Add Listing
    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

    3400 Beacon Lake Drive Bluff Dale, TX 76433

    View on Map
    For Sale
    $70,000

    Unimproved Land - Bluff Dale, TX

    Type:Unimproved Land
    Lot size:
    2.03 Acres
    Added:
    Oct 1, 2025
    Days on Market:
    183
    Last Refresh:
    Apr 1 at 6:06 pm

    Property Features for 3400 Beacon Lake Drive

    General Information

    Property type
    Land
    Property subtype
    Unimproved Land
    Standard status
    Active
    APN
    R000068325
    Lot size
    2.03 Acres

    Utilities

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

    Building Details

    Architectural style
    Other

    We can help!

    Listing Contact
    Amir Benjudah

    Listing agent Amir Benjudah License #0734114

    Listing office Kimberly Adams Realty 4400 State Highway 121 #300, Fate, TX

    Listing date Oct 1, 2025

    MLS# 20882468 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.

    Overview

    Treelined Land in Mountain Lake

    This property features over 2 acres of heavily treed land within the Mountain Lake community, situated in Bluff Dale, TX. The community provides access to a private lake, a community swimming pool, two lakes suitable for fishing, boating, and watercraft activities, an RV park with utilities, RV and boat storage, a camping ground, a pavilion, a picnic area, and a clubhouse. The land is located in the heart of Bluff Dale, TX, and offers versatile space suitable for development. With convenient access to major roads and its location in a rapidly growing area, the property is suitable for residential, commercial, or mixed-use projects. This raw plot of land is ready for immediate use and development.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Residential land & home ...

    Map

    City
    Bluff Dale
    County
    Erath
    State
    Texas
    Longitude
    -98.013026
    Latitude
    32.32246

    Nearby Similar for Sale

    • $165,000

      Versatile Land in Bluff Dale

      5.4 acres in Tolar ISD, ideal for residential/commercial ventures.
      12611 Chalk Mountain Highway, Bluff Dale, TX 76433
      View Details
    • $2,750,000
      12,636 SF

      Versatile Investment Property with Income Units

      18.885-acre commercial property with income-producing units and expansion potential.
      14485 County Road 156, Bluff Dale, TX 76433
      View Details
    • $3,499,000
      2,798 SF

      Bluff Dale Ranch with Custom Home

      110-acre ranch featuring a custom home and barndominium.
      9699 FM 2481, Bluff Dale, TX 76433
      View Details
    • $935,000
      1,748 SF

      Spacious Ranch with Versatile Land

      Inviting ranch on 37+ acres near Morgan Mill, Texas.
      4286 County Road 156, Bluff Dale, TX 76433
      View Details
    • $125,000

      Waterfront Land Overlooking Anglers Cove

      1+ acre waterfront property with utilities and recreational opportunities.
      000 Anglers Point, Bluff Dale, TX 76433
      View Details
    • $39,500

      One Acre Residential Land

      One-acre tract with scattered hardwoods and community amenities.
      314 Lake Ridge Court, Bluff Dale, TX 76433
      View Details
    • $75,000

      One-Acre Lot with Lake View

      One-acre lot in Mountain Lakes with lake view and amenities.
      3035 Beacon Lake Drive, Bluff Dale, TX 76433
      View Details
    • $230,000

      Land with Shop Building

      2.89 acres in Bluff Dale, Texas with shop building.
      500 Hidden Valley, Bluff Dale, TX 76433
      View Details
    • $1,675,000
      2,414 SF

      Bluff Dale Farm/Ranch Opportunity

      108-acre ranch with residential, recreational, and income-producing features.
      8980 County Road 156, Bluff Dale, TX 76433
      View Details
    • $59,000

      Bluff Dale Land with Lake View

      Unimproved land with hilltop and lake views in Bluff Dale.
      1805 Lakeside, Bluff Dale, TX 76433
      View Details
    • $57,500

      Scenic Land Near Community Amenities

      2.45+ acres near community pool, park, and lake access.
      800 & 870 Blue Marlin Court, Bluff Dale, TX 76433
      View Details

    FAQs

    What type of property is this?
    Land - 2+ acre treelined land in Mountain Lake community.
    Where is this land located?
    The property is located at 3400 Beacon Lake Drive Bluff Dale, TX.
    What is the asking price?
    The asking price for this property is $70,000.
    What are key features of this property?
    This property features: 2+ acres of heavily treed land in Mountain Lake community; Access to private lake for fishing, boating, and water crafts; Community amenities include swimming pool, RV park, and clubhouse
    (817) 513-4708
    We can help!
    Listing Contact
    Amir Benjudah
    Real Estate License ID: 0734114
    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

    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!