Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    5.1 Acres with Frio River Access Title is generated by Realmo AI

    3154 Little Dry Frio Rd, Rio Frio, TX 78879

    View on Map
    Claim this Listing
    For Sale
    $199,000

    LAND - Rio Frio, TX

    Lot size:
    5.10 Acres
    Added:
    May 19, 2026
    Days on Market:
    9
    Last Refresh:
    May 27 at 5:06 am

    Property Features for 3154 Little Dry Frio Rd

    General Information

    Property type
    Land
    Property subtype
    Other
    Zoning
    Residential
    Standard status
    Active
    Lot size
    5.10 Acres

    Utilities

    Utilities
    Electricity Available
    Water source
    Well

    We can help!

    Listing Contact
    Elly Wilson

    Listing agent Elly Wilson License #0757767

    Listing office Suttle And Associates P.O. Box 606, Leakey, TX

    Listing date May 19, 2026

    MLS# 124431 Listing URL

    Copyright © 2026 Kerrville Board of Realtors. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.

    HighLights

    • Deeded Private Access to Frio River: Enjoy exclusive access to a pristine river park for swimming, tubing, kayaking, fishing, and relaxation.
    • 5.1 Acre Homesite: Ample space for building a home, vacation retreat, or short‑term rental in the Texas Hill Country.
    • Convenient Location: Situated between Leakey and Concan, offering easy access to local amenities and attractions.
    • Utilities Available: Shared well water and electricity are already in place, simplifying the building process.
    • Scenic Hill Country Views: Multiple potential build sites with picturesque views of the surrounding landscape.
    • Natural Beauty and Wildlife: Features mature hardwoods, native vegetation, and abundant wildlife.

    Overview

    This 5.1-acre tract is located in the Ranches at Rio Frio subdivision near Rio Frio, Texas, conveniently situated between Leakey and Concan. It offers an excellent opportunity for a future homesite, vacation retreat, short-term rental investment, or recreational getaway in the heart of the Texas Hill Country. The property features gently rolling terrain, mature hardwoods, native vegetation, abundant wildlife, and multiple potential build sites with scenic Hill Country views. Shared well water and electricity are already available at the property, adding convenience and value for future development. Owners enjoy deeded private access to the crystal-clear Frio River through an exclusive property owners' river park, perfect for swimming, tubing, kayaking, fishing, picnicking, and relaxing beneath towering cypress trees. Property highlights include private Frio River access, mature trees, native wildlife, multiple build sites, and easy access to Leakey, Concan, and Garner State Park.
    Property Profile Location Intelligence

    Current Use by Public Records

    Residential land & home ...

    Map

    City
    Rio Frio
    County
    Real
    State
    Texas
    Longitude
    -99.8065
    Latitude
    29.6767

    Nearby Similar for Sale

    • $625,000
      256 SF

      Rio Frio Hunting Land

      21.41 acres with cabin, well, and electric in place.
      698 N Kahn, Rio Frio, TX 78879
      View Details
    • $475,000
      528 SF

      Frio River Waterfront Land

      1.8-acre property with 150' Frio River frontage.
      3598 RR 1120, Rio Frio, TX 78879
      View Details
    • $105,000

      Texas Hill Country Land Parcel

      5.31-acre tract in gated community near Garner State Park.
      523 Kahn Drive, Rio Frio, TX 78879
      View Details
    • $160,000

      Rio Frio Homesite Opportunity

      5.01-acre homesite with Frio River access and rental potential.
      869 Ridge Loop, Rio Frio, TX 78879
      View Details
    • $95,000

      Land in Gated Subdivision

      5+ acre lot with river access near Leakey and Concan.
      935 Ridge Loop, Rio Frio, TX 78879
      View Details
    • $196,000

      Texas Hill Country Acreage

      7+ acre lots near Leakey, Concan, and Garner State Park.
      226 Whitetail Way, Rio Frio, TX 78879
      View Details
    • $196,000

      Texas Hill Country Acreage

      7+/- acres near Concan and Garner State Park.
      290 Whitetail Way, Rio Frio, TX 78879
      View Details
    • $160,000

      Texas Hill Country Land Parcel

      5.16 acre lot with Frio River access.
      405 Ridge Loop, Rio Frio, TX 78879
      View Details
    • $196,000

      Texas Hill Country Land Parcel

      7+/- acre lot with Frio River access.
      100 Whitetail Way, Rio Frio, TX 78879
      View Details
    • $196,000

      Texas Hill Country Acreage

      7+/- acres in Antler Ridge Subdivision with Frio River access.
      164 Whitetail Way, Rio Frio, TX 78879
      View Details
    • $225,000

      Unimproved Land with River Access

      1.5-acre lot with Frio River access, ideal for RV.
      261 River Dr, Rio Frio, TX 78879
      View Details

    FAQs

    What type of property is this?
    Residential land & home lot - 5.1-acre tract with Frio River access in Rio Frio, TX.
    Where is this residential land & home lot located?
    The property is located at 3154 Little Dry Frio Rd Rio Frio, TX.
    What is the asking price?
    The asking price for this property is $199,000.
    What are key features of this property?
    This property features: Deeded Private Access to Frio River: Enjoy exclusive access to a pristine river park for swimming, tubing, kayaking, fishing, and relaxation.; 5.1 Acre Homesite: Ample space for building a home, vacation retreat, or short‑term rental in the Texas Hill Country.; Convenient Location: Situated between Leakey and Concan, offering easy access to local amenities and attractions.
    (830) 719-1925
    We can help!
    Listing Contact
    Elly Wilson
    Real Estate License ID: 0757767
    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
    3154 Little Dry Frio Rd, Rio Frio, TX 78879
    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!