Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Income-Producing Ranch with Creek Frontage Title is generated by Realmo AI

    182 County Road 430 Rd, Mullin, TX 76864

    View on Map
    Claim this Listing
    For Sale
    $1,500,000

    222-acre ranch with income potential near Goldthwaite, Texas.

    Type:Land
    Lot size:
    222.00 Acres
    Added:
    May 14, 2026
    Days on Market:
    21
    Last Refresh:
    May 14 at 1:56 am

    Property Features for 182 County Road 430 Rd

    General Information

    Standard status
    Active
    Lot size
    222.00 Acres
    Property subtype
    Land

    We can help!

    Listing Contact
    William Brown

    Listing agent William Brown

    Listing office

    Listing date May 14, 2026

    Source Elliman

    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 William Brown

    HighLights

    • Income‑producing ranch generating $15,000 to $38,000 annually.
    • 222± acres with rolling to hilly topography and excellent views from the highest point in Jones Valley.
    • Approximately 1,473 feet of Crooked Creek frontage and three tanks.
    • Turnkey hunting property part of a 10,000 acre MLDP Managed Wildlife Co‑Op.
    • Healthy wildlife population.
    • Two RVs under metal awnings with a shared common area.

    Overview

    This 222± acre income-producing ranch is located just outside of Goldthwaite in the Jones Valley area. The property features rolling to hilly topography with the highest point in the valley, providing views and potential build sites. Approximately 1,473 feet of Crooked Creek runs through the ranch, enhancing wildlife movement. Three tanks have held water for over 20 years, supporting both wildlife and potential livestock use. The ranch holds a population of whitetail deer, turkey, dove, ducks, pigs, coyotes, and bobcats, and is part of an approximate 10,000 acre MLDP Managed Wildlife Co-Op. A unique feature of this property is the passive income opportunity, generating approximately $15,000 to $38,000 annually from surface sandstone collection. Maintained interior roads provide access throughout the ranch to blinds and key areas. The property is being offered turnkey for hunting, with four established blinds and feeders conveying. Two RVs under metal awnings with a shared common area create a functional basecamp setup. Located approximately 11 miles from Goldthwaite and within a few hours of both DFW and Austin, this ranch is suited for a weekend retreat, hunting property, or future homesite.
    Location Intelligence

    Current Use by Public Records

    Ranches

    Map

    City
    Mullin
    County
    Mills
    State
    Texas
    Longitude
    -98.742479
    Latitude
    31.445054

    Nearby Similar for Sale

    • $345,000

      Riverfront Event & Camp Land

      A Hill Country riverfront parcel with event space and diversified camping options for lodging and gatherings.
      441 CR 433, Mullin, TX 76864
      View Details
    • $633,872

      Turnkey Hunting Ranch with Shop

      Fully fenced, Ag-exempt acreage with utilities, a metal shop, and ready-to-use features for recreation and livestock use.
      163 S FM 573, Mullin, TX 76864
      View Details
    • $1,998,900

      Mullin, TX Hunting and Recreational Ranch

      Premier hunting and recreational ranch property with diverse habitat and improvements.
      180 CR 531, Mullin, TX 76844
      View Details
    • $1,120,000

      Mullins, TX Vacant Land

      158 acre vacant land with tanks and abundant wildlife.
      356 County Road 132, Mullins, TX 76864
      View Details
    • $175,000

      Waterfront Recreational Land

      Enjoy over 650 feet of Colorado River frontage with on-site utilities for a private recreation or home site.
      402 S CR 433, Mullin, TX 76864
      View Details
    • $720,000

      Mullin, TX Vacant Land

      100 acres of pasture and wooded land near Priddy, TX.
      37 County Road 134, Mullin, TX 76864
      View Details
    • $1,199,000

      Recreational Ranch Land with Oak Cover

      155-acre fenced ranch with mature oak trees, hunting habitat, and home-site potential off Hwy 84.
      1868 Hwy 84 W, Mullin, TX 76864
      View Details

    FAQs

    What type of property is this?
    Ranch - 222-acre ranch with income potential near Goldthwaite, Texas.
    Where is this ranch located?
    The property is located at 182 County Road 430 Rd Mullin, TX.
    What is the asking price?
    The asking price for this property is $1,500,000.
    What are key features of this property?
    This property features: Income‑producing ranch generating $15,000 to $38,000 annually.; **222± acres with rolling to hilly topography and excellent views from the highest point in Jones Valley.**; Approximately 1,473 feet of Crooked Creek frontage and three tanks.
    (830) 263-8340
    We can help!
    Listing Contact
    William Brown
    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

    Thank You for Inquiry
    182 County Road 430 Rd, Mullin, TX 76864
    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!