Sign Up Successful!
You now have access to more from Realmo!
Property Lookup
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    11777 Us Hwy 59th N Livingston, TX 77351-4874

    • Commercial real estate
    • 384 SF
    • 6.51 lot acres
    OFF-MARKET
    Value Estimations
    Cap Rate Potential
    Location Intelligence
    Property ID
    US82-9382639
    The Realmo ID is a unique identifier assigned to every property, incorporating country codes and precise geo-coordinates for 300x300-foot land blocks. It enables standardized data collection and seamless integration of disparate sources such as ownership, tax, title data and physical specifications. By aggregating current and historical records, the Realmo ID powers advanced analytics and delivers deep, verifiable insights for real estate professionals.

    Current Use by Public Records

    • Commercial real estate

    Property Details for 11777 Us Hwy 59th N

    Year built
    2021
    Lot size
    6.51 lot acres
    Property size
    384 SF
    Property type
    Commercial real estate
    APN
    10069000145
    APU
    10069000145

    Description

    This exceptional 5.35-acre commercial property in Livingston, Texas, presents a lucrative investment opportunity as a fully developed RV park. Boasting 49 RV spaces equipped with 20, 30, and 50 amp power, each space features an individual electricity meter. On-site amenities include a convenient laundry room for guests, an office, and a storage room. Currently, 9 spaces are occupied, with seven on month-to-month leases and two on short-term leases. Rental rates are $39 per day, $195 per week, and $395 per month. Further enhancing income potential are supplemental revenue streams: a U-Haul dealership contract averaging over $350 monthly, a fireworks stand contract generating $2000 annually for New Year's and the Fourth of July, and a billboard display rental of $325 per month. The park's prime location near a plaza and gas station, coupled with its proximity to Lake Livingston, Beacon Bay, Lake Livingston State Park (20 miles/20 minutes), and Naskila Gaming and Casino (26 miles), ensures high guest traffic and strong rental demand. The property is offered at $989,000 with seller financing available, making it an attractive proposition for savvy investors. The seller is open to negotiation. This is a turnkey operation ready for a new owner/operator to step in and capitalize on its established success and significant growth potential within a thriving community of over 60,000 residents.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Get a detailed, property-specific valuation — fast and free

    Location Insight

    • Map
    • Local Demand
    City
    Livingston
    County
    Polk
    State
    Texas
    Longitude
    -94.8562
    Latitude
    30.8546

    Property Tax & Assessments

    Tax date
    Tax Amount
    Assessed Land Value
    Assessed Improvement Value
    Total Assessed Value
    Applied Tax Rate
    Land Market Value
    Improvement Market Value
    Total Market Value
    2022
    $2,882
    $119,197
    $79,304
    $198,501
    -
    $119,197
    $79,304
    $198,501

    Comparable in this City

    • Value Estimation by Request
      13.39 Acres

      Easement Rd

      Land • 13.39 Acres
      0 Easement Rd, Livingston, TX 77351
      View Details
    • Value Estimation by Request
      0.17 Acres

      Woodland Dr

      COMMERCIAL (GENERAL) • 0.17 Acres
      Woodland Dr, Livingston, TX 77351
      View Details
    • Value Estimation by Request
      262.00 Acres

      Sunflower Rd

      COMMERCIAL (GENERAL) • 262.00 Acres
      Sunflower Rd, Livingston, TX 77351
      View Details
    • Value Estimation by Request
      640.00 Acres

      Sunflower Rd

      COMMERCIAL (GENERAL) • 640.00 Acres
      Sunflower Rd, Livingston, TX 77351
      View Details
    • Value Estimation by Request
      0.17 Acres

      290 Tall Pne

      COMMERCIAL (GENERAL) • 0.17 Acres
      290 Tall Pne, Livingston, TX 77351-4486
      View Details
    • Value Estimation by Request
      4.00 Acres

      8135 Us Hwy 190th E

      COMMERCIAL (GENERAL) • 4.00 Acres
      8135 Us Hwy 190th E, Livingston, TX 77351-1832
      View Details

    Similar Nearby for Sale

    • $720,000
      13.39 Acres

      Port Huron Executive Office Space

      Prime Office Suite, Ample Parking, 1285 sq ft
      0 Easement Rd, Livingston, TX 77351
      View Details
    • $626,000
      31.30 Acres

      Livingston Hwy 59 Commercial Land

      31 Acres, Hwy 59 Frontage, Unrestricted
      00 U S Highway 59, Livingston, TX 77351
      View Details
    • $875,000
      15.00 Acres

      Prime 15-Acre Commercial Land

      US-59 frontage, unrestricted land near Houston.
      5177 U S Highway 59, Livingston, TX 77351
      View Details
    • $800,000
      20.05 Acres

      Old Woodville Road Investment Opportunity

      20-acre Texas land, mixed-use potential.
      0 Old Woodville Rd, Livingston, TX 77351
      View Details
    • $1,600,000

      Prime 20-Acre Commercial Land

      High-traffic Hwy 190 frontage, excellent investment.
      190 And Fm 2457, Livingston, TX 77351
      View Details
    • $329,000
      7.60 Acres

      Prime Livingston Commercial Land

      7.6 Acres, Hwy 146 Frontage, $329,000
      9537 State Highway 146, Livingston, TX 77351
      View Details

    Similar Nearby for Lease

    • $750 /Mo
      750 SF

      Downtown Livingston Retail/Office Space

      750 SF retail or office space in downtown Livingston.
      321 W Church St, Livingston, TX 77351
      View Details
    • $2,500 /Mo
      2,000 SF

      Industrial Building on Large Lot

      2,000 SF industrial building on 1.80 acres for lease.
      520 Pan American Dr, Livingston, TX 77351
      View Details
    • $2,500 /Mo
      2,000 SF

      Livingston Warehouse Space Available

      2000 sq ft warehouse space for rent in Livingston, TX.
      520 Pan American Dr, Livingston, TX 77351
      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.
    11777 Us Hwy 59th N
    Livingston, TX 77351-4874
    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

    Google sign-in failed. Please try again or use another login method.