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

    3940 Beacon Lake Dr Bluff Dale, TX 76433

    Sponsored
    For Sale
    Contact for pricing

    Land, Other - Bluff Dale, TX

    Lot size:
    1.01 Acres
    Days on Market:
    3
    Last Refresh:
    Jan 25 at 10:06 pm

    Property Features for 3940 Beacon Lake Dr

    General Information

    Property type
    Land
    Property subtype
    Other
    Standard status
    Active
    Lot size
    1.01 Acres

    Taxes and HOA fees

    Expense value
    24.579999923706
    Expense
    Home Owner Assessments Fee

    Building Details

    Architectural style
    Other

    We can help!

    Listing Contact
    Angie Murphy

    NextHome, Inc

    Listing agent Angie Murphy (817) 564-2927 License #0536632,PersonLicenseNumber

    Listing date Jan 23, 2026

    MLS# 20965644 Listing URL

    Copyright © 2026 NextHome, 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

    Heavily Treed Lot in Community

    This one-acre lot, located in the Mountain Lakes community, is heavily treed and offers natural beauty and privacy. It must be purchased with the adjoining lot at 1425 Skyline Rd. Immediate access to neighborhood amenities is included, such as two private lakes, a serene RV park, a resort-style pool, a clubhouse, and a community garden. The lot offers the option to build now or later. Additional neighboring lots are available.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Residential land & home ...

    Map

    City
    Bluff Dale
    County
    Erath
    State
    Texas
    Longitude
    -98.01773071
    Latitude
    32.32178497

    Nearby Similar for Sale

    • $1,425,000
      5,976 SF

      Bluff Dale Ranch Style Home

      Ranch-style home on 20 acres with multiple amenities.
      3165 Fm 51, Bluff Dale, TX 76433
      View Details
    • $3,675,000
      2,798 SF

      Bluff Dale Ranch with Custom Home

      Stunning 110-acre ranch with custom home and barndominium.
      9699 Fm 2481, Bluff Dale, TX 76433
      View Details
    • $5,000,000
      5,349 SF

      Texas Ranch with Private Runway

      242-acre ranch featuring a private FAA-registered runway.
      9051 Fm 205, 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
    • $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
    • $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

    FAQs

    What type of property is this?
    Residential land & home lot - One-acre lot in Mountain Lakes community with access to amenities.
    Where is this residential land & home lot located?
    The property is located at 3940 Beacon Lake Dr Bluff Dale, TX.
    What is the asking price?
    The asking price for this property is $20,000.
    What are key features of this property?
    This property features: - Heavily treed 1-acre lot in the Mountain Lakes community.; - Must be bought with adjoining lot, creating buffer space.; - Access to neighborhood amenities including two private lakes, RV park, resort-style pool, clubhouse, and community garden.
    (817) 825-4786
    Request Owner's contact information
    3940 Beacon Lake Dr Bluff Dale, TX 76433
    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.
    3940 Beacon Lake Dr
    Bluff Dale, TX 76433
    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
    3940 Beacon Lake Dr Bluff Dale, TX 76433
    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
    Angie Murphy
    Real Estate License ID: 0536632,PersonLicenseNumber
    (817) 825-4786
    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.