Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    80 Acres of Agricultural Land Title is generated by Realmo AI

    Tbd Fm 3132 Ws, Klondike, TX 75448

    View on Map
    Claim this Listing
    New
    For Sale
    Under Contract
    $843,591

    Unimproved Land - Klondike, TX

    Type:Unimproved Land
    Lot size:
    80.34 Acres
    Added:
    May 8, 2026
    Days on Market:
    3
    Last Refresh:
    May 10 at 11:06 pm

    Property Features for Tbd Fm 3132 Ws

    General Information

    Property type
    Land
    Property subtype
    Unimproved Land
    Standard status
    Active Under Contract
    APN
    2197
    Lot size
    80.34 Acres

    Building Details

    Architectural style
    Other

    We can help!

    Listing Contact
    Brenda Stewart
    Brenda Stewart

    Listing agent Brenda Stewart License #0533475

    Listing office Stewart Realty & Associates 40 East Side Sq, Cooper, TX

    Listing date May 8, 2026

    MLS# 20588968 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

    • 80‑acre tract in Ag use
    • Three ponds and a large barn on the property
    • Approximately 3887 ft of road frontage
    • Minutes from Johns Creek Boat Ramp at Cooper Lake
    • Close proximity to Commerce and Texas A&M University
    • Potential to be sold in two separate tracts

    Overview

    This 80-acre tract, currently in agricultural use, features three ponds and a large barn. Located minutes from Johns Creek Boat Ramp at Cooper Lake, the property offers opportunities for building a home and ranch. The land provides space for various activities, including fishing, hunting, and ATV riding. With approximately 3887 feet of road frontage, the property is situated close to Commerce and Texas A&M University. The land is currently leased for cattle and could potentially be sold in two separate tracts. The land will be restricted to no mobile or manufactured homes.
    Location Intelligence

    Current Use by Public Records

    Ranches

    Map

    City
    Klondike
    County
    Delta
    State
    Texas
    Longitude
    -95.8032
    Latitude
    33.2995

    Nearby Similar for Sale

    • $369,500

      Productive Farmland in Klondike, TX

      48 acres of versatile land suitable for agricultural or residential use.
      48ac CR 2165, Klondike, TX 75440
      View Details
    • $49,000

      Land with Shop and Cottage

      One-acre lot with shop, cottage, and utility hookups.
      5838 Farm Road 1528, Klondike, TX 75448
      View Details
    • $1,375,000
      4,305 SF

      Klondike Ranch with Two Residences

      Upscale ranch living with two residences on 50+ acres.
      836 Fm-2068, Klondike, TX 75448
      View Details
    • $482,874

      69-Acre Recreation and Ag Parcel

      Recreation and agriculture parcel in Klondike, Texas, near Cooper Lake.
      0000 County Road 2085, Klondike, TX 75448
      View Details
    • $98,500

      2-Acre Tract in Klondike, TX

      2-acre tract with scattered oak trees, ideal for building.
      Tbd Fm 1531, Klondike, TX 75448
      View Details
    • $445,500

      Acreage Near W Fork Jernigan Creek

      33 acres near creek, pond, and future Ralph Hall Lake.
      Tbd CR 2068, Klondike, TX 75448
      View Details
    • $20,000

      Acre of Land in Klondike

      One acre of wooded land with mature trees near Commerce.
      Tbd CR 2045, Klondike, TX 75448
      View Details
    • $134,000

      Land Near Cooper Lake

      10.72 acres near Klondike Boat Ramp and Cooper Lake.
      Tbd County Road 2025, Klondike, TX 75448
      View Details

    FAQs

    What type of property is this?
    Ranch - 80-acre agricultural tract with ponds and a large barn.
    Where is this ranch located?
    The property is located at Tbd Fm 3132 Ws Klondike, TX.
    What is the asking price?
    The asking price for this property is $843,591.
    What are key features of this property?
    This property features: 80‑acre tract in Ag use; Three ponds and a large barn on the property; Approximately 3887 ft of road frontage
    (903) 243-0379
    We can help!
    Listing Contact
    Brenda Stewart
    Brenda Stewart
    Real Estate License ID: 0533475
    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 Fm 3132 Ws, Klondike, TX 75448
    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!