TX 76486
      View Details
    • $2,895,000
      286.00 Acres

      286-Acre Ranch with Mineral Rights

      Picturesque ranch featuring live water, mature trees, and recreational opportunities.
      Tbd Bartons Chapel Rd E, Perrin, TX 76486
      View Details
    • New
      $325,000
      23.34 Acres

      Perrin Ranch with Hilltop Views

      23-acre ranch in Perrin, TX, with water well.
      4312 Shawver Rd, Perrin, TX 76486
      View Details
    • New
      $489,000
      35.50 Acres

      Perrin Ranch with Pond

      35-acre ranch featuring a pond and seasonal creek.
      202 Tillery Rd, Perrin, TX 76486
      View Details
    • New
      $250,000
      1,698 SF

      Farm/Ranch on 5.425 Acres

      Charming Texas farm with barn and sheds on 5.425 acres.
      250 Our Rd, Perrin, TX 76486
      View Details
    • $3,540,186
      433.78 Acres

      Holden Ranch: 431 Acres in Texas

      Breathtaking 431-acre Texas ranch with diverse terrain and abundant water.
      431.73 Acres 199 Hwy, Perrin, TX 76486
      View Details
    • Contact for pricing

      Perrin Agricultural Property for Sale

      Agricultural property available in Perrin, Texas.
      5939 Fm 52, Perrin, TX 76486
      View Details

    FAQs

    What type of property is this?
    Ranch - 40-acre ranch abutting a soil conservation lake.
    Where is this ranch located?
    The property is located at 2077 B Shawver Rd Perrin, TX.
    What is the asking price?
    The asking price for this property is $450,000.
    What are key features of this property?
    This property features: - 40 Acres of Land; - Abuts Soil Conservation Lake **(full of fish!)**; - Ideal for Hunting, Fishing, Cattle, or Horses
    (940) 229-0403
    Request Owner's contact information
    2077 B Shawver Rd Perrin, TX 76486
    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.
    2077 B Shawver Rd
    Perrin, TX 76486
    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
    2077 B Shawver Rd Perrin, TX 76486
    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
    Kit Mason
    Real Estate License ID: 0696818
    (940) 229-0403 (817) 903-1044 (940) 682-6413
    Learn more
    Google sign-in failed. Please try again or use another login method.