Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    The Largest CRE Database in the US with Over 1 Million Listings

    10186 Calvary Rd Willis, TX 77318

    View on Map
    Loading data...
    Loading data...
    Loading data...
    For Sale
    Contract
    $1,400,000

    30-acre property with home, shop, and horse barn.

    Property size:
    2,128 SF
    Lot size:
    30.05 Acres

    Property Features for 10186 Calvary Rd

    General Information

    Standard status
    Contract
    Size
    2,128 SF
    Lot size
    30.05 Acres

    Building Details

    Year built
    2000

    We can help!

    Listing Contact
    James Green
    Source: Corcoran

    Listing Agency: GREEN & ASSOCIATES REAL ESTATE Listing Agent: James Green

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

    Learn more

    Overview

    Improved Pastures Near I-45

    This property features a little over 30 acres of improved pastures located less than 1 mile from I-45 in Willis, TX. It includes a well-maintained 4-bedroom, 2-bath mobile home situated on a hill, offering views from both the front and back. The home has a living area and an open kitchen that connects to the dining and breakfast area. The master bedroom is spacious and includes a sitting area or office. Three additional bedrooms are located on the opposite end of the house. The property also features a 40x46 metal shop with a 20x40 carport in front and a 24x24 lean-to on the side. Half of the shop is climate controlled and includes a bedroom and full bath. Additionally, there is a 36x40, 5-stall horse barn with a 20x40 lean-to, and an 18x35 open storage building with a 20x30 loafing shed. The land is fenced and cross-fenced and has scattered hardwood trees. The property could be suitable as a horse farm, a place to run cattle, a family compound, or a new development.
    Location Intelligence

    Current Use by Public Records

    Horse & equestrian properties

    Map

    City
    Willis
    County
    Montgomery
    State
    Texas
    Longitude
    -95.5183
    Latitude
    30.4477

    Nearby Similar for Sale

    • $975,000
      2,748 SF

      Unrestricted Acreage with Farmhouse

      Farmhouse on 11+ unrestricted acres with horse barn and pool.
      7000 Woodland Lake Dr, Willis, TX 77378
      View Details
    • $943,500
      1,860 SF

      Willis Acreage with Custom Home

      Unrestricted 11-acre property with custom home and equestrian facilities.
      159 E Double Creek Rd, Willis, TX 77378
      View Details
    • $3,750,000

      102+ Acre Pasture and Timber Tract

      Native pasture and timber tract perfect for ranching or development.
      10994 N Bilnoski Rd N, Willis, TX 77378
      View Details
    • $810,000

      Lake Conroe Triplex Investment Opportunity

      New triplexes in gated community near Lake Conroe.
      14010 Longstreet Rd, Willis, TX 77318
      View Details
    • $820,000

      Lake Conroe Triplex Investment Opportunity

      Move-in ready triplexes in gated Lake Conroe community.
      14010 Longstreet Rd, Willis, TX 77318
      View Details
    • $790,000

      Lake Conroe Triplex Investment Opportunity

      Gated community triplex near Lake Conroe, ready for move-in.
      14010 Longstreet Rd, Willis, TX 77318
      View Details
    • $790,000

      Lake Conroe Triplex Investment Opportunity

      Gated community triplex near Lake Conroe, pre-selling now!
      14010 Longstreet Rd, Willis, TX 77318
      View Details
    • $790,000
      Pending

      Lake Conroe Triplex Investment Opportunity

      Gated community triplex near Lake Conroe, ideal for investors.
      14010 Longstreet Rd, Willis, TX 77318
      View Details
    • $790,000
      Pending

      Lake Conroe Area Triplex Investment

      Gated community triplex near Lake Conroe, ideal investment property.
      14010 Longstreet Rd, Willis, TX 77318
      View Details
    • $440,000

      Versatile Property in Willis, TX

      Commercial/residential opportunity in Willis' rapidly expanding business corridor.
      123 Business Park Dr, Willis, TX
      View Details
    • $892,800

      Unrestricted Acreage Near I-45

      11+ unrestricted acres in Willis, TX, ideal for various uses.
      11 W Danville Rd, Willis, TX 77378
      View Details

    FAQs

    What type of property is this?
    Horse & equestrian property - 30-acre property with home, shop, and horse barn.
    Where is this horse & equestrian property located?
    The property is located at 10186 Calvary Rd Willis, TX.
    What is the asking price?
    The asking price for this property is $1,400,000.
    What are key features of this property?
    This property features: - 30+ acres of improved pastures less than 1 mile from I-45; - Enjoy the views from the 4-bedroom, 2-bath mobile home.; - 40x46 metal shop with climate-controlled living space and carport
    (936) 856-0355
    Request Owner's contact information
    10186 Calvary Rd Willis, TX 77318
    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.
    10186 Calvary Rd
    Willis, TX 77318
    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
    10186 Calvary Rd Willis, TX 77318
    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
    James Green
    Real Estate License ID: 0516990
    (936) 856-0355 (936) 395-1010 (281) 799-1029
    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!