Sign Up Successful!
You now have access to more from Realmo!
    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

    486 & Cr 454 Thorndale, TX 76577

    Sponsored
    For Sale
    $4,734,500

    111 Acres, Prime Location, High Growth Potential

    Description

    Added:
    Dec 11, 2024
    Days on Market:
    412
    Exceptional investment opportunity: 111.4 acres of unrestricted commercial land in Thorndale, Texas, strategically located at the intersection of FM 486 and CR 454. This expansive property boasts approximately 11,095 feet of frontage on FM 486 and approximately 2,850 feet of frontage on CR 454, providing excellent visibility and accessibility. The land is less than five miles from the intersection of Highway 79 and FM 486, offering convenient access to major transportation routes. Currently undeveloped, this raw land primarily consists of open pasture, ideal for a variety of commercial uses. Two ponds are situated on the property, adding to its natural appeal. Importantly, the land is located outside of any designated floodplain, minimizing risk. The asking price is $4,734,500, translating to $44,500 per acre. This represents a significant opportunity to capitalize on the area's growth trajectory. The property's unrestricted nature allows for a wide range of development possibilities, making it an attractive investment for both short-term and long-term gains. Don't miss this chance to acquire a substantial parcel of land in a rapidly developing area.

    Property Features for 486 & Cr 454

    General Information

    Property type
    Land
    Lot Size
    4,852,584 SF

    We can help!

    Listing Contact
    Jake Galloway
    Jake Galloway

    Learn more

    HighLights

    • Frontage on FM 486 and CR 454.
    • ±11,095 feet of frontage on FM 486.
    • ±2,850 feet of frontage on CR 454.
    • Less than 5 miles from Hwy 79 and FM 486 intersection.
    • Prime location in a growth corridor.
    • Undeveloped, 111.4 acres of raw land.
    Property Profile Location Intelligence

    Current Use by Public Records

    Commercial real estate

    Map

    City
    Thorndale
    County
    Milam
    State
    Texas
    Longitude
    -97.1871245
    Latitude
    30.6542585

    Nearby Comparable

    • $995,000
      3,428 SF

      Thorndale Farm with Custom Home

      Custom home on 20 acres with Ag Exemption.
      3622 N Fm 486, Thorndale, TX 76577
      View Details
    • $645,000

      Thorndale Farm For Sale

      Farm for sale in Thorndale, Texas.
      253 Fm 1331, Thorndale, TX 76577
      View Details
    • $4,956,722

      Undeveloped Land with Road Frontage

      Raw land with extensive frontage and open pasture.
      Fm 486, Thorndale, TX 76577
      View Details
    • $750,000
      50.52 Acres

      Income-Producing Farmland Near Thorndale, TX

      50 acres of farmland near Highway 79 growth corridor.
      County Road, Thorndale, TX 76577
      View Details
    • $350,000

      Thorndale Multi-Unit Investment Opportunity

      Five-unit complex in Thorndale, Texas with long-term tenants.
      100 N 1St St, Thorndale, TX 76577
      View Details
    • $435,000
      22.90 Acres

      Thorndale, TX Farmland with Views

      22.896 acres of farmland with potential for pasture or residential.
      12473 County Road 440, Thorndale, TX 76577
      View Details
    • $779,977
      91.76 Acres

      Thorndale Farmland with Pond

      91+ acre farmland with pond near Thorndale, Texas.
      7216 County Road 446, Thorndale, TX 76577
      View Details
    • $875,000

      Thorndale, TX Farm - 47 Acres

      Prime Texas farmland, ag lease in place. Ideal family farm.
      0 County Road 420, Thorndale, TX 76577
      View Details
    • $640,000

      50.9 Acres of Texas Land

      Unrestricted land ideal for farming, ranching, recreation, or building.
      541 County Rd, Thorndale, TX 76577
      View Details
    • $761,472

      Cultivated Row Crop Farm

      47.592 acre cultivated row crop farm for sale.
      Crk 420 Rds, Thorndale, TX 76577
      View Details

    Nearby Similar for Sale

    • $995,000
      3,428 SF

      Thorndale Farm with Custom Home

      Custom home on 20 acres with Ag Exemption.
      3622 N Fm 486, Thorndale, TX 76577
      View Details
    • $350,000

      Thorndale Multi-Unit Investment Opportunity

      Five-unit complex in Thorndale, Texas with long-term tenants.
      100 N 1St St, Thorndale, TX 76577
      View Details
    • $761,472

      Cultivated Row Crop Farm

      47.592 acre cultivated row crop farm for sale.
      Crk 420 Rds, Thorndale, TX 76577
      View Details
    • $2,170,000

      Thorndale Agricultural Property for Sale

      Agricultural property located in Thorndale, Texas, available for purchase.
      3671 County Road 455, Thorndale, TX 76577
      View Details
    • $480,000

      Thorndale Agricultural Property For Sale

      Agricultural property available in Thorndale, Texas.
      5647 Crk 429, Thorndale, TX 76577
      View Details
    • $1,099,000

      Milam County Agricultural Property

      Agricultural property located in Milam County, Texas.
      8058 Milam County Rd, Thorndale, TX 76577
      View Details
    • $645,000

      Thorndale Farm For Sale

      Farm for sale in Thorndale, Texas.
      253 Fm 1331, Thorndale, TX 76577
      View Details

    FAQs

    What type of property is this?
    Land - 111 Acres, Prime Location, High Growth Potential
    Where is this land located?
    The property is located at 486 & Cr 454 Thorndale, TX.
    What is the asking price?
    The asking price for this property is $4,734,500.
    What are key features of this property?
    This property features: Frontage on FM 486 and CR 454.; ±11,095 feet of frontage on FM 486.; ±2,850 feet of frontage on CR 454.
    (281) 664-6661
    Request Owner's contact information
    486 & Cr 454 Thorndale, TX 76577
    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.
    486 & Cr 454
    Thorndale, TX 76577
    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
    486 & Cr 454 Thorndale, TX 76577
    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
    Jake Galloway
    Jake Galloway
    Real Estate License ID: TX
    (281) 664-6661
    Learn more
    Google sign-in failed. Please try again or use another login method.
    Create New Password
    • At least 8 characters
    • Contains both letters and numbers
    • Contains uppercase and lowercase letters
    • At most 32 characters
    • Password required
    • Password reset link has expired. Please request a new one.