Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    TBD803 Bay Breeze Dr Brownwood, TX 76801
    Property profile & analytics

    TBD803 Bay Breeze Dr, Brownwood, TX 76801

    View on Map
    • Golf courses & driving ranges
    • 0.43 lot acres
    Off-Market
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Golf courses & driving ranges

    Property Details for TBD803 Bay Breeze Dr

    Lot size
    0.43 lot acres
    Property type
    Golf courses & driving ranges
    Property subtype
    Specialty properties

    Description

    This exceptional .43-acre lot, located at TBD803 Bay Breeze Dr, Brownwood, TX 76801, presents a unique opportunity in the desirable Kings Point Cove Resort community. Situated on a quiet, paved street ending in a cul-de-sac, this interior lot boasts mature trees and is ready for immediate development. Enjoy the convenience of readily available utilities. The property's location offers easy access to the beauty of nearby Lake Brownwood. Ownership includes four complimentary rounds of golf per month at the 18-hole Hideout Golf Club, plus unlimited access to a wealth of resort amenities. These amenities include two swimming pools, a hot tub, two playgrounds, a sand volleyball court, driving range, putting green, fishing pond, resort lodge, RV park, cabins, and more. A private community boat dock on Lake Brownwood is nearing completion. This level lot provides great building sites within a thriving resort community, making it an ideal investment for those seeking a tranquil yet amenity-rich lifestyle. The asking price is $7,000.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Brownwood
    County
    Brown
    State
    Texas
    Longitude
    -99.0419
    Latitude
    31.7899

    Comparable in this City

    • Value Estimation by Request
      0.73 Acres

      720 Safe Hbr Dr

      Golf courses & driving ranges
      720 Safe Hbr Dr, Brownwood, TX 76801
      View Details
    • Value Estimation by Request
      0.31 Acres

      993 Longview Dr

      Golf courses & driving ranges
      993 Longview Dr, Brownwood, TX 76801
      View Details
    • Value Estimation by Request
      0.44 Acres

      257 Feather Bay Dr

      Golf courses & driving ranges
      257 Feather Bay Dr, Brownwood, TX 76801
      View Details
    • Value Estimation by Request
      0.30 Acres

      TBD949 Feather Bay Dr

      Golf courses & driving ranges
      TBD949 Feather Bay Dr, Brownwood, TX 76801
      View Details
    • Value Estimation by Request
      0.33 Acres

      609 Feather Bay Dr

      Golf courses & driving ranges
      609 Feather Bay Dr, Brownwood, TX 76801
      View Details
    • Value Estimation by Request
      0.25 Acres

      584 Breezy St

      Golf courses & driving ranges
      584 Breezy St, Brownwood, TX 76801
      View Details

    Similar Nearby for Sale

    • $59,000
      0.73 Acres

      Lake Brownwood Golf Course Lot

      Prime .73-acre lot, resort amenities
      720 Safe Hbr Dr, Brownwood, TX 76801
      View Details
    • Contact for pricing
      0.28 Acres

      Golf Club Membership Residential Lot

      Buildable lot that includes membership access to The Hideout Golf Club and Resort amenities.
      Falcon Dr, Brownwood, TX 76801
      View Details
    • Contact for pricing

      Versatile Warehouse with Office Space

      23,515 sq ft facility on 2.87 acres in Brownwood.
      3300 Milam Dr, Brownwood, TX 76801
      View Details
    • Contact for pricing
      10,282 SF

      Versatile 10,000+ SF Building

      Adaptable 10,000+ SF building ready for your project.
      2719 Austin Ave, Brownwood, TX 76801
      View Details
    • $114,000

      Coggin Avenue Commercial Property

      Commercial property for sale on Coggin Avenue, Brownwood, Texas.
      2408 Coggin Ave, Brownwood, TX 76801
      View Details
    • $206,885

      Land for Sale

      Land available on Morris Sheppard Drive, Brownwood, TX 76801
      11 Morris Sheppard Dr, Brownwood, TX 76801
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      2,651 SF

      Medical Office Near Hendrick Medical

      Equipped medical office near Hendrick Medical Center, for sale or lease.
      106 S Park Dr, Brownwood, TX 76801
      View Details
    • Contact for pricing
      153,959 SF

      Commerce Square Retail Space in Brownwood, TX

      Brownwood retail space: 4,100 sq ft available.
      509 Commerce St, Brownwood, TX 76801
      View Details
    • $1,000 /Mo
      10,454 SF

      Medical Office Suite for Lease

      Well-suited medical suite with an exam room and private office, plus shared break room access in a multi-practice building.
      2510 Crockett Dr, Brownwood, TX 76801
      View Details
    • $1,750 /Mo
      10,454 SF

      Medical Office Suite with Exam Rooms

      Functional suite with multiple exam rooms and shared amenities, designed for a range of medical practices including a medical spa.
      2510 Crockett Dr, Brownwood, TX 76801
      View Details
    • Contact for pricing
      7,500 SF

      Downtown Brownwood Office Space Available

      Renovated office space in downtown Brownwood with flexible configurations.
      700 Carnegie St, Brownwood, TX 76801
      View Details
    • Contact for pricing
      1,536 SF

      Restored Building in Brownwood Heart

      Meticulously restored 1530 sqft building with original features for lease.
      301 Brown St, Brownwood, TX 76801
      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.
    TBD803 Bay Breeze Dr
    Brownwood, TX 76801
    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
    TBD803 Bay Breeze Dr, 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!