Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Texas Hill Country Homesite Title is generated by Realmo AI

    332 First Down Dash lot 27, Burnet, TX 78611

    View on Map
    Claim this Listing
    For Sale
    $115,000

    LAND - Burnet, TX

    Lot size:
    1.40 Acres
    Added:
    Jun 21, 2025
    Days on Market:
    327
    Last Refresh:
    May 13 at 3:06 am

    Property Features for 332 First Down Dash lot 27

    General Information

    Property type
    Land
    Property subtype
    Other
    Standard status
    Active
    APN
    101597
    Lot size
    1.40 Acres

    Taxes and HOA fees

    Tax Year
    2024
    Tax Description
    S5122 HEADWATERS OF THE SAN GABRIEL LOT 27, PHASE 1
    Tax Annual Amount
    1959

    Utilities

    Sewer type
    Public Sewer, Septic Needed
    Water source
    Public

    We can help!

    Listing Contact
    Karin Chappell
    Karin Chappell

    Listing agent Karin Chappell License #0579439

    Listing office Coldwell Banker Realty 9442 N Capital of TX Hwy Plaza 1-625, TX

    Listing date Jun 21, 2025

    MLS# 584248 Listing URL

    Copyright © 2026 Central Texas Multiple Listing Service. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.

    HighLights

    • 1.4‑acre homesite in Headwaters of the San Gabriel, a gated community in the Texas Hill Country.
    • Electric service is already on the property.
    • Minutes from downtown Burnet and a short drive to Marble Falls.
    • Mostly level lot with mature trees, ideal for your custom home design.
    • Underground water provided by the City of Bertram.
    • Enjoy sweeping Hill Country views.

    Overview

    Located in the gated community of Headwaters of the San Gabriel, this 1.4-acre homesite offers privacy and scenic beauty in the heart of Texas Hill Country. Situated just off CR 333, the property is minutes from downtown Burnet and a short drive to Marble Falls. The lot is mostly level and dotted with mature trees, providing flexibility for custom home design, landscaping, and outdoor living. Electric service is already on the property near the front of the lot. Residents of this growing community enjoy underground water provided by the City of Bertram, with telephone service available. The property offers sweeping Hill Country views and presents opportunities for a future home, retreat, or investment.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Residential land & home ...

    Suggested Use

    Real Estate Agency Hair Salon Auto Repair Shop Auto Parts Store Department Store HVAC Service Discount Store Coworking & Hybrid Office Tattoo & Piercing Shop

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

    Location Insight

    • Map
    • Local Demand
    City
    Burnet
    County
    Burnet
    State
    Texas
    Longitude
    -98.1666196
    Latitude
    30.7358208

    Nearby Similar for Sale

    • $735,000
      3,202 SF

      Burnet Duplex with Spacious Residences

      Two 1,601-square-foot residences in Burnet, Texas.
      1010 E Marble Street, Burnet, TX 78611
      View Details
    • $595,000
      2,400 SF

      Burnet Commercial Building on Corner

      High-visibility commercial building on corner lot near town square.
      109 W Jackson, Burnet, TX 78611
      View Details
    • $400,000
      1,732 SF

      Prime Commercial Land on Highway

      7-acre commercial land with high-visibility frontage on Highway 281.
      3569 N US Highway 281, Burnet, TX 78611
      View Details
    • $1,300,000
      1,243 SF

      Prime Commercial Land Opportunity

      2.3 acres on Highway 281, Burnet, TX.
      3100 & 3210 S HWY 281, Burnet, TX 78611
      View Details
    • $899,500

      Lake Buchanan Waterfront Land Opportunity

      3.5 acres with 320.5 feet of Lake Buchanan waterfront.
      Waterway Lane, Burnet, TX 78611
      View Details
    • $725,000

      Burnet Commercial Property on Highway

      Versatile 4,300+ sq ft commercial building on two acres.
      2309 W HWY 29, Burnet, TX 78611
      View Details
    • $49,000

      Burnet, TX Land Available

      Cleared and partially graded land in Sherwood Shores, Burnet, TX.
      296 Seneca Drive lot: 51 & 52, Burnet, TX 78611
      View Details
    • $995,000

      Waterfront Land Ready for Home

      Cleared waterfront lot with boat dock in Burnet, Texas.
      1336 S Lakeside Dr, Burnet, TX 78611
      View Details
    • $52,500

      Burnet, TX Land For Sale

      Cleared lot with owner financing available in Sherwood Shores.
      933 County Road 118 lot: 19, Burnet, TX 78611
      View Details
    • $1,300,000

      Prime Commercial Land on Highway

      2.3 acres on Highway 281, Burnet, TX. Commercial zoning.
      3100 & 3210 S HWY 281, Burnet, TX 78611
      View Details
    • $450,000
      520 SF

      Burnet, TX Hill Country Land

      4-acre property with utilities, cabin, and concrete pad.
      Dog Run, Burnet, TX 78611
      View Details
    • $49,000

      Cleared Land in Sherwood Shores

      Cleared and partially graded land, near waterfront area.
      302 Seneca Drive lot: 53 & 54, Burnet, TX 78611
      View Details

    FAQs

    What type of property is this?
    Residential land & home lot - 1.4-acre homesite in a serene, gated community.
    Where is this residential land & home lot located?
    The property is located at 332 First Down Dash lot 27 Burnet, TX.
    What is the asking price?
    The asking price for this property is $115,000.
    What are key features of this property?
    This property features: 1.4‑acre homesite in Headwaters of the San Gabriel, a gated community in the Texas Hill Country.; Electric service is already on the property.; Minutes from downtown Burnet and a short drive to Marble Falls.
    (512) 589-7637
    We can help!
    Listing Contact
    Karin Chappell
    Karin Chappell
    Real Estate License ID: 0579439
    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
    332 First Down Dash lot: 27, Burnet, TX 78611
    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!