Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    158 Private Road 221 Aquilla, TX 76622
    Back to Search
    Property profile & analytics

    158 Private Road 221 Aquilla, TX 76622

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

    Current Use by Public Records

    • Mobile home & RV parks

    Property Details for 158 Private Road 221

    Year built
    2024
    Lot size
    0.46 lot acres
    Property type
    Mobile home & RV parks
    Property subtype
    Campgrounds

    Description

    This exceptional investment opportunity presents a fully occupied, four-pad RV park in Aquilla, Texas, boasting stunning Hill Country views near the Brazos River. Built in 2024, this turnkey operation sits on a 0.463-acre lot and features individual septic systems, water hookups (50/30/20 amp connections), and attractive picnic pergolas with solar lighting for each pad. Currently generating a $14,700 annual NOI and an 18.61% cap rate, the park commands a 100% occupancy rate (as of March 15, 2024). The asking price is $79,000, or $19,750 per unit. Current lease agreements range from $400 to $450 monthly. The property is conveniently located 15 minutes from amenities like Starbucks and the Czech Stop in West, Texas, and within easy reach of Lake Whitney and Waco. The existing office/cabin building offers potential for value-add opportunities, such as a laundromat or snack bar. Additional space allows for expansion with features like a dog park or extra amenities. Owner financing is available with a 20% down payment and 8% interest on a 3-year note. This is a rare chance to acquire a high-performing, established RV park with significant upside potential in a desirable location. The property is zoned N/A. The private road serves a mixed-use community.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Aquilla
    County
    Hill
    State
    Texas
    Longitude
    -97.2929
    Latitude
    31.8119

    Comparable in this City

    • Value Estimation by Request
      1,120 SF

      Pr 202

      COMMERCIAL (GENERAL) • 1,120 SF
      Pr 202, Aquilla, TX 76622
      View Details
    • Value Estimation by Request
      60.00 Acres

      Tbd Fm 1304

      Farms • 60.00 Acres
      0 Tbd Fm 1304, Aquilla, TX 76622
      View Details
    • Value Estimation by Request
      16.26 Acres

      Hc 2200

      INDUSTRIAL (GENERAL) • 16.26 Acres
      Hc 2200, Aquilla, TX 76622
      View Details
    • Value Estimation by Request
      29.66 Acres

      1029 Hcr 2200

      COMMERCIAL (GENERAL) • 29.66 Acres
      1029 Hcr 2200, Aquilla, TX 76622-2456
      View Details
    • Value Estimation by Request
      2.59 Acres

      5 Riversidce Dr

      Land • 2.59 Acres
      5 Riversidce Dr, Aquilla, TX 76622
      View Details
    • Value Estimation by Request
      643 SF

      Richards At Treadwell E

      COMMERCIAL (GENERAL) • 643 SF
      Richards At Treadwell E, Aquilla, TX 76622
      View Details

    Similar Nearby for Sale

    • $287,000
      15.00 Acres

      15 Acres in Aquilla, TX

      15 acres in Aquilla ISD with 18,500 sqft barn.
      168 Private 21146, Aquilla, TX 76622
      View Details
    • $756,320
      46.92 Acres

      Land For Sale in Aquilla

      46.92 acres of unimproved land in Aquilla, Texas.
      E Hcr 2224, Aquilla, TX 76622
      View Details
    • $399,000
      8.67 Acres

      Prime Commercial Land Opportunity

      8.67-acre commercial land with high visibility and accessibility.
      2114 Fm 933, Aquilla, TX 76622
      View Details
    • $525,000
      10.00 Acres

      Brazos River Frontage Land

      10 acres of premier Brazos River frontage in Aquilla, TX.
      101 Private Rd 22011, Aquilla, TX 76622
      View Details
    • $8,995,000

      Central Texas Ranch with Spring-Fed Lake

      843-acre ranch featuring a 13-acre spring-fed lake.
      345 Fm 933, Aquilla, TX 76622
      View Details
    • $202,500
      3.50 Acres

      Riverside Land with Brazos River Frontage

      3.5 acre homesite with 200 feet of Brazos River frontage.
      6 Rose Way, Aquilla, TX 76622
      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.
    158 Private Road 221
    Aquilla, TX 76622
    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
    158 Private Road 221, Aquilla, TX, 76622
    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!