Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    204 Tx-31 Mount Calm, TX 76673
    Back to Search
    Property profile & analytics

    204 Tx-31, Mount Calm, TX 76673

    View on Map
    • Retail properties & Spaces
    • 4,142 SF
    • 3.10 lot acres
    Off-Market
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Retail properties & Spaces

    Property Details for 204 Tx-31

    Year built
    1980
    Lot size
    3.10 lot acres
    Property type
    Retail properties & Spaces
    Property subtype
    Restaurants

    Description

    This exceptional investment opportunity in Mount Calm, Texas, presents a unique blend of commercial and residential properties situated on a sizable 3.1-acre lot. The property boasts three buildings totaling 4,142 square feet, offering diverse income streams and redevelopment potential. The main building, constructed in 1980, comprises 2,565 square feet and features a former bank and private investigator's office, complete with multiple office spaces, bathrooms, a large conference area, a vault, and a welcoming lobby with a fireplace. This building is ideal for professional office use. A second building is a mobile home currently rented on a month-to-month basis. The third building offers 1,152 square feet of flexible space, perfect for conversion into a cafe, convenience store, or similar retail use. The property is conveniently located on Highway 31, offering excellent visibility and accessibility. Its strategic location provides easy access to Bellmead (17 minutes) and downtown Waco (28 minutes). Currently vacant, this property presents a chance for immediate ROI through leasing or a long-term vision through redevelopment. The permitted zoning is C, allowing for a variety of commercial uses. The asking price is $279,000, representing a compelling value at approximately $67 per square foot. This multi-tenant property offers a rare opportunity to acquire a versatile and well-positioned investment in a growing Texas market. The property is for sale by owner.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Mount Calm
    County
    Hill
    State
    Texas
    Longitude
    -96.8861
    Latitude
    31.761

    Comparable in this City

    • Value Estimation by Request
      331.64 Acres

      3255 County Rd

      Farms
      3255 County Rd, Mount Calm, TX 76673
      View Details
    • Value Estimation by Request
      67.31 Acres

      4648 Fm147

      Land
      4648 Fm147, Birome, TX 76673
      View Details
    • Value Estimation by Request
      8.86 Acres

      789 County Rd

      Farms
      789 County Rd, Mount Calm, TX 76673
      View Details
    • Value Estimation by Request
      0.18 Acres

      Allyn Ave

      VACANT COMMERCIAL LAND
      Allyn Ave, Mount Calm, TX 76673
      View Details
    • Value Estimation by Request
      0.15 Acres

      Allyn Ave

      VACANT COMMERCIAL LAND
      Allyn Ave, Mount Calm, TX 76673
      View Details
    • Value Estimation by Request
      1,800 SF

      109 Allyn Ave

      COMMERCIAL (GENERAL)
      109 Allyn Ave, Mount Calm, TX 76673
      View Details

    Similar Nearby for Sale

    • $70,000
      1.00 Acre

      One Acre Vacant Lot

      One acre vacant lot in a beautiful country setting.
      Tbd Hcr 3363, Mount Calm, TX 76673
      View Details
    • $32,000
      1.24 Acres

      Expansive Vacant Land in Mount Calm

      1.24 acres of land perfect for a private retreat.
      Off Hcr 3255, Mount Calm, TX 76673
      View Details
    • New
      $150,000
      10.00 Acres

      10 Acres Unimproved Land Available

      10 acres of unimproved land perfect for a rural oasis.
      8 Fm 339, Mount Calm, TX 76673
      View Details
    • $70,000
      1.00 Acre

      One Acre Vacant Land

      One acre vacant lot in a peaceful country setting.
      Tbd Hl Co Rd 3363, Mount Calm, TX 76673
      View Details
    • $120,000
      6.00 Acres

      6 Acres in Mount Calm

      Turn-key lot with utilities for affordable country living near Waco.
      6 Fm 339, Mount Calm, TX 76673
      View Details
    • Contact for pricing
      0.48 Acres

      Residential Land in Mount Calm

      Unimproved land suitable for a home, barndominium, or mobile home.
      210 S Seeley Ave, Mount Calm, TX 76673
      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.
    204 Tx-31
    Mount Calm, TX 76673
    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
    204 Tx-31, Mount Calm, TX, 76673
    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!