Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Updated Multifamily Investment Near Texas A&M Title is generated by Realmo AI

    505 & 507 500 & 502 Boyett & First Street, College Station, TX 77840

    View on Map
    Claim this Listing
    For Sale
    $2,640,000

    MULTI_FAMILY - College Station, TX

    Property size:
    14,560 SF
    Lot size:
    0.16 Acres
    Price / SF:
    $181/SF
    Added:
    Feb 2, 2026
    Days on Market:
    121
    Last Refresh:
    Jun 3 at 11:06 pm

    Property Features for 505 & 507 500 & 502 Boyett & First Street

    General Information

    Property type
    Residential Multi Family
    Property subtype
    Other
    Zoning
    C02
    Fencing
    Privacy
    Standard status
    Active
    APN
    505 & 507, 500 & 502 Boyett & First C02
    Size
    14,560 SF
    Lot size
    0.16 Acres

    Utilities

    Heating system
    Natural Gas, Central
    Cooling system
    Electric, Central Air

    Building Details

    Year built
    1968
    Floors in Building
    2
    Number of units
    1
    Flooring type
    Carpet, Tile
    Roof type
    Composition

    We can help!

    Listing Contact
    Kathy Scott
    Kathy Scott

    Listing agent Kathy Scott License #0589435

    Listing office Texas Prime Real Estate 420 Tarrow, College Station, TX

    Listing date Feb 2, 2026

    MLS# 26001333 Listing URL

    Copyright © 2026 Bryan-College Station Regional MLS. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.

    HighLights

    • 100% Occupied: Provides immediate cash flow.
    • Prime Location: Minutes from Texas A&M University, on bus route, close to Northgate.
    • Updated Units: Feature quartz countertops, stainless steel appliances, and wood‑look tile flooring.
    • Spacious Units: Each unit is 910 sq ft with an oversized walk‑in closet.
    • In‑Unit Washer and Dryer: Enhances tenant appeal and retention.
    • Low‑Maintenance: Owner maintains courtyard lawn care.

    Overview

    This updated multifamily property is 100% occupied, offering immediate cash flow in a highly desirable location in the heart of College Station. The property is located just minutes from Texas A&M University, on the bus route, and close to Northgate's dining, shopping, and entertainment. The property size is 14560 Square Feet and the lot size is 0.156 acres. Each spacious 1-bedroom, 1-bath unit (910 sq ft) features recent upgrades, including quartz countertops, stainless steel appliances, and wood-look tile flooring. Units also include an oversized walk-in closet, and access to a charming shared courtyard. Appliances provided include a refrigerator, gas range, dishwasher, microwave, and in-unit washer and dryer, enhancing tenant appeal and retention. The owner maintains the courtyard lawn care, while tenants are responsible for back patio lawn areas, helping keep operating expenses efficient. This property presents a solid, low-maintenance investment opportunity in a consistently high-demand rental market.

    Local Financial Insights For Apartment 5plus

    Simulate Cap Rate and NOI

    NOI Build-Up
    Vacancy
    income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
    EGI (Effective Gross Income)
    gross rent minus vacancy losses — the realistic income before paying operating costs.
    OpEx (Operating Expenses)
    recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
    NOI (Net Operating Income)
    income a property generates after operating costs but before financing and taxes.

    Component $ $/SF
    Gross rent $267.3k $18.36
    − Vacancy −$13.4k −$0.92
    EGI $254.0k $17.44
    − OpEx −$114.3k −$7.85
    NOI $139.7k $9.59
    14,560 SF · lease $18.36/SF/yr · vacancy 5.00% · expense 45.00%

    Alternative Uses

    Best Use
    Apartment 5plus
    $2.00M
    $1.75M – $2.33M (±1% cap)
    NOI $139,676 @ 7.0% cap · market cap 5.29%
    Second Best
    —
    —
    no second resolved use
    Theoretical Best
    Office A
    $3.59M
    $3.14M – $4.18M (±1% cap)
    NOI $250,968 @ 7.0% cap · market cap 9.51%
    Zoning and permitted uses should be independently verified with local authorities.
    Location Intelligence

