Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    11296 Hwy 87 La Vernia, TX 78121
    Back to Search
    Property profile & analytics

    11296 Hwy 87 La Vernia, TX 78121

    View on Map
    • Mobile home & RV parks
    • 12.95 lot acres
    Off-Market
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Mobile home & RV parks

    Property Details for 11296 Hwy 87

    Lot size
    12.95 lot acres
    Property type
    Mobile home & RV parks
    Property subtype
    Mixed-use properties

    Description

    This exceptional 12.95-acre multi-use property in La Vernia, Texas, presents a compelling investment opportunity. Located on US Hwy 87 W, this land boasts significant highway frontage in a commercially developed area just outside city limits. The property includes a developed mobile home park with one mobile home currently leased for $1,750 per month on a 12-month lease, and an additional tenant-owned home site rented for $400 monthly. A large barn is also included, currently used with the residential units but potentially leasable separately for business or storage. The mobile home park has been engineered and designed for 38 units, with plans and permits in place. The property also features 1.91 acres zoned for commercial use, complete with a new utility pole and meter for commercial power. A water well is on-site. A significant investment of approximately $50,000 has already been made in a Texas Department of Transportation-approved entrance. The seller owns additional new and used mobile home units available for purchase at a discounted price, providing an immediate opportunity to expand the park's rental income. This property offers a unique blend of existing income streams and significant value-add potential, making it an ideal investment for those seeking a diversified portfolio. The seller is motivated and open to discussing the project's potential. The property is located in Wilson County, Texas, zip code 78121. Detailed engineering plans and park information are available upon request. This is a turnkey opportunity with significant upside potential.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    La Vernia
    County
    Wilson
    State
    Texas
    Longitude
    -98.0985
    Latitude
    29.3332

    Comparable in this City

    • Value Estimation by Request
      2.84 Acres

      8915 Hwy 87

      Mixed-use properties • 2.84 Acres
      8915 Hwy 87, La Vernia, TX 78121
      View Details
    • Value Estimation by Request
      2,188 SF

      409 Shady Ln

      Farms • 2,188 SF
      409 Shady Ln, La Vernia, TX 78121
      View Details
    • Value Estimation by Request
      57.90 Acres

      Las Palomas Dr

      Land • 57.90 Acres
      0 Las Palomas Dr, La Vernia, TX 78121
      View Details
    • Value Estimation by Request
      1.20 Acres

      Us-87

      Land • 1.20 Acres
      0 Us-87, La Vernia, TX 78121
      View Details
    • Value Estimation by Request
      9.93 Acres

      2318 Warncke Rd

      Land • 9.93 Acres
      2318 Warncke Rd, La Vernia, TX 78121
      View Details
    • Value Estimation by Request

      1035 Seguin

      COMMERCIAL (GENERAL)
      1035 Seguin, La Vernia, TX 78121
      View Details

    Similar Nearby for Sale

    • $535,000

      Land Available in La Vernia

      Land for sale on County Road 317, La Vernia, TX.
      1208 County Road 317, La Vernia, TX 78121
      View Details
    • $93,000

      Land Available in Wilson County

      Land for sale in La Vernia, Wilson County, Texas.
      104 Dragonfly Dr, La Vernia, TX 78121
      View Details
    • $199,000
      5.99 Acres

      Unrestricted Land Near La Vernia

      Nearly 6 acres of unrestricted land close to La Vernia.
      175 Smith Ln, La Vernia, TX 78121
      View Details
    • $446,800
      18.55 Acres

      La Vernia Land Opportunity

      18.549 acres in La Vernia ISD with fencing.
      Fm 539, La Vernia, TX 78121
      View Details
    • New
      $160,000
      Pending

      Unrestricted Wooded Land in La Vernia

      4 acres of unrestricted, secluded land with mature hardwood trees.
      165 Littlehorn Ln, La Vernia, TX 78121
      View Details
    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.
    11296 Hwy 87
    La Vernia, TX 78121
    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
    11296 Hwy 87, La Vernia, TX, 78121
    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!