Add Listing
    Brokers
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers

    Century 21 Beal

    404 H University Drive East, College Station, TX 77840
    (979) 764-2100
    Web Site
    Size: 10+ agents

    Agents

    Service Locations

    Property Types

    • Land
    • Residential Multi Family
    • Commercial Sale

    Listings

    For Sale (13)

    View map
    Turnkey Duplex Near Texas A&M
    $1,100,000
    3,696 SF

    Turnkey Duplex Near Texas A&M

    Fully leased duplex near Texas A&M, generating $7,250 monthly.

    304 Cooner St, College Station, TX 77840
    View details
    Turnkey Duplex Near Texas A&M
    $1,100,000
    3,696 SF

    Turnkey Duplex Near Texas A&M

    Fully leased duplex near TAMU generating $7,500 monthly income.

    406 Ash St, College Station, TX 77840
    View details
    Bryan, TX Multifamily Land
    $2,300,000
    0.74 Acres

    Bryan, TX Multifamily Land

    0.741 acre multifamily zoned land in Bryan, TX.

    3605 Mohawk St, Bryan, TX 77802
    View details
    Mart, TX 47-Acre Land
    $499,900
    47.23 Acres

    Mart, TX 47-Acre Land

    47-acre property with improved pasture, ponds, and homesite.

    1258 Steinke Rd, Mart, TX 76664
    View details
    Anderson, TX Acreage Opportunity
    $153,000
    4.66 Acres

    Anderson, TX Acreage Opportunity

    4.66-acre tract perfect for custom home or retreat.

    185 County Rd, Anderson, TX 77830
    View details
    Residential Land in Cook Crossing
    $135,000
    1.02 Acres

    Residential Land in Cook Crossing

    1.02-acre homesite near town, build with 413 Custom Builders.

    10704 Harvey Rnch Rd, College Station, TX 77845
    View details
    Midway, TX Riverfront Land
    $45,000
    4.92 Acres

    Midway, TX Riverfront Land

    4.92 acres of unrestricted land near the Trinity River.

    2525 Private Road 1195, Midway, TX 75852
    View details
    Rural Agricultural Land Investment
    $1,600,000
    12,930.30 Acres

    Rural Agricultural Land Investment

    Unimproved acreage in Texas suited for farming, ranching, or recreation-based investment strategies.

    Cr 321, Houston, TX 77488
    View details
    Bryan, TX Commercial Opportunity
    $165,000
    1,176 SF

    Bryan, TX Commercial Opportunity

    Commercially zoned property near downtown Bryan with live/work potential.

    1413 Sandy Point Rd, Bryan, TX 77803
    View details
    Residential Land in Iola, TX
    $79,500
    1.10 Acres

    Residential Land in Iola, TX

    1.10-acre lot in Iola ISD, build your dream home.

    16547 Kelton Ln, Iola, TX 77861
    View details
    Lake Limestone Waterfront Land Opportunity
    $399,000
    1.70 Acres

    Lake Limestone Waterfront Land Opportunity

    1.7 acres with 380' frontage, pier, utilities ready.

    240 County Rd 3674, Jewett, TX 77865
    View details
    Caldwell Land with Beaver Creek Amenities
    $185,000
    7.97 Acres

    Caldwell Land with Beaver Creek Amenities

    7.97 acres in Beaver Creek, near Bryan-College Station.

    789 Quail Hollow Dr, Caldwell, TX 77836
    View details
    21.21 Acres with Utilities
    Contact for pricing

    21.21 Acres with Utilities

    21.21 acres outside city limits with utilities and no restrictions.

    2237 Mumford Rd, Bryan, TX 77807
    View details

    For Lease (1)

    View map
    Warehouse with Office and Yard
    Contact for pricing

    Warehouse with Office and Yard

    Modern warehouse space with office and yard storage available for rent.

    3813 Endeavor Loop, Bryan, TX 77808
    View details

    Leases and Sales on Map

    • For Sale
    • For Lease

    Properties for sale

    View other agents
    in the same area
    Request Owner's contact information
    Century 21 Beal
    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.
    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
    Century 21 Beal
    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
    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!