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 Fm20 Bastrop, TX 78602

    View on Map
    Claim this Listing
    Loading data...
    Loading data...
    Loading data...
    For Sale
    $6,975,000

    14.25-acre multifamily development site in Adelton community, Bastrop, TX.

    Lot size:
    14.25 Acres
    Added:
    Dec 9, 2024
    Days on Market:
    501
    Last Refresh:
    Apr 1 at 9:14 pm

    Property Features for Tbd Fm20

    General Information

    Standard status
    Active
    Lot size
    14.25 Acres
    Property subtype
    Other

    Building Details

    Year Built
    1701

    We can help!

    Listing Contact
    Spencer Collins

    Listing agent Spencer Collins

    Listing office McAllister & Associates

    Listing date Dec 9, 2024

    Source Xome

    Displayed information is deemed reliable but is not guaranteed and should be independently verified.

    All listing content including descriptions, pricing, images are the copyrighted material of McAllister & Associates

    Overview

    Bastrop Multifamily Development Site

    This approximately 14.252-acre tract is located in the Adelton master-planned community in Bastrop, Texas, and is suitable for multi-family development. The community has approvals for over 50 acres of parkland, a robust trail system, and 150,000 square feet of commercial space. The site has frontage along three roads, providing access and visibility. It is located minutes from downtown Bastrop and approximately 30 minutes from downtown Austin. Utilities available include water and wastewater from West Bastrop Village MUD, electricity from Bluebonnet Electric, gas from CenterPoint Energy, and high-speed fiber internet at 1 GIG speed from AT&T. The property is priced at $22,500 per unit, with a minimum of 310 units. No portion of the property lies within the FEMA 100-year floodplain.
    Location Intelligence

    Current Use by Public Records

    Commercial land

    Map

    City
    Bastrop
    County
    Bastrop
    State
    Texas
    Longitude
    -97.2747
    Latitude
    30.1644

    Nearby Similar for Sale

    • $500,000
      3,600 SF

      Income-Producing Duplex in Tahitian Village

      Duplex in Bastrop's Tahitian Village, ideal for investors or owner-occupants.
      119 N Kanaio Drive, Bastrop, TX 78602
      View Details
    • $698,000
      3,222 SF

      Riverfront Retreat with Income Potential

      Versatile riverfront property in Bastrop, ideal for living or investment.
      315 Riverwood Drive, Bastrop, TX 78602
      View Details
    • $71,500

      Land in Growing Bastrop Area

      Located in a desirable, fast-growing area near downtown Bastrop.
      294 flint ridge, Bastrop, TX 78602
      View Details
    • $315,000

      Bastrop Land Ready to Build

      10.69 acres near Highway 304, ready for development.
      762 Tx-304, Bastrop, TX 78602
      View Details
    • $124,500

      Bastrop Land with Mature Oaks

      1.336 acre lot with mature trees near town.
      Post Oak Rim, Bastrop, TX 78602
      View Details
    • $85,000

      Bastrop City Lot For Sale

      City lot near shopping, parks, and restaurants in Bastrop.
      709 Locust Street lot: 2, Bastrop, TX 78602
      View Details
    • $1,700,000
      1,796 SF

      Bastrop Farm and Ranch Property

      121-acre farm with home, pastures, creek, and wildlife exemption.
      158 #C Synergy Drive, Bastrop, TX 78602
      View Details
    • $78,000

      Bastrop, TX Land Parcel

      Over half-acre lot in Circle D Subdivision near Bastrop.
      118 Shore Front Drive lot: 91, Bastrop, TX 78602
      View Details
    • $68,000

      Bastrop Residential Land For Sale

      Residential land in Circle D Subdivision near Lake Bastrop.
      120 Shore Front Drive lot: 90, Bastrop, TX 78602
      View Details
    • $30,000

      Bastrop Land with Paved Access

      Ready-to-build homesite near Austin with utilities and community amenities.
      Kalihi Court lot: 310, Bastrop, TX 78602
      View Details
    • $120,000

      Bastrop, TX Tree-Covered Lot

      Tree-covered lot in Bastrop, manufactured and mobile homes acceptable.
      Pine Hill Loop lot: 4, Bastrop, TX 78602
      View Details
    • $45,900

      Residential Land Near Golf Course

      Residential lot with golf course proximity in Bastrop, Texas.
      Kaukonahua Ln - LOT 650, Bastrop, TX 78602
      View Details

    FAQs

    What type of property is this?
    Commercial land - 14.25-acre multifamily development site in Adelton community, Bastrop, TX.
    Where is this commercial land located?
    The property is located at Tbd Fm20 Bastrop, TX.
    What is the asking price?
    The asking price for this property is $6,975,000.
    What are key features of this property?
    This property features: Ideal Multi‑Family Development Site in Adelton master‑planned community; Utilities in place: Water, Wastewater, Electricity, Gas, and AT&T High‑Speed Fiber Internet (1 GIG); Not within the FEMA 100‑year floodplain
    (512) 472-2100
    We can help!
    Listing Contact
    Spencer Collins
    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!