Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Productive Farmland West of Vernon Title is generated by Realmo AI

    Tbd County Rd 81 S, Vernon, TX 76384

    View on Map
    Claim this Listing
    New
    For Sale
    Under Contract
    $195,000

    Unimproved Land - Vernon, TX

    Type:Unimproved Land
    Lot size:
    120.00 Acres
    Added:
    May 7, 2026
    Days on Market:
    6
    Last Refresh:
    May 12 at 8:06 am

    Property Features for Tbd County Rd 81 S

    General Information

    Property type
    Land
    Property subtype
    Unimproved Land
    Standard status
    Active Under Contract
    APN
    6838001
    Lot size
    120.00 Acres

    Building Details

    Architectural style
    Other

    We can help!

    Listing Contact
    Benjamin Belew

    Listing agent Benjamin Belew License #0562157

    Listing office Legacy Properties 1915 Pease St, Vernon, TX

    Listing date May 7, 2026

    MLS# 20571282 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

    • Productive 120+ acre farm with 114.46 cultivatable acres.
    • Currently used for winter wheat and cotton production.
    • Existing farm tenant willing to continue lease, providing immediate income.
    • Flexible lease options: share crop (1/5 gross) or $3,000 annual cash lease.
    • Legal access via deeded easement, with potential for access via existing gravel road.
    • Two oil wells on the property generate passive income without interfering with farming.

    Overview

    This productive farm encompasses approximately 120 acres in Wilbarger County, Texas, situated to the west of Vernon. The land is unimproved, featuring no structures. Legal access is provided via a 20 ft. wide deeded access easement from the south. According to the FSA, there are 114.46 cultivatable acres, with 5.49 acres allocated to a grass waterway along the northern boundary. The property is currently utilized for cultivating winter wheat and cotton. As a dry land farm without irrigation, crop production is subject to annual rainfall variations. The existing tenant is open to continuing the farm lease, if desired. The current farming lease operates on a share crop arrangement, allocating one-fifth of gross crop production to the landowner without crop expenses. Alternatively, this can be converted to an annual cash lease of $25 per acre, amounting to $3,000 per year. No mineral rights are owned and therefore will not be conveyed. The property includes two oil wells with tank batteries, both located on the far north end in a location that does not interfere with farm production.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Farms

    Map

    City
    Vernon
    County
    Wilbarger
    State
    Texas
    Longitude
    -99.3419
    Latitude
    34.1169

    Nearby Similar for Sale

    • $475,000
      13,797 SF

      Updated Commercial Building with Parking

      Versatile commercial building in Vernon, TX with convenient parking.
      1423 & 1501 Main Street, Vernon, TX 76384
      View Details
    • $833,000

      Vernon Ranch with Grazing Potential

      340-acre ranch featuring cross-fencing, water tanks, and native grasses.
      11000 County Road 110 W, Vernon, TX 76384
      View Details
    • $888,800

      Vernon, TX Unimproved Land

      88.88-acre land parcel suitable for energy development.
      11811 County Road 97 N, Vernon, TX 76384
      View Details
    • $115,900

      Vernon, TX Vacant Land

      11.59 acre tract ideal for homesite or horse property.
      10356 CR 106, Vernon, TX 76384
      View Details
    • $262,500
      1,559 SF

      Remodeled Home on 5.22 Acres

      Remodeled 3-bedroom home on 5.22 acres near Vernon, Texas.
      13672 St James Rd, Vernon, TX 76384
      View Details
    • $320,000

      Vernon, TX Dry Land Farm

      160-acre dry land farm for sale in Wilbarger County.
      Tbd County Road 112, Vernon, TX 76384
      View Details
    • $512,000

      160 Acres Near Vernon, TX

      Versatile land with agricultural potential and development opportunities.
      TBD CR 126 E. & 131 N, Vernon, TX 76384
      View Details
    • $170,000

      Spacious Land in Vernon, Texas

      8+ acres of vacant land ideal for development or investment.
      4601 Palmer Drive N, Vernon, TX 76384
      View Details
    • $165,375

      Wilbarger County Acreage For Sale

      24.5-acre property with paved road frontage near Vernon, Texas.
      3211 Eagle Street, Vernon, TX 76384
      View Details
    • $170,000
      361,969 SF

      Spacious Land For Sale

      8+ acres of vacant land ideal for development or investment.
      4601 Palmer Drive, Vernon, TX 76384
      View Details
    • $1,353,850

      Backgrounding Operation for Sale

      Efficient backgrounding operation with included equipment near Vernon, TX.
      10405 County Road 106 W, Vernon, TX
      View Details
    • $90,750

      16.5 Acres Vacant Land, Vernon

      16.5-acre lot near Vernon Elementary School, suitable for development.
      4807 Yamparika Street, Vernon, TX 76384
      View Details

    FAQs

    What type of property is this?
    Farm - 120-acre farm in Wilbarger County, TX, cultivatable acres.
    Where is this farm located?
    The property is located at Tbd County Rd 81 S Vernon, TX.
    What is the asking price?
    The asking price for this property is $195,000.
    What are key features of this property?
    This property features: Productive 120+ acre farm with **114.46 cultivatable acres**.; Currently used for winter wheat and cotton production.; Existing farm tenant willing to continue lease, providing **immediate income**.
    (940) 357-9940
    We can help!
    Listing Contact
    Benjamin Belew
    Real Estate License ID: 0562157
    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
    Tbd County Rd 81 S, Vernon, TX 76384
    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!