Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Rolling Wooded and Pasture Land Title is generated by Realmo AI

    FM 3054, Malakoff, TX 75148

    View on Map
    Claim this Listing
    For Sale
    $929,280

    LAND - Malakoff, TX

    Lot size:
    84.48 Acres
    Added:
    May 19, 2026
    Days on Market:
    16
    Last Refresh:
    Jun 3 at 4:06 am

    Property Features for FM 3054

    General Information

    Property type
    Land
    Property subtype
    Other
    Standard status
    Active
    APN
    038200800A0000
    Lot size
    84.48 Acres

    Taxes and HOA fees

    Tax Description
    AB 382 J IRVINE SUR, TR 8A (TR8)
    Tax Annual Amount
    10569

    We can help!

    Listing Contact
    Drew Douglas
    Drew Douglas

    Listing agent Drew Douglas License #0303266

    Listing office Steve Grant Realty LLC Athens, TX

    Listing date May 19, 2026

    MLS# 20869386 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

    • 84.48 acres of rolling wooded and pastureland
    • 1,168 ft of road frontage on FM 3054
    • Potential for subdivision and multiple homesites (per remarks)

    Overview

    This offering presents approximately 84.48 acres of rolling, wooded and pastureland. The property includes 1,168 feet of road frontage along FM 3054, creating an appealing foundation for a variety of uses. The terrain combines pasture with mature tree cover, giving it a natural mix of open and wooded areas that can support both recreational enjoyment and rural living.

    The land is located in Malakoff, Texas in Henderson County. Public remarks indicate the property sits just minutes from Cedar Creek Lake, and its frontage on FM 3054 provides straightforward vehicular access to the site.

    With its size, mixed cover, and road frontage, this parcel is well suited for buyers looking for development optionality as well as long-term land use. Public remarks note potential for subdivision and multiple homesites, which may appeal to developers or individuals seeking to plan a private estate. It also aligns with ranching and recreational needs where wildlife and a country setting are priorities.
    Location Intelligence

    Current Use by Public Records

    Recreation land

    Map

    City
    Malakoff
    County
    Henderson
    State
    Texas
    Longitude
    -95.98515675
    Latitude
    32.23265189

    Nearby Similar for Sale

    • $1,100,000

      Landmark Restaurant and Event Property

      Large highway-visible building with an installed commercial kitchen and flexible event and food-service layout.
      11251 State Highway 31 W, Malakoff, TX 75148
      View Details
    • $269,000
      2,500 SF

      Turn-Key Restaurant and Retail Space

      Restaurant and retail space in thriving Malakoff, Texas.
      213 S Terry Street, Malakoff, TX 75148
      View Details
    • $850,000
      1,104 SF

      Waterfront Cottage with Acreage

      3.4 acres with waterfront, boathouse, and potential for development.
      6001 Melba Dr, Malakoff, TX 75148
      View Details
    • $550,000
      2,312 SF

      Malakoff Ranch with Two Ponds

      14+ acre ranch near Cedar Creek Lake.
      2509 County Road 1703, Malakoff, TX 75148
      View Details
    • $575,000

      Elevated Waterfront Homesite with Views

      Elevated lakefront lot in a gated community with mature trees, generous shoreline, and room for a private dock.
      13801 Rock Springs, Malakoff, TX 75148
      View Details
    • $110,000
      1,200 SF

      Malakoff Warehouse on Acreage

      1200 sq ft warehouse on over an acre.
      CR 1400, Malakoff, TX 75148
      View Details
    • $575,000

      Waterfront Land in Gated Community

      1.1-acre waterfront homesite with private marina and community amenities.
      13801 Rock Springs, Malakoff, TX 75148
      View Details
    • $175,000

      Historic Corner Brick Retail Building

      Antique brick storefront offers historic downtown character and a prime corner for a restored retail or cottage business.
      207 S Terry Street, Malakoff, TX 75148
      View Details
    • $995,000

      Lakefront Home Site with Dock

      Build a custom lakefront residence on a private cul-de-sac lot with maintained community dock access.
      13110 Sunrise Circle, Malakoff, TX 75148
      View Details
    • $800,000

      Waterfront Land in Gated Community

      Secluded 4-acre waterfront property with boathouse in gated community.
      14192 Ridge Lane, Malakoff, TX 75148
      View Details
    • $521,700

      Acreage with On-Site Residence

      48.27 acres with open pasture, scattered trees, and a sizable on-site home for rural living and flexible future plans.
      12077 County Road 1200, Malakoff, TX 75148
      View Details
    • $219,000

      Malakoff Land For Sale

      3.1 acres of land with highway frontage on Hwy 31.
      1645 E Royall Boulevard, Malakoff, TX 75148
      View Details

    FAQs

    What type of property is this?
    Agricultural land / Farmland - 84+ acres with substantial road frontage, offering strong flexibility for ranch, recreational use, or private development.
    Where is this agricultural land / farmland located?
    The property is located at FM 3054 Malakoff, TX.
    What is the asking price?
    The asking price for this property is $929,280.
    What are key features of this property?
    This property features: 84.48 acres of rolling wooded and pastureland; 1,168 ft of road frontage on FM 3054; Potential for subdivision and multiple homesites (per remarks)
    (903) 675-3503
    We can help!
    Listing Contact
    Drew Douglas
    Drew Douglas
    Real Estate License ID: 0303266
    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
    FM 3054, Malakoff, TX 75148
    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!