$120,000
●
Land -
Off Market
3500 Hog Bend #141
Graford, TX 76449
Studio
0 Bath
$759
Est. Monthly
16.23%
Cap Rate
About This Property
DEEP WATER! Leveled Cleared Lot in a well-protected cove. Perfect
dock for easy access to the lot, 30 ft water under the dock then
drops to nearly 80 ft 10 feet out. The lot is ready for your dream
summer cabin. Enjoy the privacy and tranquility of the Water Acess
only Lot. Leave your car at Bug Beach and take the 5-minute boat
ride over to your Private Lake Retreat. 200+ ft of shoreline, 200
Amp service at the property, protected cove. Easy to dock your boat
even on the busiest days.
Unit Size
-
Days on Market
-
Land Size
0.66 acres
Price per sqft
-
Property Type
Land
Property Taxes
$76
HOA Dues
-
Year Built
-
Payment Calculator
Home Price
Down Payment
%
Loan Term
Interest %
Your Estimated Monthly Payment
Principal + Interest:
Property Tax:
HOA:
Home Insurance:
Mortgage Insurance:
Cap Rate Calculator
Purchase Price
Monthly Property Taxes
Monthly Rental Income
Maintenance & HOA
Income Per Year
Expenses Per Year
Operating Profit Per Year
Cap Rate
100% Occupancy
N/A (extreme outlier) What does this mean?
Based on our analysis, the cap rate of this property is 1.25%. A negative cap rate indicates that the property might not be feasible as an income-producing asset. The median cap rate for a near zip code 11238 is 4.23%.
How much can I actually make?
Actual monthly rental income may vary between $4,760 and $7,140 depending on unit-specific characteristics. You can change the amount using the slider to further explore.
How is cap rate calculated?
Cap Rate = Net Operating Income (NOI) / Property Asset Value.
When calculating the cap rate, we assume 100% occupancy. Leverage (mortgage) is not considered.
Cap Rate provided by RealtyHop and RentHop, learn more about cap rate here.
Last updated: 2 years ago (NTREIS #20617356)
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| Apr 4, 2025 | Sold | ||
| Sold | |||
| Mar 14, 2025 | In contract | - | |
| In contract | |||
| Jun 22, 2024 | Price Decreased |
$139,000
↓ $11K
(7.3%) | |
| Price Decreased | |||
| May 14, 2024 | Listed by Possum Kingdom Real Estate | $150,000 | |
| Listed by Possum Kingdom Real Estate | |||
Property Highlights
Exterior Details
Listing Terms: Cash, Conventional
Cleared, Water/Lake View, Waterfront
Lot Size Acres: 0.6550
Financial Details
Tax Lot: 21
Unexempt Taxes: $915
Comparables
Unit
Status
Status
Type
Beds
Baths
ft²
Price/ft²
Price/ft²
Asking Price
Listed On
Listed On
Closing Price
Sold On
Sold On
HOA + Taxes
Past Sales
| Date | Unit | Beds | Baths | Sqft | Price | Closed | Listed By |
|---|---|---|---|---|---|---|---|
|
10/22/2025
|
3 Bed
|
2 Bath
|
1232 ft²
|
$420,000
3 Bed
2 Bath
1232 ft²
|
$380,000
-9.52%
04/07/2026
|
Jonathan Fowler
Possum Kingdom Real Estate
| |
|
07/29/2025
|
2 Bed
|
1 Bath
|
1342 ft²
|
$405,000
2 Bed
1 Bath
1342 ft²
|
$339,000
-16.30%
