Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    28.18 Acres in Rockwall ISD Title is generated by Realmo AI

    1236 N Ben Payne Road, Fate, TX 75087

    View on Map
    Claim this Listing
    For Sale
    $1,270,000

    Unimproved Land - Fate, TX

    Type:Unimproved Land
    Lot size:
    28.17 Acres
    Added:
    May 18, 2026
    Days on Market:
    9
    Last Refresh:
    May 26 at 8:06 am

    Property Features for 1236 N Ben Payne Road

    General Information

    Property type
    Land
    Property subtype
    Unimproved Land
    Standard status
    Active
    APN
    000000012112
    Lot size
    28.17 Acres

    Building Details

    Architectural style
    Other

    We can help!

    Listing Contact
    Michael Atkins

    Listing agent Michael Atkins License #0559677

    Listing office Orchard Brokerage 7001 Burnet Rd., New York, TX

    Listing date May 18, 2026

    MLS# 21273002 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.

    HighLights

    • 28.18 acre parcel in Rockwall ISD
    • Approved for medium density single‑family residential development
    • One of the last parcels approved for this type of development in Fate
    • Enjoy hilltop vista views
    • Features a stocked pond
    • Includes existing home and 3‑bay detached garage shop

    Overview

    This 28.18-acre parcel is located within Rockwall Independent School District. The City of Fate supports medium-density single-family residential development on this site, which is one of the last parcels in this area of Fate available for this type of development. The property includes a hilltop vista and a stocked pond. There is a home and a three-bay detached garage shop on the property. The existing home requires major repairs and updates; therefore, the parcel is being sold for the value of the land.
    Property Profile Location Intelligence

    Current Use by Public Records

    Residential land & home ...

    Map

    City
    Fate
    County
    Rockwall
    State
    Texas
    Longitude
    -96.397169
    Latitude
    32.953116

    Nearby Similar for Sale

    • $135,000

      Acreage in Growing Rockwall County

      1.0057 acre corner lot in a quiet country setting.
      1017 County Road 979, Fate, TX 75189
      View Details
    • $375,000

      Residential Land in Fate, TX

      5 acres of residential land, subdividable into 1-acre lots.
      706 Prince Lane, Fate, TX 75087
      View Details
    • $15,000

      Fate, TX Unimproved Land

      1.25-acre tract in rapidly expanding Fate community.
      Tbd North Star Road, Fate, TX 75189
      View Details
    • $15,000

      1.25 Acre Tract in Fate

      1.25-acre tract for storage, recreation, investment in Fate, TX.
      TBD North Star Road, Fate, TX 75189
      View Details
    • $134,900

      Residential Lot in Rockwall County

      One-acre residential lot for custom home in Fate, Texas.
      981 CR 979 Road, Fate, TX 75179
      View Details
    • $99,900

      Corner Lot in Fate, TX

      Premium corner lot in Fate, Texas, ready to build.
      Tbd Apple Tree Lane, Fate, TX 75087
      View Details
    • $1,500,000
      2,000 SF

      Versatile Commercial Property on I30

      2000 SF metal building with high visibility on I30.
      6000 W Interstate 30, Fate, TX 75189
      View Details
    • Contact for pricing

      Land on FM 551

      Land with frontage on FM 551 in Rockwall County.
      South FM 551, Fate, TX
      View Details
    • Contact for pricing

      Land For Sale

      Land available for sale.
      NWQ Of Hwy 66 & Ben Payne Road 1202, Fate, TX 75087
      View Details
    • Contact for pricing

      Land Available in Fate, Texas

      Land for sale at NWQ of Hwy 66 & Ben Payne Rd
      NWQ of Hwy 66 & Ben Payne Rd 1201, Fate, TX 75087
      View Details

    FAQs

    What type of property is this?
    Residential land & home lot - 28.18 acre parcel suitable for single family residential development.
    Where is this residential land & home lot located?
    The property is located at 1236 N Ben Payne Road Fate, TX.
    What is the asking price?
    The asking price for this property is $1,270,000.
    What are key features of this property?
    This property features: 28.18 acre parcel in Rockwall ISD; Approved for medium density single‑family residential development; One of the last parcels approved for this type of development in Fate
    (844) 515-9880
    We can help!
    Listing Contact
    Michael Atkins
    Real Estate License ID: 0559677
    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

    Thank You for Inquiry
    1236 N Ben Payne Road, Fate, TX 75087
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!