Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search

    Tbd FM 3003 Graham, TX 76450

    View on Map
    Claim this Listing
    For Sale
    $95,000

    Unimproved Land - Graham, TX

    Type:Unimproved Land
    Lot size:
    1.17 Acres
    Added:
    Apr 12, 2025
    Days on Market:
    391
    Last Refresh:
    May 7 at 2:06 pm

    Property Features for Tbd FM 3003

    General Information

    Property type
    Land
    Property subtype
    Unimproved Land
    Standard status
    Active
    APN
    17946
    Lot size
    1.17 Acres

    Utilities

    Water front features
    Lake Front, Waterfront
    Water front
    1

    Building Details

    Architectural style
    Other

    We can help!

    Listing Contact
    Jo Lynn Miller
    Jo Lynn Miller

    Listing agent Jo Lynn Miller License #0595352

    Listing office Lake Homes Realty, LLC 121 Chaparral Drive, Pelham, TX

    Listing date Apr 12, 2025

    MLS# 20899288 Listing URL

    Copyright © 2026 North Texas Real Estate Information Systems, Inc. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.

    HighLights

    • Over one acre of waterfront land on Lake Graham
    • Priced below tax appraisal value
    • Quick access to the main lake
    • Level top portion suitable for building
    • Unique rock outcroppings and nice trees
    • 40‑year land lease in place (renewable in 2048)

    Overview

    Waterfront Land at Lake Graham

    This is Lot #179 FM 3003, over one acre of waterfront land at Lake Graham. The property is covered with trees and rock outcroppings, featuring a level top portion that facilitates building. It tiers down to a cove, providing access to the main lake. The property is leased from the City of Graham, with a 40-year lease in place that is scheduled to renew in 2048.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Land

    Map

    City
    Graham
    County
    Young
    State
    Texas
    Longitude
    -98.6445516
    Latitude
    33.1519089

    Nearby Similar for Sale

    • $999,999
      5,000 SF

      Established Restaurant on Highway 16

      Turn-key restaurant opportunity in high-traffic Graham, Texas location.
      1111 State Highway 16 S, Graham, TX 76450
      View Details
    • $650,000

      Professional Building in Central Graham

      Well-maintained office building ideal for various professional uses.
      620 Oak Street, Graham, TX 76450
      View Details
    • $399,000

      Historic Landmark on Downtown Square

      Iconic 1917 building on Graham's largest downtown square.
      700 Elm Street, Graham, TX 76450
      View Details
    • $450,000

      Historic Office Building in Graham

      Prime commercial office building near downtown Graham and Young County Courthouse.
      408 4th Street, Graham, TX 76450
      View Details
    • $899,700

      Versatile Industrial Yard with Facilities

      Expansive industrial property with office, shop, and secure yard.
      528 US Highway 380 W, Graham, TX 76450
      View Details
    • $450,000

      Commercial Office Complex in Graham, TX

      Commercial office complex with 14 offices in Graham, TX.
      620 4th Street, Graham, TX 76450
      View Details
    • $349,000

      Executive Hangar at Graham Airport

      High-quality hangar with office and loft at Graham Municipal Airport.
      1810 Fourth Street, Graham, TX 76450
      View Details
    • $334,000

      Commercial Building in Medical District

      Updated commercial building in high-traffic area, ideal for business.
      1317 East, Graham, TX 76450
      View Details
    • $360,000

      Unrestricted Land Near Highway 16

      Unrestricted land with highway access, ideal for commercial or industrial.
      2410 State Highway 16 S, Graham, TX 76450
      View Details
    • $699,000

      79-Acre Retreat with Cabin

      Secluded 79-acre property with cabin near Graham, Texas.
      1685 Rocky Mound Road, Graham, TX 76450
      View Details
    • $5,999,999
      7,970 SF

      Texas Ranch with Luxury Barndominium

      High-fenced ranch near Graham, TX with barndominium and guest house.
      10000 Fm 209, Graham, TX 76450
      View Details
    • $569,000

      Graham, TX Business Opportunity

      Oil lube and service station on 1.3 acres.
      164 US Highway 380 W, Graham, TX 76450
      View Details

    FAQs

    What type of property is this?
    Land - Over one acre of waterfront land at Lake Graham.
    Where is this land located?
    The property is located at Tbd FM 3003 Graham, TX.
    What is the asking price?
    The asking price for this property is $95,000.
    What are key features of this property?
    This property features: Over one acre of waterfront land on Lake Graham; Priced below tax appraisal value; Quick access to the main lake
    (866) 525-3466
    We can help!
    Listing Contact
    Jo Lynn Miller
    Jo Lynn Miller
    Real Estate License ID: 0595352
    Learn More
    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
    Tbd FM 3003, Graham, TX 76450
    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!