12/03/2025
|
Jonathan Fowler
Possum Kingdom Real Estate
| |
|
07/25/2025
|
2 Bed
|
1 Bath
|
1284 ft²
|
$229,000
2 Bed
1 Bath
1284 ft²
|
$190,000
-17.03%
08/26/2025
|
Linda Fewell
Berkshire HathawayHS Pondera
| |
|
07/02/2025
|
Loft
|
-
|
-
|
$200,000
Loft
-
|
-
-
|
Dianne Smilie
One West Real Estate
| |
|
04/22/2025
|
Loft
|
-
|
-
|
$139,000
Loft
-
|
$120,000
-13.67%
11/07/2025
|
Jonathan Fowler
Possum Kingdom Real Estate
| |
|
04/04/2025
|
Loft
|
-
|
-
|
$80,000
Loft
-
|
$70,000
-12.50%
05/05/2025
|
Jonathan Fowler
Possum Kingdom Real Estate
| |
|
07/04/2024
|
Loft
|
-
|
-
|
$79,500
Loft
-
|
$70,000
-11.95%
08/14/2025
|
Jonathan Fowler
Possum Kingdom Real Estate
| |
|
07/04/2024
|
1 Bed
|
1 Bath
|
1001 ft²
|
$186,000
1 Bed
1 Bath
1001 ft²
|
$176,000
-5.38%
08/28/2024
|
Jonathan Fowler
Possum Kingdom Real Estate
| |
|
07/03/2024
|
3 Bed
|
2 Bath
|
1100 ft²
|
$475,000
3 Bed
2 Bath
1100 ft²
|
$375,000
-21.05%
12/31/2024
|
Jonathan Fowler
Possum Kingdom Real Estate
| |
|
05/23/2024
|
Loft
|
-
|
-
|
$84,999
Loft
-
|
$80,000
-5.88%
07/15/2024
|
Alec Johns
Eagle 1 Real Estate
| |
|
05/23/2024
|
2 Bed
|
1 Bath
|
1184 ft²
|
$299,000
2 Bed
1 Bath
1184 ft²
|
$275,000
-8.03%
06/09/2025
|
Jonathan Fowler
Possum Kingdom Real Estate
| |
|
05/14/2024
|
Loft
|
-
|
-
|
$150,000
Loft
-
|
$120,000
-20.00%
04/04/2025
|
Lars Hanssen
Possum Kingdom Real Estate
| |
|
04/15/2024
|
Loft
|
-
|
-
|
$60,000
Loft
-
|
$58,000
-3.33%
05/23/2024
|
Michael Avidon
Century 21 Mike Bowman, Inc.
| |
|
04/07/2024
|
1 Bed
|
1 Bath
|
1001 ft²
|
$320,000
1 Bed
1 Bath
1001 ft²
|
-
-
|
Jonathan Fowler
Possum Kingdom Real Estate
| |
|
03/03/2024
|
Loft
|
-
|
-
|
$210,000
Loft
-
|
$87,000
-58.57%
08/23/2024
|
Jo Lynn Miller
Lake Homes Realty, LLC
| |
|
08/01/2023
|
Loft
|
-
|
-
|
$119,000
Loft
-
|
$95,000
-20.17%
09/28/2023
|
John Morris
Possum Kingdom Real Estate
| |
|
06/03/2023
|
3 Bed
|
-
|
1152 ft²
|
$398,000
3 Bed
-
1152 ft²
|
$360,000
-9.55%
06/29/2023
|
Lisa Catlin
CLARK REAL ESTATE GROUP
| |
|
12/18/2021
|
Loft
|
-
|
-
|
$115,000
Loft
-
|
-
-
|
Vee Hanssen
Possum Kingdom Real Estate
| |
|
11/11/2021
|
Loft
|
-
|
-
|
$85,000
Loft
-
|
$58,200
-31.53%
03/21/2022
|
Linda Fewell
Berkshire HathawayHS Pondera
| |
|
11/11/2021
|
Loft
|
-
|
-
|
$75,000
Loft
-
|
$65,000
-13.33%
03/11/2022
|
Linda Fewell
Berkshire HathawayHS Pondera
| |
|
09/04/2021
|
Loft
|
-
|
-
|
$80,000
Loft
-
|
$55,000
-31.25%
11/15/2021
|
Jonathan Fowler
Possum Kingdom Real Estate
| |
|
09/04/2021
|
2 Bed
|
-
|
1040 ft²
|
$250,000
2 Bed
-
1040 ft²
|
$212,500
-15.00%
11/15/2021
|
Jonathan Fowler
Possum Kingdom Real Estate
| |
|
07/14/2021
|
Loft
|
-
|
-
|
$69,900
Loft
-
|
$60,000
-14.16%
08/23/2021
|
Jo Ann Miller
JAM Realty
| |
|
07/01/2021
| |
Loft
|
-
|
-
|
$55,000
Loft
-
|
$48,500
-11.82%
11/24/2021
|
Anna Koncak
Berkshire HathawayHS Pondera
|
|
05/17/2021
|
Loft
|
-
|
-
|
$79,900
Loft
-
|
$75,000
-6.13%
06/03/2021
|
Jo Lynn Miller
