Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    131 Pr Brookeland, TX 75931
    Back to Search
    Property profile & analytics

    131 Pr Brookeland, TX 75931

    View on Map
    • Commercial real estate
    • 1,804 SF
    • 0.27 lot acres
    Off-Market
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Commercial real estate

    Property Details for 131 Pr

    Year built
    1994
    Lot size
    0.27 lot acres
    Property size
    1,804 SF
    Property type
    Commercial real estate

    Description

    This exceptional waterfront property on Lake Sam Rayburn presents a unique investment opportunity. Situated on a 0.27-acre lot at 131 Pr 6070, Brookeland, TX, this charming home offers 1,804 square feet of comfortable living space. The property boasts four bedrooms and three bathrooms, providing ample space for family and guests. Two upstairs ensuite bedrooms offer privacy and luxury, with one featuring a balcony showcasing breathtaking lake views. The open-concept design seamlessly connects the kitchen, dining, and living areas, creating a welcoming atmosphere that perfectly complements the stunning lakefront setting. Step outside onto your private sandy beach and enjoy the spectacular sunsets that Lake Sam Rayburn is famous for. The home's prime location is ideal for easy access to water activities

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Brookeland
    County
    Jasper
    State
    Texas
    Longitude
    -94.0039
    Latitude
    31.0951

    Comparable in this City

    • Value Estimation by Request
      600.00 Acres

      222 Co Rd

      Agricultural land / Farmland • 600.00 Acres
      222 Co Rd, Brookeland, TX 75931
      View Details
    • Value Estimation by Request
      1.24 Acres

      County Rd 200

      COMMERCIAL (GENERAL) • 1.24 Acres
      County Rd 200, Brookeland, TX 75931
      View Details
    • Value Estimation by Request
      280 SF

      Fm 1007th Off

      COMMERCIAL (GENERAL) • 280 SF
      Fm 1007th Off, Brookeland, TX 75931
      View Details
    • Value Estimation by Request
      5,310 SF

      121 Meigs Rd

      COMMERCIAL (GENERAL) • 5,310 SF
      121 Meigs Rd, Brookeland, TX 75931
      View Details
    • Value Estimation by Request
      767 SF

      411 Old Hwy 8th N

      COMMERCIAL (GENERAL) • 767 SF
      411 Old Hwy 8th N, Brookeland, TX 75931
      View Details
    • Value Estimation by Request
      3,221 SF

      Private Rd 6070

      COMMERCIAL (GENERAL) • 3,221 SF
      Private Rd 6070, Brookeland, TX 75931
      View Details

    Similar Nearby for Sale

    • $69,500
      4.28 Acres

      Rayburn Country Land Opportunity

      Four acre lot near Lake Sam Rayburn and local amenities.
      Pid #32175 Grey Fox Ln, Brookeland, TX 75931
      View Details
    • Contact for pricing
      0.47 Acres

      Ready-to-Build Lot Near Lake

      Cleared, leveled lot near Lake Sam Rayburn amenities.
      R031928 Inglewood Dr, Brookeland, TX 75931
      View Details
    • $120,000
      0.89 Acres

      Rayburn Country Lots Near Water

      Multiple lots with utilities near water and golf course.
      145 Parkside Loop West, Brookeland, TX 75931
      View Details
    • $50,000
      3.29 Acres

      Rayburn Country Wooded Acreage

      3.2859-acre wooded tract near Lake Sam Rayburn.
      95 Red Wolf Ln, Brookeland, TX 75931
      View Details
    • $79,500
      0.73 Acres

      Residential Lot Near Sam Rayburn

      Residential lot in Rayburn Reserve near Sam Rayburn Lake.
      11 Tatanka Trl, Brookeland, TX 75931
      View Details
    • Contact for pricing
      0.25 Acres

      Rayburn Country Lot For Sale

      0.25 acre lot near Rayburn Country Resort and Lake.
      379 Tula Rosa, Brookeland, TX 75931
      View Details
    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.
    131 Pr
    Brookeland, TX 75931
    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
    131 Pr, Brookeland, TX, 75931
    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!