Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Waterfront Residential Lot with Marina Access Title is generated by Realmo AI

    413 Whispering Pine Drive, Gordonville, TX 76245

    View on Map
    Claim this Listing
    For Sale
    $75,000

    LAND - Gordonville, TX

    Lot size:
    0.24 Acres
    Added:
    May 19, 2026
    Days on Market:
    19
    Last Refresh:
    Jun 6 at 5:06 am

    Property Features for 413 Whispering Pine Drive

    General Information

    Property type
    Land
    Property subtype
    Other
    Standard status
    Active
    APN
    438622
    Lot size
    0.24 Acres

    Taxes and HOA fees

    Tax Description
    PALISADES ADDITION PHASE VI, BLOCK B, LOT 8,
    Tax Annual Amount
    568

    Utilities

    Sewer type
    Private Sewer
    Water source
    Private

    We can help!

    Listing Contact
    Bhuvana Viswanathan

    Listing agent Bhuvana Viswanathan License #0807592

    Listing office LM Max Realty Plano, TX, TX

    Listing date May 19, 2026

    MLS# 21034875 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

    • Residential lot at Lakeside Rock Creek Resort with private water supply and private sewer
    • Direct access to the marina for boating access
    • Community amenities include a pool and clubhouse
    • Resort includes a golf course and a state‑of‑the‑art fitness center
    • On‑site restaurant and guest resort accommodations for visiting family and friends
    • Sandy beach access plus fishing docks on‑site

    Overview

    Situated within Lakeside Rock Creek Resort, this residential lot offers a lakeside setting along the shores of the lake. The property’s standout feature is direct access to the marina, positioning it well for owners who want to enjoy boating and waterfront recreation from home. With resort-style surroundings and community amenities nearby, the lot provides a strong foundation for a weekend retreat or full-time lakeside lifestyle.

    Located at 413 Whispering Pine Drive in Gordonville, Texas, the property benefits from the curated lake environment and shared community offerings associated with the resort. Residents can look forward to a community pool, clubhouse, golf course, and a fitness center, along with an on-site restaurant for convenient dining. The resort also offers sandy beach access and fishing docks, supporting a range of on-water and lakeside activities.

    This lot is an appealing fit for buyers seeking a buildable waterfront address with immediate marina access and an amenity-rich community. It may also work well for investors or second-home buyers looking for a low-maintenance way to secure a future lakeside build within a developed resort setting, while retaining the flexibility to design and use the property as desired.
    Location Intelligence

    Current Use by Public Records

    Residential land & home ...

    Map

    City
    Gordonville
    County
    Grayson
    State
    Texas
    Longitude
    -96.8872
    Latitude
    33.8367

    Nearby Similar for Sale

    • $349,000

      Flat Buildable Commercial Land Tract

      Nearly 2-acre tract with excellent visibility for commercial development near major road intersections.
      27960 US Highway 377, Gordonville, TX 76245
      View Details
    • $115,000

      Lake Texoma Land Opportunity

      Cleared lots near Lake Texoma with utilities and improvements.
      58 88 Ivanhoe Drive, Gordonville, TX 76245
      View Details
    • $3,850,000

      Texas Ranch with Country Homes

      Generous ranch acreage near Lake Texoma with two homes, stocked tanks, and outbuildings suited for a working lifestyle.
      850 Gordonville Rd, Gordonville, TX 76245
      View Details
    • $180,000

      Secluded Land Near Lake Texoma

      4-acre treed property near Lake Texoma and Megastar Casino.
      1648 Gordonville Road, Gordonville, TX 76245
      View Details
    • $299,995

      Unzoned Development Land Tract

      Unzoned acreage near Riddle Road, ready for flexible planning with water and electric service available.
      US HWY 377 lot: 2 Tba, Gordonville, TX 76264
      View Details
    • $195,900

      Waterfront Golf Course Lot

      Build a residence or weekend retreat within a gated resort community with golf membership included.
      126 Roaring Fork Circle, Gordonville, TX 76245
      View Details
    • $280,900

      Land Near Lake Texoma

      Unimproved land in Rock Creek near Lake Texoma.
      106 Barrington Circle, Gordonville, TX 76245
      View Details

    FAQs

    What type of property is this?
    Residential land & home lot - Build your lakeside home with direct marina access and resort-style amenities, from pool and clubhouse to beach and docks.
    Where is this residential land & home lot located?
    The property is located at 413 Whispering Pine Drive Gordonville, TX.
    What is the asking price?
    The asking price for this property is $75,000.
    What are key features of this property?
    This property features: Residential lot at Lakeside Rock Creek Resort with private water supply and private sewer; Direct access to the marina for boating access; Community amenities include a pool and clubhouse
    (972) 838-0452
    We can help!
    Listing Contact
    Bhuvana Viswanathan
    Real Estate License ID: 0807592
    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
    413 Whispering Pine Drive, Gordonville, TX 76245
    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!