Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime

Let's keep in touch

Subscribe to our newsletter for timely insights and actionable tips on your real estate journey.

By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$50,000

For Sale - Active
365 County Road 2600, Cleveland, TX 77327
1 Bed
1 Bath
480 Square Feet
0.20 Acres Lot
Built in 1970
For Sale - Active
Units n/a
Checked: 21 hours ago
Updated: Aug 19, 2025 at 03:49PM

Investment Summary


Monthly Cash Flow
$524
Cap Rate
12.6%
Cash-on-Cash Return
12.2%
Debt Coverage Ratio
n/a
Internal Rate of Return (5 years)
15.9%

Property Description


0.20 Acres Lot
Built in 1970
For Sale - Active
Units n/a

Come see! This LAKEVIEW property is over .5 acres. You will have access to a community entry point that allows you to enjoy the natural spring lake! About a 5 minute walk to Trinity River for all lake enthusiasts. The neighborhood is quiet and perfect for a weekend getaway to the lake. Property is sold-as and will need TLC, it is a great opportunity with lots of potential for a vacation home. Current buyer has already replaced any rotted wood on the cabin. New survey was completed 2023. Well pump will be added by seller and Septic will need to be added. Property has access to electricity but will need work. Schedule now before you miss out!

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Avatar
Avatar
Avatar

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent
Avatar
Avatar
Avatar

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender
Avatar
Avatar
Avatar

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager
Avatar
Avatar
Avatar

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Garage Spaces: 0
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 1

Bathroom Information

  • # of Baths (Full): 1
  • # of Baths (Total): 1.0

Interior Features

  • # of Rooms: 1
  • # of Stories: 1

Exterior Features

  • Exterior Walls Materials: Masonry
  • Foundation: Pillar/Post/Pier
  • Roof Material: Metal

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: R72388
  • Lot Size: 8507 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Other
  • Year Built: 1970

Tax Information

  • Annual Tax: $332

Utilities

  • Water & Sewer: Well
  • Heating: None
  • Cooling: None

Location

  • County: Liberty

Listing Details


Listed by:
Amanda Ocasio
Keller Williams Memorial
(713) 505-5195

Source:
Houston Association of REALTORS
MLS#: 51184884
Houston Association of REALTORS

Investment Summary


Monthly Cash Flow
$524
Cap Rate
12.6%
Cash-on-Cash Return
12.2%
Debt Coverage Ratio
n/a
Internal Rate of Return (5 years)
15.9%

Purchase Details

Find an Agent

Purchase price:
$50,000
Amount financed:
$0
Down payment:
$50,000
Closing costs:
$1,500
Rehab costs:
$0
Initial cash invested:
$51,500
Square feet:
480
Cost per square foot:
$104
Monthly rent per square foot:
$1.67

Financing Details

Find a Lender

Loan amount:
$0

Financing is not included in this analysis because the purchase price is under $75,000. Most lenders have minimum loan amounts and typically do not provide financing for properties below this threshold. However, if you’d like to include financing, you can customize the value through the Customize Inputs tab.

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$800 $9,600
Vacancy loss: (6%)
6% -$48 -$576
Operating income:
$752 $9,024

Operating Expenses


% Rent Monthly Yearly
Property taxes: (3%)
3%-$28-$332
Insurance: (7%)
7%-$56-$672
Property management: (8%)
8%-$64-$768
Repairs & maintenance: (5%)
5%-$40-$480
Capital expenditures: (5%)
5%-$40-$480
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (28%)
28%-$228-$2,732

Cash Flow


Monthly Yearly
Net operating income:
$524 $6,288
Mortgage payments:
$0 $0
Cash flow:
$524 $6,288