Agent profile image in chat bubble
Agent profile image in chat header

Harrison Lilly

| Harrison Lilly Realty Dallas | Harrison Lilly Realty | PLACE

Agent profile image in message

862 Lakeshore Dr , Brookeland, TX 75931
$459,900
Est. Payment: $2,367.76/mo
3 Bed
2 Bath
2241 Sqft
Status: active | Days on site: 135
Get Pre-Qualified
VCR-C15903466 - VCR-C159091383,VCR-C159052275
By proceeding and clicking the sign up button, you consent to receive calls and texts (SMS/MMS) including marketing and promotional communications, from Harrison Lilly, its affiliates, and agents or vendors acting on their behalf. These communications may be delivered using an automatic telephone dialing system or by using an artificial or prerecorded voice. Message and data rates may apply. To opt out of text messages, reply STOP. Your consent is not required as a condition of any purchase. By continuing, you also agree to our Terms of Use and Privacy Policy.

House Description

Turn-Key Investment – Highly Lucrative Lake Sam Rayburn STR! Maximize your portfolio with a proven, premier income-producing asset! Universally known as The Boat House, this highly successful short-term rental property features an exceptional, multi-year established rental history with top-tier annual returns. Offering an entirely unique, high-performing architectural layout, this fully furnished turn-key home is optimized for maximum booking velocity and immediate investor cash flow. The upper level delivers an unforgettable guest experience with vaulted ceilings and a stunning focal-point fireplace framed by massive walls of windows. The remodeled kitchen showcases updated appliances and sleek countertops, flowing directly into a formal dining area. Step outside to an expansive, sun-drenched wraparound porch boasting panoramic water views and a premium outdoor living space complete. The lower level doubles the entertainment value with a second living area, built-in laundry room, and an expansive game center optimized for recreation. Rest easy with major infrastructural upgrades including a brand-new HVAC system (2025) ensuring low-maintenance operational costs. Set on a beautifully landscaped, private 0.82-acre wooded lot, the property provides a double carport, detached garage, and parking for boats and lake toys. Situated in a coveted community, guests enjoy walking access to a swimming pool with a diving board, walking trail and lake access. Complete multi-year profit and loss history statements are available upon request.

Highlights

Listed by Jared English , Congress Realty, Inc. , North Texas Real Estate Information Systems

Property Type

Residential

Lot/Acreage
0.82

HOA Fee

100 Annually

Year Built

1963

County

Jasper

Neighborhood

Rayburn Country Sub Sec 1

School District

Brookeland ISD

Listing ID

21236541

Questions about this listing?

Contact Agent

Interior Features

Bedrooms and Bathrooms
  • Bedrooms:3
  • Bathrooms:2
  • Full Bathrooms:2
Appliances:Dishwasher, Disposal, Electric Cooktop, Electric Oven, Electric Water Heater, Microwave, Refrigerator, Washer
Air Cond:Ceiling Fan(s),Central Air
Fireplaces:Living Room,Recreation Room,Stone,Wood Burning
Floor:Carpet,Concrete,Luxury Vinyl Plank
Other:
  • Additional:Cable TV Available, High Speed Internet Available, Open Floorplan, Paneling, Vaulted Ceiling(s)

Exterior Features

Lot:Cleared,Few Trees,Landscaped,Level,Many Trees,Water/Lake View,.5 to < 1 Acre,Lake Front - Common Area
Roof:Composition
Others:
  • Additional:Fire Pit, Rain Gutters, Outdoor Grill, Outdoor Living Center, Private Yard, Storage
Parking Features:Additional Parking,Detached Carport,Golf Cart Garage,Lighted
Principal Interest
$2,368
Taxes
$611
HOA
$100

Home Price

$459,900

Loan Details

30 yrs
6.674%

Down Payment

20%
$91,980
All calculations are estimates and provided by Blueroof360. Today’s Rates provided by Blueroof360. Information and interactive calculators are made available to you only as self-help tools for your independent use and are not intended to provide investment or tax advice. We cannot and do not guarantee their applicability or accuracy in regards to your individual circumstances. All examples are hypothetical and are for illustrative purposes. We encourage you to seek personalized advice from qualified professionals regarding all personal finance issues.
Monthly Price:
$2,367.76

Principal

Taxes

HOA

Principal Taxes HOA Total
Monthly $2,367.76 $611.08 $100.00 $3,078.85
Yearly $28,413.18 $7,333.00 $1,200.00 $36,946.18
Total $852,395.37 $219,990.00 $36,000.00 $1,108,385.37

Today's Rates

30 Year

6.67%

20 Year

6.37%

15 Year

5.93%

Never Miss a Property

Be the first to know when a property hits the market.

Current Listings

Last 30 Days
N/A
Aug 2026

Average Price

All Price Ranges
N/A
Aug 2026

Average Days on Market

All Price Ranges
N/A
Aug 2026
Market insight data is pulled from the same city as the listing being viewed (Brookeland, TX).

The schools listed are within a 2-mile radius of the property; however, attendance is not guaranteed. Please contact the local school district to confirm zoning and enrollment options.

Information provided by North Texas Real Estate Information Systems Multiple Listing Service, and is deemed reliable but not guaranteed accurate.

IDX service by Blueroof 360

Data last updated: 2026-08-24T19:21:47.893Z

© 2026 North Texas Real Estate Information Systems