Lake Homes Realty, LLC
| |
|
04/05/2021
|
Loft
|
-
|
-
|
$49,000
Loft
-
|
$38,000
-22.45%
05/05/2021
|
Mike Hallford
Clark Real Estate Group
| |
|
04/05/2021
|
Loft
|
-
|
-
|
$45,000
Loft
-
|
$34,000
-24.44%
05/05/2021
|
Mike Hallford
Clark Real Estate Group
| |
|
11/29/2020
|
Loft
|
-
|
-
|
$70,000
Loft
-
|
$61,110
-12.70%
06/22/2021
|
John Morris
Possum Kingdom Real Estate
| |
|
11/05/2020
|
Loft
|
-
|
-
|
$39,900
Loft
-
|
$37,500
-6.02%
06/28/2021
|
Jonathan Fowler
Possum Kingdom Real Estate
| |
|
03/08/2020
|
4 Bed
|
4 Bath
|
2900 ft²
|
$675,000
4 Bed
4 Bath
2900 ft²
|
-
-
|
-
| |
|
07/15/2020
|
Loft
|
-
|
-
|
$74,900
Loft
-
|
$65,000
-13.22%
06/25/2021
|
Jo Ann Miller
JAM Realty
| |
|
07/15/2020
|
Loft
|
-
|
-
|
$59,900
Loft
-
|
$51,500
-14.02%
06/07/2021
|
Jo Ann Miller
JAM Realty
| |
|
04/07/2020
|
Loft
|
-
|
-
|
$49,000
Loft
-
|
-
-
|
-
| |
|
04/07/2020
|
Loft
|
-
|
-
|
$45,000
Loft
-
|
-
-
|
-
| |
|
03/09/2020
|
Loft
|
-
|
-
|
$75,000
Loft
-
|
-
-
|
-
| |
|
03/09/2020
|
Loft
|
-
|
-
|
$85,000
Loft
-
|
-
-
|
-
| |
|
01/09/2020
|
3 Bed
|
-
|
1346 ft²
|
$299,000
3 Bed
-
1346 ft²
|
$259,000
-13.38%
03/11/2020
|
Tony Klapper
Coldwell Banker Realty
| |
|
06/09/2019
|
3 Bed
|
2 Bath
|
1248 ft²
|
$170,000
3 Bed
2 Bath
1248 ft²
|
-
-
|
-
| |
|
05/11/2019
|
2 Bed
|
1 Bath
|
1040 ft²
|
$165,000
2 Bed
1 Bath
1040 ft²
|
-
-
|
-
| |
|
04/04/2019
|
2 Bed
|
2 Bath
|
1290 ft²
|
$239,900
2 Bed
2 Bath
1290 ft²
|
-
-
|
-
| |
|
02/24/2019
|
Studio
|
-
|
-
|
$39,900
Studio
-
|
-
-
|
-
| |
|
02/05/2019
|
Loft
|
-
|
-
|
$49,000
Loft
-
|
$43,000
-12.24%
09/19/2019
|
Mike Hallford
Clark Real Estate Group
| |
|
02/05/2019
|
Loft
|
-
|
-
|
$35,000
Loft
-
|
$31,500
-10.00%
09/19/2019
|
Mike Hallford
Clark Real Estate Group
| |
|
02/02/2019
|
Studio
|
-
|
-
|
$30,000
Studio
-
|
-
-
|
-
| |
|
01/31/2019
|
Loft
|
-
|
-
|
$59,000
Loft
-
|
$55,000
-6.78%
09/13/2019
|
Mike Hallford
Clark Real Estate Group
| |
|
09/06/2018
|
Studio
|
-
|
-
|
-
Studio
-
|
-
-
|
-
| |
|
09/06/2018
|
Studio
|
-
|
-
|
-
Studio
-
|
-
-
|
-
| |
|
09/06/2018
|
Studio
|
-
|
-
|
-
Studio
-
|
-
-
|
-
| |
|
09/06/2018
|
Studio
|
-
|
-
|
-
Studio
-
|
-
-
|
-
| |
|
09/06/2018
|
Studio
|
-
|
-
|
-
Studio
-
|
-
-
|
-
| |
|
09/06/2018
|
Studio
|
-
|
-
|
-
Studio
-
|
-
-
|
-
| |
|
06/19/2018
|
2 Bed
|
1 Bath
|
1040 ft²
|
-
2 Bed
1 Bath
1040 ft²
|
-
-
|
-
| |
|
07/09/2017
| |
4 Bed
|
4 Bath
|
2570 ft²
|
-
4 Bed
4 Bath
2570 ft²
|
-
-
|
-
|
Building Info
About Palo Pinto
Similar Homes for Sale
Currently no similar homes aroundNearby Rentals
Listed by: Lars Hanssen, Possum Kingdom Real Estate
Last Updated: 2 years ago
Data Source: NTREIS MLS, MLS# 20617356
Details provided by NTREIS and may not match the public record
Last Updated: 2 years ago
Data Source: NTREIS MLS, MLS# 20617356
Details provided by NTREIS and may not match the public record
Your Privacy Choices
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017