Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    589 Co Rd Llano, TX 78643
    Back to Search
    Property profile & analytics

    589 Co Rd Llano, TX 78643

    View on Map
    • Land
    • 29.50 lot acres
    Off-Market
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Land

    Property Details for 589 Co Rd

    Lot size
    29.50 lot acres
    Property type
    Land

    Description

    This exceptional 30-acre Texas Century Ranch presents a unique income opportunity, boasting a 4,300 sq ft barndominium. The property features four bedrooms and three bathrooms, comfortably accommodating up to fifteen guests. The barndominium includes a commercial-grade kitchen equipped with a 48" gas downdraft range, full-size refrigerator and freezer, food warmer, and a large island with seating. The master suite is highlighted by a glass ceiling offering stargazing opportunities, a custom rock shower, and a soaking tub for two. Outdoor amenities include a wrap-around porch providing pastoral views, a carport, a storage building, and a cement tennis/basketball court. The ranch itself is situated on rolling hills, abundant with oak trees and wildlife. Its convenient location offers proximity to the Llano River (with swimming and boating access), the charming town of Castell (featuring a country bar, dance hall, and restaurant), Llano, Fredericksburg, and Austin (within a 2-hour drive). The property's zoning is country, and it's priced at $957,000, or $33,233.33 per acre. This remarkable property offers a blend of historical charm, modern amenities, and significant income potential. The property is located at 589 Co Rd 105A, Llano, TX 78643.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Llano
    County
    Llano
    State
    Texas
    Longitude
    -98.962
    Latitude
    30.6431

    Comparable in this City

    • Value Estimation by Request
      4.64 Acres

      4044 Co Rd

      Land • 4.64 Acres
      4044 Co Rd, Llano, TX 78643
      View Details
    • Value Estimation by Request
      3.11 Acres

      Legion Dr

      Distribution properties • 10,500 SF
      0 Legion Dr, Llano, TX 78643
      View Details
    • Value Estimation by Request
      27.54 Acres

      Houston St

      Farms • 27.54 Acres
      0 Houston St, Llano, TX 78643
      View Details
    • Value Estimation by Request
      4,300 SF

      589 Co Rd

      Multifamily properties • 4,300 SF
      589 Co Rd, Llano, TX 78643
      View Details
    • Value Estimation by Request
      1.22 Acres

      705 Scott Dr

      Land • 1.22 Acres
      705 Scott Dr, Llano, TX 78643
      View Details
    • Value Estimation by Request
      0.11 Acres

      Grayson St

      VACANT COMMERCIAL LAND • 0.11 Acres
      Grayson St, Llano, TX 78643
      View Details

    Similar Nearby for Sale

    • $313,352
      10.19 Acres

      Llano Vacant Land Opportunity

      10.19 acres of vacant land with city utilities available.
      1919 N State Highway 16, Llano, TX 78643
      View Details
    • $355,000
      6.08 Acres

      Sunrise Beach Land Opportunity

      6+ acre property in Sunrise Beach Village with lake access.
      432 Sandy Mountain Dr, Sunrise Beach, TX 78643
      View Details
    • $325,000
      7.39 Acres

      Sunrise Beach Land with Views

      7.39 acres with ponds, creek, and Hill Country views.
      230 Sandy Mountain Dr, Sunrise Beach, TX 78643
      View Details
    • $402,925
      14.67 Acres

      Llano Vacant Land with Utilities

      14.67 acres of land with highway frontage and utilities.
      1919 N State Highway 16, Llano, TX 78643
      View Details
    • New
      $75,000
      0.23 Acres

      Sunrise Beach Land For Sale

      0.23 acre lot in Sunrise Beach, Texas.
      Sandy Mountain Dr, Sunrise Beach, TX 78643
      View Details
    • $1,010,800

      Land with Enchanting Views

      Land offering natural beauty, ponds, and views.
      3736-6 County Road 113, Llano, TX 78643
      View Details

    Similar Nearby for Lease

    • $1,200 /Mo

      Historic Commercial Space in Llano

      Charming 920 sq ft commercial space in historic Llano.
      115A W Main St, Llano, TX 78643
      View Details
    • $1,400 /Mo
      1,800 SF

      Llano Commercial Building For Lease

      1,800 SF commercial building for lease in Llano, TX.
      805 Bessemer Ave, Llano, TX 78643
      View Details
    • $3,800 /Mo
      5,000 SF

      Llano Commercial Space for Lease

      Commercial space with warehouse, office, and fenced lot for lease.
      107 Market St, Llano, TX 78643
      View Details
    • $1,500 /Mo

      Prime Location Office/Retail Space

      High-visibility space suitable for office or retail use.
      904 W Young St, Llano, TX 78643
      View Details
    • $5,500 /Mo
      14,810 SF

      Versatile Commercial Property in Llano

      Multi-use commercial space with high visibility in Llano, TX.
      1209 Bessemer Ave, Llano, TX 78643
      View Details
    • $800 /Mo
      30,492 SF

      Llano Commercial Property For Lease

      High-visibility commercial property with flexible space in Llano, Texas.
      1209A Bessemer Ave, Llano, TX 78643
      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.
    589 Co Rd
    Llano, TX 78643
    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
    589 Co Rd, Llano, TX, 78643
    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!