Sign Up Successful!
You now have access to more from Realmo!
Property Lookup
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    589 Co Rd Llano, TX 78643

    • Land
    • 4,300 SF
    OFF-MARKET
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Land

    Property Details for 589 Co Rd

    Year built
    2003
    Property size
    4,300 SF
    Property type
    Land
    Property subtype
    Farms

    Description

    This exceptional 30-acre Texas Century Ranch offers a unique blend of luxury and tranquility. The property boasts a stunning 4,300 square foot, two-story barndominium built between 2003 and 2008, featuring a spacious layout ideal for both personal enjoyment and potential short-term rentals. The home includes four bedrooms and three bathrooms, easily accommodating up to fifteen guests. The gourmet kitchen is equipped with high-end appliances, including a 48-inch gas downdraft range, full-size refrigerator and freezer, and a food warmer. The master suite is a true retreat, complete with a glass ceiling for stargazing, a custom rock shower, and a soaking tub for two. Other amenities include a wrap-around porch offering panoramic views, a carport, a storage building, and a cement tennis/basketball court. The ranch itself is characterized by rolling hills, mature oak trees, abundant wildlife, and is conveniently located just five minutes from the Llano River. Its location provides easy access to nearby towns like Llano (30 minutes west), Fredericksburg (45 minutes north), and Austin (110 minutes northwest), as well as the charming riverside community of Castell. The property is zoned for country use and has a single pad. This is a truly remarkable opportunity to own a piece of Texas history and enjoy a luxurious, peaceful lifestyle. The property is located at 589 Co Rd 105A, Llano, TX 78643, and is listed at $997,000. The APN is available upon request.

    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
      27.54 Acres

      Houston St

      Farms • 27.54 Acres
      0 Houston St, Llano, TX 78643
      View Details
    • 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
      29.50 Acres

      589 Co Rd

      Land • 29.50 Acres
      589 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
      1.22 Acres

      705 Scott Dr

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

      1010 Bessemer St

      Investment properties
      1010 Bessemer St, Llano, TX 78643
      View Details

    Similar Nearby for Sale

    • $599,900
      20.84 Acres

      Llano Ranch with Productive Soils

      20+ acre Llano ranch featuring a lake and workshop.
      520 N County Rd 520, Llano, TX 78643
      View Details
    • $3,892,000
      280.00 Acres

      Llano County Ranch Land

      280-acre ranch in NW Llano County with diverse terrain.
      N County Rd 404, Llano, TX 78643
      View Details
    • $17,041,760
      864.96 Acres

      Llano River Ranch Land

      Premier live water ranch with Llano River and creek frontage.
      000 Rd 102, Llano, TX 78643
      View Details
    • Contact for pricing

      Llano Farm and Ranch Estate

      Farm estate in Llano, Texas with agricultural and recreational potential.
      1110 E College St, Llano, TX 78643
      View Details
    • $3,660,170
      118.07 Acres

      Llano River Ranch Land

      Premier Llano River ranch with diverse features and stunning views.
      000 Rd 102, Llano, TX 78643
      View Details
    • $1,454,000
      66.06 Acres

      Llano Hunters' Paradise with Views

      66-acre Llano property with barndo, wells, pond, and deer blinds.
      948 Rd 314, 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

    Google sign-in failed. Please try again or use another login method.
    Create New Password
    • At least 8 characters
    • Contains both letters and numbers
    • Contains uppercase and lowercase letters
    • At most 32 characters
    • Password required
    • Password reset link has expired. Please request a new one.