    Current Use by Public Records

    Apartment buildings

    Map

    City
    College Station
    County
    Brazos
    State
    Texas
    Longitude
    -96.350654
    Latitude
    30.619446

    Nearby Similar for Sale

    • $2,190,000
      8,668 SF

      Restaurant and Bar Ready Property

      Turnkey restaurant and bar with additional retail/office suites.
      3006 BARRON ROAD, College Station, TX 77845
      View Details
    • $445,000
      3,670 SF

      Leased Fourplex Near Texas A&M

      Fully leased fourplex near Texas A&M with strong rental history.
      2402 Bosque Drive, College Station, TX 77845
      View Details
    • $610,000
      4,784 SF

      Fourplex Near Texas A&M

      Income-producing fourplex near Texas A&M University on TAMU bus route.
      1808 Woodsman Drive, College Station, TX 77840
      View Details
    • $1,995,000
      5,362 SF

      Modern Industrial Office Space

      Two-story office with modern design, 13 private offices.
      1645 Greens Prairie Road W, College Station, TX 77845
      View Details
    • $434,900
      2,600 SF

      College Station Duplex Investment Opportunity

      Well-maintained duplex near TAMU, fully leased through June/July 2027.
      4453/4455 Reveille Road, College Station, TX 77845
      View Details
    • $910,000
      3,508 SF

      Two 4-Plex Investment Package

      Two side-by-side 4-plexes with private patios, in-unit laundry, and 100% occupancy in a convenient College Station rental setting.
      1216 & 1218 Holik Drive, College Station, TX 77840
      View Details
    • $540,000
      2,756 SF

      Multifamily Property Near Texas A&M

      Multifamily property near Texas A&M with refurbishment/redevelopment potential.
      1404 Northpoint Lane, College Station, TX 77840
      View Details
    • $385,000
      2,282 SF

      Well-Maintained Duplex Investment

      A two-unit duplex near Texas A&M offers functional 3-bedroom layouts and recent roof replacement for long-term rental appeal.
      1203 April Bloom, College Station, TX 77840
      View Details
    • $385,000
      2,282 SF

      Well-Maintained Duplex Investment

      Well-kept duplex near Texas A&M with two 3-bedroom, 2-bath units and recent roof replacement for investor confidence.
      1205 April Bloom, College Station, TX 77840
      View Details
    • $385,000
      2,282 SF

      Duplex Investment Near Texas A&M

      Well-maintained duplex with two 3-bedroom, 2-bath units and recent roof replacement, leased through July 2027.
      1209 April Bloom, College Station, TX 77840
      View Details
    • $369,000
      2,320 SF

      Updated Duplex Near Texas A&M

      Two-unit property near Texas A&M with updated features.
      401 Park Road, College Station, TX 77840
      View Details
    • $2,279,400
      9,680 SF

      New Townhomes in College Station

      Fully leased townhomes near campus, ideal for investors.
      4039-4059 Gunner Trail, College Station, TX 77845
      View Details

    FAQs

    What type of property is this?
    Apartment building - 100% occupied, updated multifamily property near Texas A&M University.
    Where is this apartment building located?
    The property is located at 505 & 507 500 & 502 Boyett & First Street College Station, TX.
    What is the asking price?
    The asking price for this property is $2,640,000.
    What are key features of this property?
    This property features: 100% Occupied: Provides immediate cash flow.; Prime Location: Minutes from Texas A&M University, on bus route, close to Northgate.; Updated Units: Feature quartz countertops, stainless steel appliances, and wood‑look tile flooring.
    (979) 695-3300
    We can help!
    Listing Contact
    Kathy Scott
    Kathy Scott
    Real Estate License ID: 0589435
    Learn More
    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.
    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
    505 & 507, 500 & 502 Boyett & First Street, College Station, TX 77840
    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!