Add Listing
Property Lookup
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    20 County Road Nw 1030 Mount Vernon, TX 75457
    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    20 County Road Nw 1030 Mount Vernon, TX 75457

    View on Map
    • Commercial real estate
    • 1,332 SF
    • 5.13 lot acres
    For Sale
    $725,000
    View Listing →
    RV Park with Highway Frontage For Sale
    $725,000
    5.13 Acres

    RV Park with Highway Frontage

    RV park featuring full hook-ups, house, and highway frontage.

    Mount Vernon, TX
    View Listing
    Property ID
    US82-7852480
    The Realmo ID is a unique identifier assigned to every property, incorporating country codes and precise geo-coordinates for 300x300-foot land blocks. It enables standardized data collection and seamless integration of disparate sources such as ownership, tax, title data and physical specifications. By aggregating current and historical records, the Realmo ID powers advanced analytics and delivers deep, verifiable insights for real estate professionals.
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • The Lazy Frog RV Park / Campground & RV Park

    Property Details for 20 County Road Nw 1030

    Year built
    1970
    Lot size
    5.13 lot acres
    Property size
    1,332 SF
    Property type
    Commercial real estate
    APN
    00737-00000-00011-000000
    APU
    7370000000011000000

    Description

    This exceptional 49-unit RV park in Mount Vernon, Texas presents a compelling investment opportunity. Situated on 5.13 acres at 20 County Rd NW 1030, 75457, this Class B property boasts 48 full hook-up RV spaces, featuring 30/50 amp electric service. 31 of these spaces were recently installed and are separately metered. The property also includes a 1,700 sq ft, three-bedroom, 1.5-bathroom stick-built house currently occupied by a long-term onsite manager responsible for maintenance and mowing. Additional amenities include a 16x30 onsite office building, free WiFi, security cameras, a fenced perimeter, and pet-friendly accommodations. The park benefits from ample shade, a significant number of long-term residents, and extensive road frontage (over 400 ft of highway frontage and over 300 ft of county road frontage). Utilities are included in the rent. Built in 2009 and renovated in 2024, the park offers significant value-add potential through rent increases to match local competitor pricing, billing back electricity to the 31 newly metered spaces, targeted advertising to boost occupancy, and the addition of a laundry facility within the existing 16x30 building. The current NOI is $54,987, with a pro-forma NOI of $129,800 and a pro-forma cap rate of 15.73%. The asking price is $825,000, representing a price per unit of $16,836.73. Seller financing is available.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Get a detailed, property-specific estimation — fast and free

    Location Insight

    • Map
    • Local Demand
    City
    Mount Vernon
    County
    Franklin
    State
    Texas
    Longitude
    -95.2265
    Latitude
    33.216

    Property Tax & Assessments

    Tax date
    Tax Amount
    Assessed Land Value
    Assessed Improvement Value
    Total Assessed Value
    Applied Tax Rate
    Land Market Value
    Improvement Market Value
    Total Market Value
    2021
    $2,288
    $102,230
    $220,780
    $323,010
    -
    $102,230
    $220,780
    $323,010

    Comparable in this City

    • Value Estimation by Request
      1.57 Acres

      Mount

      COMMERCIAL (GENERAL) • 1.57 Acres
      Mount, Vernon, TX 75457
      View Details
    • Value Estimation by Request
      0.32 Acres

      Mount

      COMMERCIAL (GENERAL) • 0.32 Acres
      Mount, Vernon, TX 75457
      View Details
    • Value Estimation by Request
      3.43 Acres

      Mount

      COMMERCIAL (GENERAL) • 3.43 Acres
      Mount, Vernon, TX 75457
      View Details
    • Value Estimation by Request
      7.68 Acres

      Mount

      COMMERCIAL (GENERAL) • 7.68 Acres
      Mount, Vernon, TX 75457
      View Details
    • Value Estimation by Request
      0.08 Acres

      Dallas

      COMMERCIAL (GENERAL) • 0.08 Acres
      Dallas, Mount Vernon, TX 75457
      View Details
    • Value Estimation by Request
      0.01 Acres

      Houston St

      COMMERCIAL (GENERAL) • 0.01 Acres
      Houston St, Mount Vernon, TX 75457
      View Details

    Similar Nearby for Sale

    • $799,000
      0.77 Acres

      Established Fitness Studio Business Opportunity

      Turnkey fitness studio with loyal client base and growth potential.
      204 E Main St, Mount Vernon, TX 75457
      View Details
    • Contact for pricing
      0.21 Acres

      Unimproved Land in Tall Tree

      Land with community amenities; tiny and mobile homes allowed.
      17 Sweet Gum Ln, Mount Vernon, TX 75457
      View Details
    • $320,000
      32.00 Acres

      32 Acres of Rural Land

      32 acres of pastureland near Mt. Vernon, Texas.
      SW Cr 3010, Mount Vernon, TX 75457
      View Details
    • Contact for pricing

      Residential Lot in Gated Subdivision

      Residential lot in a gated lake subdivision.
      Tbd Goliad, Mount Vernon, TX 75457
      View Details
    • $113,200
      13.30 Acres

      Mount Vernon Wooded Land Parcel

      13.3 acre wooded lot suitable for residential development.
      00 Cr 4131, Mount Vernon, TX 75457
      View Details
    • $1,955,340
      108.63 Acres

      108 Acres on I-30 Frontage

      108-acre ranch with I-30 frontage in Mount Vernon, TX.
      2110 SW Access Rd, Mount Vernon, TX 75457
      View Details
    View Listing
    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.
    20 County Road Nw 1030
    Mount Vernon, TX 75457
    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.
    Sign Up Successful!
    You now have access to more from Realmo!