Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    The Largest CRE Database in the US with Over 1 Million Listings

    903 Balcones Dr College Station, TX 77845

    View on Map
    Sponsored
    For Sale
    $2,200,000

    MULTI_FAMILY - College Station, TX

    Property size:
    15,360 SF
    Lot size:
    0.96 Acres
    Days on Market:
    2
    Last Refresh:
    Mar 26 at 8:06 am

    Property Features for 903 Balcones Dr

    General Information

    Property type
    Residential Multi Family
    Property subtype
    Other
    Standard status
    Active
    Zoning
    C10
    APN
    903 Balcones C10
    Size
    15,360 SF
    Lot size
    0.96 Acres

    Utilities

    Heating system
    Electric (Heating), Central
    Cooling system
    Central Air, Electric

    Building Details

    Year built
    2014
    Floors in Building
    2
    Number of units
    2
    Flooring type
    Carpet, Tile

    We can help!

    Listing Contact
    Linda Praytor
    Linda Praytor

    Town & Country BCS Realty

    Listing agent Linda Praytor

    Listing date Mar 25, 2026

    MLS# 25010499

    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.

    Learn more

    Property Insight Report

    Overview

    Multifamily Complex Near TAMU Shuttle

    This well-maintained 12-unit multifamily complex is located just off the TAMU Shuttle Route, offering proximity to campus, shopping, and dining. Each unit features 1,200 sq. ft. layouts. The property includes an on-site office, suitable for management or conversion to an additional income-producing unit. The property is currently at 100% occupancy, with units renting for $1,200 per month, resulting in a gross annual income of $172,800.00. The property benefits from a strong rental history and minimal turnover. Located in College Station, Texas, this property is situated on a 0.96-acre lot and has a total building size of 15,360 square feet. The zoning is C10. The property is positioned to benefit from TAMU student demand and workforce housing needs.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Apartment buildings

    Suggested Use

    Real Estate Agency Restaurant Spa & Massage Center Dental Office Hair Salon Nail Salon Building Supply Auto Repair Shop Gym & Fitness Center Pharmacy

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    College Station
    County
    Brazos
    State
    Texas
    Longitude
    -96.313284
    Latitude
    30.589171

    Nearby Similar for Sale

    • $910,000
      3,508 SF

      College Station Fourplex Investment Opportunity

      Two side-by-side fourplexes near Texas A&M University.
      1216 Holik Dr, College Station, TX 77840
      View Details
    • $455,000
      3,960 SF

      College Station Fourplex Investment Opportunity

      Fourplex near Texas A&M with strong rental performance.
      1216 Holik Dr, College Station, TX 77840
      View Details
    • $409,900
      2,788 SF

      College Station Duplex: Investment Opportunity

      Well-maintained duplex near Texas A&M with strong rental history.
      916 Willow Pond St, College Station, TX 77845
      View Details
    • New
      $420,000
      2,671 SF

      South College Station Duplex Opportunity

      Spacious duplex in desirable location, perfect for investment or living.
      901 Crepe Myrtle St, College Station, TX 77845
      View Details
    • $485,000
      3,192 SF

      College Station Fourplex Investment Opportunity

      Fully leased fourplex near Texas A&M with redevelopment potential.
      1526 Pine Ridge Dr, College Station, TX 77840
      View Details
    • Contact for pricing
      3,402 SF

      Office Spaces Near Texas A&M

      Individual office spaces for sale near Texas A&M University.
      110 Lincoln Ave, College Station, TX 77840
      View Details
    • $525,000
      4,288 SF

      College Station Fourplex Investment Opportunity

      Fully leased fourplex near Texas A&M with strong income potential.
      17292-17298 Cedar Rock Ct, College Station, TX 77845
      View Details
    • $1,995,000
      5,362 SF

      Modern Industrial Office Space

      Two-story office with modern design, 13 private offices.
      1645 Greens Prairie Rd W, College Station, TX 77845
      View Details
    • Contact for pricing
      2,701 SF

      College Station Commercial Office Space

      Commercial office space with multiple offices and dedicated parking.
      2748 Longmire Dr, College Station, TX 77845
      View Details
    • $899,000
      3,402 SF

      College Station Commercial Office Space

      Office space suitable for general commercial uses in College Station.
      110 Lincoln Ave, College Station, TX 77840
      View Details
    • $7,500,000
      6,000 SF

      High-Fenced Ranch Retreat Opportunity

      185-acre ranch near Texas A&M, suitable for various ventures.
      20650 Fm 2154 Rd, College Station, TX 77845
      View Details
    • $349,900
      1,984 SF

      Charming Leased Duplex Near Amenities

      Leased duplex with modern features and convenient location.
      3624-3626 Hollyhock St, College Station, TX 77845
      View Details

    FAQs

    What type of property is this?
    Apartment building - Well-maintained 12-unit multifamily property near Texas A&M University.
    Where is this apartment building located?
    The property is located at 903 Balcones Dr College Station, TX.
    What is the asking price?
    The asking price for this property is $2,200,000.
    What are key features of this property?
    This property features: - 100% Occupancy with strong rental history and minimal turnover, ensuring immediate and consistent cash flow.; - Prime location just off the TAMU Shuttle Route, offering unbeatable proximity to campus, shopping, and dining.; - High-yield investment with a gross annual income of $172,800.00 and potential for future appreciation in a stable rental market.
    (979) 229-6000
    Request Owner's contact information
    903 Balcones Dr College Station, TX 77845
    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.
    903 Balcones Dr
    College Station, TX 77845
    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
    903 Balcones Dr College Station, TX 77845
    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

    We can help!
    Listing Contact
    Linda Praytor
    Linda Praytor
    Real Estate License ID: 0310815
    Learn More
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!