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

    Tbd Cr 451 Eddy, TX 76524

    View on Map
    Claim this Listing
    For Sale
    $2,200,000

    Unimproved Land - Eddy, TX

    Type:Unimproved Land
    Lot size:
    78.00 Acres
    Added:
    Jun 4, 2025
    Days on Market:
    319
    Last Refresh:
    Apr 18 at 10:06 am

    Property Features for Tbd Cr 451

    General Information

    Property type
    Land
    Property subtype
    Unimproved Land
    Exterior features
    Fence
    Fencing
    Fenced
    Standard status
    Active
    APN
    26656
    Lot size
    78.00 Acres

    Building Details

    Architectural style
    Other

    We can help!

    Listing Contact
    Rajesh Byldugula

    Listing agent Rajesh Byldugula License #0799479

    Listing office ONEPLUS REALTY GROUP, LLC 8036 Preston Rd Ste 602, Frisco, TX

    Listing date Jun 4, 2025

    MLS# 225828 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

    78 Acres of Farmland

    This 78+/- acre property is fertile farmland with development potential. The land has frontage on Belvins Rd, offering options for subdividing. The property is located close to Highway 35, between Waco and Temple, with easy access to the Austin airport. The land is suitable for agricultural endeavors, from cultivating crops to raising livestock.
    Location Intelligence

    Current Use by Public Records

    Agricultural land / Farmland

    Map

    City
    Eddy
    County
    McLennan
    State
    Texas
    Longitude
    -97.251365
    Latitude
    31.272025

    Nearby Similar for Sale

    • $496,000
      1,780 SF

      15.8 Acre Homestead on Deer Creek

      Turn-key homestead with creek frontage, suitable for recreation and commercial use.
      2973 Eddy Gatesville Parkway, Eddy, TX 76524
      View Details
    • $765,890
      5,040 SF

      Eddy, Texas 40-Acre Land

      40 acres in Eddy, TX ideal for livestock.
      689 County Road 464, Eddy, TX 76524
      View Details
    • $187,840

      Land with Utilities in Eddy,TX

      5.88 acres in Eddy, TX with utilities and dwelling.
      1470 Franklin Road, Eddy, TX 76524
      View Details
    • $750,000

      Prime Commercial Land on I-35

      1.47 acres on I-35, high traffic, ideal for business.
      100 W 3rd Street, Eddy, TX 76524
      View Details
    • $704,454

      Falls County Land For Sale

      85.9 acre tract with agricultural and recreational potential.
      Tbd CR 459, Eddy, TX 76524
      View Details
    • $69,900
      1,152 SF

      Eddy, TX Land Opportunity

      Residential land with home in Eddy, TX. Sold AS IS.
      352 Trammel Road, Eddy, TX 76524
      View Details
    • $484,000

      Unrestricted Land with Panoramic Views

      36 acres of Texas countryside with rolling hills and highway frontage.
      Tbd Hwy 7, Mooreville, TX 76524
      View Details
    • $4,500,000

      Prime Mixed-Use Development Land

      290+/- acres in high-growth Temple-Waco I-35 corridor.
      FN 1239, Eddy, TX 76524
      View Details
    • $187,840

      Pasture Land in Eddy, TX

      5.88 acre pasture with water meter near I-35.
      544 Wade Drive, Eddy, TX 76524
      View Details
    • $395,000

      Wooded Land with Pond in Eddy

      7.93 acres of land with pond and creek.
      Horseshoe Bend Road, Eddy, TX 76524
      View Details
    • $6,000,000

      200 Acres of Open Land

      Unimproved land with development potential near Waco and Temple.
      Tbd FM 1239, Eddy, TX 76524
      View Details

    FAQs

    What type of property is this?
    Land - 78+/- acres of fertile farmland with development potential near I-35.
    Where is this land located?
    The property is located at Tbd Cr 451 Eddy, TX.
    What is the asking price?
    The asking price for this property is $2,200,000.
    What are key features of this property?
    This property features: 78+/- acres of fertile farmland with rich, nurtured soil ideal for agriculture.; Remarkable development potential with Belvins Rd road frontage.; Quick and easy access to I‑35 highway.
    (661) 202-4123
    We can help!
    Listing Contact
    Rajesh Byldugula
    Real Estate License ID: 0799479
    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!