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

    825 Monarch Trl Stephenville, TX 76401

    View on Map
    Sponsored
    For Sale
    $1,300,000

    Business - Stephenville, TX

    Type:Business
    Lot size:
    6.53 Acres
    Days on Market:
    11
    Last Refresh:
    Mar 7 at 2:06 am

    Property Features for 825 Monarch Trl

    General Information

    Property type
    Commercial Sale
    Property subtype
    Business
    Standard status
    Active
    APN
    R000073678
    Parking features
    Driveway
    Lot size
    6.53 Acres

    Utilities

    Heating system
    Central
    Cooling system
    Ceiling Fan(s), Central Air, Multi Units, Window Unit(s)

    Building Details

    Year built
    2016
    Flooring type
    Hardwood, Laminate, Vinyl
    Building materials
    Board & Batten Siding, Metal Siding
    Roof type
    Metal
    Architectural style
    Other

    We can help!

    Listing Contact
    Crystal Beaty

    Keller Williams Heritage West (254) 335-0500

    Listing agent Crystal Beaty (254) 335-0500 License #0832626

    Listing date Feb 25, 2026

    MLS# 21145526 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

    Overview

    Income-Producing Cabin Retreat Near Stephenville

    Cedar Park Cabins presents an income-producing opportunity with five fully renovated cabins on 6.5 acres near Stephenville, Texas. This turnkey property offers a country setting with proximity to town, suitable for short-term rentals, extended stays, or a private retreat. Located in Bluff Dale, the cabins attract business from Stephenville, Granbury, Glen Rose, and surrounding areas. Each cabin features a full kitchen with essential appliances, a comfortable living space, and modern finishes. Shared outdoor amenities include a swimming pool and fire pit. The property provides a private atmosphere with access to nearby attractions. It is approximately 15 minutes from Tarleton State University and Stephenville, and approximately 18 minutes from Dinosaur Valley State Park. The property offers potential for income and personal enjoyment. An additional 98.12 acres are available for sale beside this listing.
    Location Intelligence

    Current Use by Public Records

    Campgrounds

    Map

    City
    Stephenville
    County
    Erath
    State
    Texas
    Longitude
    -98.2492
    Latitude
    32.2465

    Nearby Similar for Sale

    • $895,000
      5,000 SF

      Stephenville Retail/Showroom with Fenced Yard

      5,000 SF retail/shop space with fenced yard.
      1511 S Graham St, Stephenville, TX 76401
      View Details
    • $780,000
      0.26 Acres

      High Visibility Retail Opportunity

      Retail space in revitalized Stephenville, high traffic location.
      367 E Washington St, Stephenville, TX 76401
      View Details
    • New
      $799,000
      1,976 SF

      Turnkey Horse Property with Barndominium

      6-acre Stephenville horse property with barndominium, arena, and stalls.
      2210 County Road 422, Stephenville, TX 76401
      View Details
    • $899,900
      2,223 SF

      Turnkey Horse Property Near Stephenville

      Well-maintained horse property featuring arena, barn, and spacious home.
      6501 S Us Highway 281, Stephenville, TX 76401
      View Details
    • $650,000
      1.00 Acres

      Versatile Commercial Property in Stephenville

      High-traffic commercial property with three buildings and B-3 zoning.
      658 E Washington St, Stephenville, TX 76401
      View Details
    • $2,800,000
      30,800 SF

      Stephenville Retail Property For Sale

      Income-producing retail property with expansion potential in Stephenville, Texas.
      1950 W South Loop, Stephenville, TX 76401
      View Details
    • New
      $425,000
      1,200 SF

      Stephenville Duplex with Private Parking

      Centrally located duplex in Stephenville, Texas, with private parking.
      490 S Graham St, Stephenville, TX 76401
      View Details
    • $985,000
      0.36 Acres

      Boutique Hotel Near Tarleton University

      Turn-key boutique hotel near Tarleton State University.
      1092 W Tarleton St, Stephenville, TX 76401
      View Details
    • $315,000
      2,600 SF

      Stephenville Duplex Near University

      Spacious duplex near Tarleton State University, ideal for investors.
      910 W Long St, Stephenville, TX 76401
      View Details
    • New
      $1,650,000
      2,223 SF

      Texas Ranch with Custom Home

      97-acre ranch featuring a 2,223 sq ft custom home.
      505 County Road 121, Stephenville, TX 76401
      View Details
    • $599,000
      2,000 SF

      Equine Property with Custom Home

      Equine property featuring a customizable home, shop, and barn.
      3885 County Road 522, Stephenville, TX 76401
      View Details
    • $1,480,000
      2,400 SF

      Stephenville Farm and Ranch Retreat

      2400 sq ft modular home on 51.817 acres.
      4565 County Road 140, Stephenville, TX 76401
      View Details

    FAQs

    What type of property is this?
    Campground - Turnkey cabin retreat on 6.5 acres near Stephenville, Texas.
    Where is this campground located?
    The property is located at 825 Monarch Trl Stephenville, TX.
    What is the asking price?
    The asking price for this property is $1,300,000.
    What are key features of this property?
    This property features: - Income-producing property with 5 fully renovated cabins.; - Conveniently located near Stephenville, Tarleton State University, and Dinosaur Valley State Park.; - Turnkey property ideal for short-term rentals, extended stays, or private retreat.
    (254) 335-0500
    Request Owner's contact information
    825 Monarch Trl Stephenville, TX 76401
    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.
    825 Monarch Trl
    Stephenville, TX 76401
    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
    825 Monarch Trl Stephenville, TX 76401
    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
    Crystal Beaty
    Real Estate License ID: 0832626
    (254) 335-0500
    Learn more
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!