Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
Last 24 HoursLast 24 Hours

$578,000

NAL Estimated Property Value

420 Beadle Rd, Gatesville, TX, 76528

Off MarketInfo
Beds3 Beds
Baths2 Bath
Baths2,421 Sq Ft
price_per_sqft$200.33 / sqft
Year BuiltBuilt in 1976

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 1Bathrooms Full 1
Garage AvailableGarage Available
HeatingHeating
CoolingCooling
AppliancesGas Water Heater
FlooringLaminate, Tile, Wood

Exterior

Exterior FeaturesStorage, Other, Garden
Lot Size24.39 acres

Building Information

Year Built1976
Stories3
Garage Spaces2

Land Information

APN0-52-00-1640
Lot Number78-79
SubdivisionKing Country Ranch
Land UseResidential
Legal DescriptionKING COUNTRY RANCH, LOT 78 & 79, ACRES 24.392
Census Tract010102
Assessed Land Value$217,140
Assessed Improvement Value$123,650
Assessment Year2025

About this property

First Time Offered For Sale 24 Acre Homestead, 10 minutes from Gatesville in King Community off of FM1783 at 420 Beadle Gatesville TX 76528, the main house sits atop a hill and was built in 1976, overlooking a valley if you cut down some of the trees behind the home and it has 2 ponds and a garden area. It has road frontage on a county road as well as Beadle Rd with a great building site on the back of the property which may offer views of the valley as well. It features wood on the floors, walls, and ceiling for a true cabin vibe., with lots of windows, and architectural ceilings. Located just 45 minutes outside of Waco, and 30 minutes outside of Fort Hood, the property also features a large workshop, pole barn, and cabin for hobbyists. There are also 24 +/- acres for your farm and ranch goals. The home does need the trim work to be finished and painting to brighten it up. Which is why they priced it below the market price. So please try and look through the items. Lots of potential with this property. Come look and see if you can make this your dream property. Easy to show.

Investor Tools

Property Icon
$578,000
Estimated Property Value
$0Estimated Mortgage Balance
$578,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,468 /month
Positive
Cash Flow Estimate:
$1,156 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$556/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,779
$340,790
2025
$217,140
$123,650
$340,790
No

Tax History

Year
Tax Paid
Assessed Value
2024
$3,779
$340,790

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$578,000
100%
0%
$0/mo

Learn About the Market: Opportunity in Texas

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore Texas Explore This Area
Population Growth

Population Growth

~1.3% annually

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$283,800

Unemployment Rate

Unemployment Rate

4.3%

Price Trend

Price Trend

Flat

New Permits

New Permits

158,121

City: Gatesville

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

420 Beadle Rd | Property Details | No Agent List