Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
Last 24 HoursLast 24 Hours
Main property image
Days30Days on Market
Views1view
Gallery image 2
Gallery image 3
Gallery image 4
Gallery image 5

$699,995

1461 Beachrock Dr, Brookeland, TX, 75931

On MarketInfo
Beds3 Beds
Baths2 Bath
Baths1,914 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$365.72 / sqft
Year BuiltBuilt in 2003

Property Lead Type:

Absentee OwnerHigh Equity

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms 2Bathrooms 2

Exterior

Lot Size15,290 sqft

Building Information

Year Built2003
Garage Spaces2

Land Information

APN012400198600
Lot Number54
SubdivisionRayburn Country
Land UseResidential
Legal DescriptionLOT 54 SEC 12 RAYBURN COUNTRY TR 12-1= .034 ACS 1090 /603 0.351 ACRES
Census Tract950101
Assessed Land Value$110,849
Assessed Improvement Value$466,303
Assessment Year2025

About this property

If you are looking for the perfect spot at lake Sam Rayburn look no farther! This well maintained log cabin is lake view and located within Rayburn Country. Relax in the rustic vibes of this 3-bedroom 2-bath, open concept home. The 30x50 shop gives plenty of space for toys or boat parking. It also has a loft area providing additional storage. Just off the back of the shop there is a small apartment that provides additional living space or use as an income producing rental! This home is located within Rayburn Country HOA. Owner has access to all HOA amenities. Please give us a call or contract your favorite agent to book a showing!

Investor Tools

Property Icon
$577,152
Estimated Property Value
$315,000Estimated Mortgage Balance
$296,727Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,200 /month
Positive
Cash Flow Estimate:
$1,400 /month

Interested in this property?

Samantha Black

Coldwell Banker Southern Homes

ContactContact

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$464/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,679
$577,152
2025
$110,849
$466,303
$577,152
No

Tax History

Year
Tax Paid
Assessed Value
2025
$2,679
$577,152

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Southside Bank
Conventional
$315,000
No
First
Nov 17, 2020
Dec 2050

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$280,425
$296,727
51%
49%
$1,889/mo

Learn About the Market: Opportunity in Texas

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore Texas Explore This Area
Population Growth

Population Growth

~1.3% annually

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$283,800

Unemployment Rate

Unemployment Rate

4.3%

Price Trend

Price Trend

Flat

New Permits

New Permits

158,121

City: Brookeland

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

1461 Beachrock Dr | Property Details | No Agent List