Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Residential Lot in Pendleton Harbor Title is generated by Realmo AI

    822 Admiral Drive, Hemphill, TX 75948

    View on Map
    Claim this Listing
    For Sale
    Contact for pricing

    Land/Acreage - Hemphill, TX

    Lot size:
    0.24 Acres
    Added:
    Aug 26, 2025
    Days on Market:
    273
    Last Refresh:
    May 25 at 10:06 am

    Property Features for 822 Admiral Drive

    General Information

    Property type
    Land
    Property subtype
    Other
    Zoning
    Luf Rm Residential Md Single Family
    Standard status
    Active
    Lot size
    0.24 Acres

    Taxes and HOA fees

    Expense value
    150
    Expense
    Home Owner Assessments Fee
    Expense freq.
    Annually

    Building Details

    Architectural style
    Other

    We can help!

    Listing Contact
    Sheilah Martin

    Listing agent Sheilah Martin

    Listing office Martin's Real Estate Team 239 Swordfish, Hemphill, TX

    Listing date Aug 26, 2025

    MLS# 65106160 Listing URL

    Copyright © 2026 Deep East Texas MLS. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.

    HighLights

    • Prime location in Pendleton Harbor Subdivision, near the new SRA park at the Pendleton Bridge.
    • Enjoy access to community amenities: 9‑hole golf course, 2 boat ramps, playground, and pavilion.
    • Barndominiums are allowed.
    • Minimum home size of 800 sq. ft.
    • Site built homes only.
    • Easy access to State Hwy 21 and LA Hwy 6.

    Overview

    This 0.241-acre lot is located in the Pendleton Harbor Subdivision, near the new SRA park at the Pendleton Bridge. The subdivision offers a 9-hole golf course, two community boat ramps, a playground, and a community pavilion. Site-built homes are allowed, with a minimum size of 800 square feet. Barndominiums are also permitted. The property provides easy access to State Highway 21 and Louisiana Highway 6.
    Property Profile Location Intelligence

    Current Use by Public Records

    Residential land & home ...

    Suggested Use

    Hotel & Motel

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Hemphill
    County
    Sabine
    State
    Texas
    Longitude
    -93.765397
    Latitude
    31.477529

    Nearby Similar for Sale

    • $200,000
      2,022 SF

      Former Dairy Queen Restaurant Opportunity

      High-traffic commercial property with restaurant equipment in Hemphill, Texas.
      680 Sabine Street, Hemphill, TX 75948
      View Details
    • $1,900,000
      6,000 SF

      Restaurant, RV Park, Hotel, Cabin

      Restaurant, RV park, hotel rooms, and cabin on Toledo Bend Lake.
      9848 & 9920 Hwy 87 S, Hemphill, TX 75948
      View Details
    • $149,900
      817 SF

      Hemphill Commercial Building For Sale

      Well-known commercial building near Sabine County Hospital.
      2155 WORTH STREET, Hemphill, TX 75948
      View Details
    • $225,000
      6,988 SF

      Hemphill Retail Opportunity Near Lake

      Versatile commercial building near Toledo Bend Lake with high potential.
      5255 SH 21 E, Hemphill, TX 75948
      View Details
    • $350,000
      7,100 SF

      Retail Investment Property in Hemphill

      Commercial investment property with multiple income streams in Hemphill, TX.
      630 Sabine Street, Hemphill, TX 75948
      View Details
    • $225,000
      6,000 SF

      Commercial Building Near Toledo Bend

      Versatile commercial building on 1.312 acres near Toledo Bend Lake.
      5255 SH 21 E, Hemphill, TX 75948
      View Details
    • $149,900

      Cleared Commercial Land Opportunity

      2.988 acre cleared tract ideal for retail development.
      495 Rice Street, Hemphill, TX 75948
      View Details
    • $467,000

      Waterfront Acreage with RV Setup

      6.447-acre waterfront property on Toledo Bend with utilities and improvements.
      215 Marshall Lane, Hemphill, TX 75948
      View Details
    • $95,000

      Waterfront Acreage on Toledo Bend

      Heavily wooded waterfront lot with year-round water access.
      5 Wes Landry, Hemphill, TX 75948
      View Details
    • $29,999

      Golf Course Lots in Hemphill

      Three contiguous golf course lots in Pendleton Harbor Subdivision.
      0 Nautilus Drive, Hemphill, TX 75948
      View Details
    • $10,000

      Hemphill, TX Residential Lots

      Two lots in Hemphill, TX, near lake and national forest.
      6032866 River Oaks Drive, Hemphill, TX 75948
      View Details
    • $199,000

      Unrestricted Land Near Hemphill, TX

      19.93 acres of unrestricted land with development potential.
      205 Keel Street, Hemphill, TX 75948
      View Details

    FAQs

    What type of property is this?
    Residential land & home lot - 0.241-acre lot with community amenities near Pendleton Bridge.
    Where is this residential land & home lot located?
    The property is located at 822 Admiral Drive Hemphill, TX.
    What is the asking price?
    The asking price for this property is Off market.
    What are key features of this property?
    This property features: Prime location in Pendleton Harbor Subdivision, near the new SRA park at the Pendleton Bridge.; Enjoy access to community amenities: 9‑hole golf course, 2 boat ramps, playground, and pavilion.; Barndominiums are allowed.
    (936) 635-4508
    We can help!
    Listing Contact
    Sheilah Martin
    Real Estate License ID: 0512212
    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.
    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
    822 Admiral Drive, Hemphill, TX 75948
    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!