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

    421 S Beacon Ln Brownwood, TX 76801

    Sponsored
    For Sale
    Contact for pricing

    Unimproved Land - Brownwood, TX

    Type:Unimproved Land
    Lot size:
    0.23 Acres
    Days on Market:
    5
    Last Refresh:
    Feb 1 at 10:06 am

    Property Features for 421 S Beacon Ln

    General Information

    Property type
    Land
    Property subtype
    Unimproved Land
    Standard status
    Active
    APN
    000020039405
    Lot size
    0.23 Acres

    Taxes and HOA fees

    Expense value
    1836
    Expense
    Home Owner Assessments Fee
    Expense freq.
    Annually

    Building Details

    Architectural style
    Other

    We can help!

    Listing Contact
    Doug Allen

    United Country Heart of Texas Real Estate (325) 643-1515

    Listing agent Doug Allen (325) 643-1515 License #0604657

    Listing date Jan 28, 2026

    MLS# 21165317 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

    Residential Lot in Resort Community

    Lot 421 on S Beacon Lane is located in Kings Point Cove, also known as The Hideout, a resort community near Lake Brownwood in Central Texas. This 0.23-acre interior residential lot is near The Hideout Golf Course and a short drive from Lake Brownwood. The lot is suitable for building a future home or weekend retreat. With clearing and preparation, this lot will be ready to build. Water, electric, and sewer are available. Kings Point Cove is designed for residential living, and lot ownership requires building a home. Property ownership includes four free rounds of golf each month on the 18-hole Hideout Golf Course, along with one free week per year in the RV Park. Residents also have access to two swimming pools, a hot tub, two playgrounds, a sand volleyball court, driving range, putting green, fishing pond, resort lodge, restaurant, RV park, and cabins. The community is located minutes from Brownwood, providing access to shopping, dining, medical facilities, and schools. A private community boat dock on Lake Brownwood is planned.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Residential land & home ...

    Map

    City
    Brownwood
    County
    Brown
    State
    Texas
    Longitude
    -99.03680078
    Latitude
    31.7999703

    Nearby Similar for Sale

    • $2,975,000
      1.83 Acres

      Income-Producing Depot Station Complex

      Turnkey complex with hospitality, retail, and rental income streams.
      1001 A Vine, Brownwood, TX 76801
      View Details
    • $629,000
      74.79 Acres

      Turn-Key Ranch Retreat

      74.79 acre ranch with cabin-style home in Brown County.
      12750 Cr 129, Brownwood, TX 76801
      View Details
    • $365,000
      1,900 SF

      Secluded Brownwood Farm with Pond

      Charming 3-bedroom home on 12 acres with stocked pond.
      11950 County Road 105, Brownwood, TX 76801
      View Details
    • $1,300,000
      1.17 Acres

      Brownwood Depot Station Investment Complex

      Multi-income property near downtown and event venue in Brownwood, TX.
      708 Avenue A, Brownwood, TX 76801
      View Details
    • $199,000
      0.78 Acres

      Remodeled Commercial Building with Drive-Through

      2,400 sq ft remodeled building in high-traffic Brownwood location.
      2810 4Th St, Brownwood, TX 76801
      View Details
    • New
      $269,000
      0.94 Acres

      Turnkey Investment Near Lake Brownwood

      Fully operational income-generating property near Lake Brownwood with excellent tenants.
      8294 Highway 279, Brownwood, TX 76801
      View Details
    • $400,000
      0.34 Acres

      Boutique Coffee & Sandwich Shop

      Charming coffee and sandwich shop in high-traffic location.
      1017 Austin Ave, Brownwood, TX 76801
      View Details
    • $3,500,000
      6,354 SF

      Iconic Restaurant Turnkey Opportunity

      Established restaurant with drive-thru, recipes, staff, and training included.
      4412 Highway 377 S, Brownwood, TX 76801
      View Details
    • $300,000
      3.12 Acres

      Versatile Commercial Property with Income

      3+ acre commercial property with shop, residence, and business opportunity.
      2300 W Main Ave, Brownwood, TX 76801
      View Details
    • $2,150,000
      4.34 Acres

      Brownwood, Texas Hospitality Investment Opportunity

      56-room hotel with value-add potential in a growing area.
      4410 Highway 377 S, Brownwood, TX 76801
      View Details
    • $1,900,000
      0.69 Acres

      Profitable Turn-Key Liquor Store

      Thriving liquor store with 25+ years of community service.
      1001 Vine St, Brownwood, TX 76801
      View Details
    • $125,000
      0.17 Acres

      Turnkey Cabins Near Lake Brownwood

      Dual income-producing cabins built in 2024, fully furnished.
      8036 Cr 604, Brownwood, TX 76801
      View Details

    FAQs

    What type of property is this?
    Residential land & home lot - Residential lot near Lake Brownwood with resort-style amenities.
    Where is this residential land & home lot located?
    The property is located at 421 S Beacon Ln Brownwood, TX.
    What is the asking price?
    The asking price for this property is $16,500.
    What are key features of this property?
    This property features: - Access to extensive resort-style amenities including two swimming pools, hot tub, playgrounds, golf course, fishing pond, and more.; - Includes four free rounds of golf each month at The Hideout Golf Course and one free week per year in the RV Park.; - Convenient access to Lake Brownwood and a planned private community boat dock.
    (325) 643-1515
    Request Owner's contact information
    421 S Beacon Ln Brownwood, TX 76801
    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.
    421 S Beacon Ln
    Brownwood, TX 76801
    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
    421 S Beacon Ln Brownwood, TX 76801
    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
    Doug Allen
    Real Estate License ID: 0604657
    (325) 643-1515
    Learn more
    Google sign-in failed. Please try again or use another login method.