Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Lakefront Land with Established Oaks Title is generated by Realmo AI

    Beacon Drive lot 290, Brownwood, TX 76801

    View on Map
    Claim this Listing
    For Sale
    $150,000

    LAND - Brownwood, TX

    Lot size:
    0.38 Acres
    Added:
    Apr 30, 2026
    Days on Market:
    38
    Last Refresh:
    Jun 6 at 5:06 pm

    Property Features for Beacon Drive lot 290

    General Information

    Property type
    Land
    Property subtype
    Other
    Standard status
    Active
    APN
    000020039274
    Lot size
    0.38 Acres

    Taxes and HOA fees

    Tax Description
    KING'S POINT COVE UNIT 1, LOT 290, ACRES 0.38
    Tax Annual Amount
    2019

    Utilities

    Sewer type
    Private Sewer
    Water front features
    Lake Front, Waterfront
    Water front
    1

    We can help!

    Listing Contact
    Roland Graves

    Listing agent Roland Graves License #0545948

    Listing office Texas Goldstar Real Estate Brownwood, TX

    Listing date Apr 30, 2026

    MLS# 21254408 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

    • Lakefront property at King’s Point Cove with waterfront and lakefront features
    • Established oak trees on the property with generally level land in the front
    • Rugged terrain in the back for views and outdoor space
    • Utilities available: water, private sewer, and electricity
    • King’s Point Cove amenities nearby include golfing, a pool, kayaking, paddle boarding, fishing, and a resort restaurant
    • Offered at $150,000

    Overview

    Rare lakefront opportunity at King’s Point Cove in Brownwood, Texas, offered as a buildable land parcel with established oak trees. The property is generally level toward the front, offering a workable site for a future home, while the back portion is characterized by rugged terrain that can help shape how you develop and enjoy the land. This is a natural, Texas-style setting with a true waterfront backdrop.

    Water, sewer, and electricity are available, supporting straightforward planning for residential or vacation use. King’s Point Cove also offers on-site recreation including golfing, a pool, and water activities such as kayaking, paddle boarding, and fishing, along with dining at the resort restaurant. The combination of lakefront views and a recreational community environment may appeal to buyers looking for either a full-time residence or a weekend retreat.

    Because the lot includes a more level front area plus variation in topography toward the rear, it may suit buyers who want flexibility in siting, yard design, and outdoor living spaces. Utilities availability can streamline early development discussions. For investors or owner-builders seeking a lakeside setting within an amenity-rich resort community, this parcel provides a strong foundation to create a custom property that fits the land’s natural character.
    Property Profile Location Intelligence

    Current Use by Public Records

    Waterfront Land

    Map

    City
    Brownwood
    County
    Brown
    State
    Texas
    Longitude
    -99.038475
    Latitude
    31.809326

    Nearby Similar for Sale

    • $590,000

      Highly Visible Office Building

      Long-term leased office building with private offices, collaborative space, and parking for about 30 vehicles.
      1423 Coggin Avenue, Brownwood, TX 76801
      View Details
    • $312,500

      Automotive Shop with Paint Booth

      Own a turnkey automotive-focused facility with a roll-up door, paint booth, and climate-controlled office and lobby space.
      1301 Burney Drive, Brownwood, TX 76801
      View Details
    • $3,500,000
      6,354 SF

      Iconic Restaurant Turnkey Opportunity

      Established restaurant with drive-thru, recipes, staff, and training included.
      4412 S Hwy 377, Brownwood, TX 76801
      View Details
    • $169,000

      Remodeled Drive-Through Retail Building

      Move-in ready building with a drive-through window and private office, suited for retail, food service, or professional use.
      2810 4th Street, Brownwood, TX 76801
      View Details
    • $159,000

      Retail Development Opportunity with Highway Frontage

      High-visibility retail/land parcel with highway frontage, ready for redevelopment with renovation work and removal of two back structures.
      709 W Commerce, Brownwood, TX 76801
      View Details
    • $695,000

      Historic Restaurant and Bar Building

      A fully renovated historic property with restaurant and bar improvements, commercial kitchen, and an outdoor patio with stage.
      102A Fisk Avenue, Brownwood, TX 76801
      View Details
    • $265,000

      Restored Retail Storefront with Vault

      Meticulously restored storefront with a working walk-in vault, original hardwood and glass front, plus brand-new HVAC, plumbing, and electrical.
      301 Brown St., Brownwood, TX 76801
      View Details
    • $1,900,000

      Turn-Key Liquor Store with Drive-Thru

      Established, fully equipped liquor retail operation with a drive-thru window, insulated metal building, and included inventory.
      1001 Vine Street, Brownwood, TX 76801
      View Details
    • $165,000

      Flex Industrial Property with Ample Parking

      All-electric 24' x 64' flex building on a parking-friendly lot, currently income-producing with an annual tenant lease.
      2218 Brown Street, Brownwood, TX 76801
      View Details
    • $717,900

      Lakefront Land with Two-Level Dock

      Lakefront lot in a gated community, featuring an existing patio and two-level dock with slips and jet ski lift.
      977 Deepwater Road, Brownwood, TX 76801
      View Details
    • $920,675

      Commercial Development Land

      Large C2-zoned acreage positioned near major retailers and new development for flexible future projects.
      Market Place Blvd, Brownwood, TX 76801
      View Details
    • $724,900

      Lakefront Land with Private Dock

      Build-ready waterfront lot in a gated subdivision, featuring a dock with hydro-lift slip and jet ski slips.
      975 Deepwater Road, Brownwood, TX 76801
      View Details

    FAQs

    What type of property is this?
    Waterfront Land - Lakefront lot at King’s Point Cove with level front building area, rugged back terrain, and utilities available.
    Where is this waterfront land located?
    The property is located at Beacon Drive lot 290 Brownwood, TX.
    What is the asking price?
    The asking price for this property is $150,000.
    What are key features of this property?
    This property features: Lakefront property at King’s Point Cove with waterfront and lakefront features; Established oak trees on the property with generally level land in the front; Rugged terrain in the back for views and outdoor space
    (325) 998-0732
    We can help!
    Listing Contact
    Roland Graves
    Real Estate License ID: 0545948
    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
    Beacon Drive lot: 290, Brownwood, TX 76801
    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!