Income-Producing Fourplex Investment
105-107 Davis, Bryan, TX 77801
Call to check price and availability
Fully leased fourplex with updated units near amenities.
Type:Multifamily
Property size:
4,400 SFPrice / SF:
$181/SF- Added:
- Feb 27, 2026
- Days on Market:
- 92
- Last Refresh:
- Mar 17 at 1:17 pm
Property Features for 105-107 Davis
General Information
- Standard status
- Active
- Size
- 4,400 SF
- Property subtype
- Multifamily
Building Details
- Year Built
- 1968
Listing agent David Shellenberger License #TX 0581309
Listing office Keller Williams Realty B/V (979) 229-4005
Listing date Feb 27, 2026
Source Crexi
Displayed information is deemed reliable but is not guaranteed and should be independently verified.
All listing content including descriptions, pricing, images are the copyrighted material of Keller Williams Realty B/V
HighLights
- Fully leased four‑plex package with eight total units, providing immediate income.
- Each unit features a desirable two‑bedroom, one‑bathroom layout with updates.
- All units include washer and dryer.
- Strong income potential with $6,750 monthly rent and upside for growth.
- Well‑maintained properties with updated interiors, attracting long‑term tenants.
- Convenient location near Legends Event Center, HEB, shopping, and dining.
Overview
This is an excellent investment opportunity featuring a four-plex package consisting of eight total units. Each unit offers a well-designed two-bedroom, one bathroom layout with updates throughout. All units are fully leased and include a washer and dryer. This property is superior for an investor seeking a turnkey, income-producing multifamily property with upside potential through continued rental growth and efficient management. The properties have been well maintained with updated interiors that appeal to long-term tenants and support strong occupancy. The property is conveniently located near Legends Event Center, HEB, shopping and dining. The property is fully leased for $6,750 per month. The property size is 4400 square feet.
Local Financial Insights For Multifamily LT 5
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 | $71.3k | $16.20 |
| − Vacancy | −$3.7k | −$0.84 |
| EGI | $67.6k | $15.36 |
| − OpEx | −$20.3k | −$4.61 |
| NOI | $47.3k | $10.75 |
4,400 SF · lease $16.20/SF/yr · vacancy 5.20% · expense 30.00%
Alternative Uses
Best Use
Multifamily LT 5
$675.7K
$591.3K – $788.4K
NOI $47,301 @ 7.0% cap · market cap 5.92%
Second Best
Apartment 5plus
$603.0K
$527.6K – $703.5K
NOI $42,210 @ 7.0% cap · market cap 5.28%
Theoretical Best
Office A
$1.08M
$948.0K – $1.26M
NOI $75,842 @ 7.0% cap · market cap 9.49%
Zoning and permitted uses should be independently verified with local authorities.
Property Profile
Location Intelligence
Current Use by Public Records
Quadplexes
Location Insight
- Map
- Local Demand
- City
- Bryan
- County
- Brazos
- State
- Texas
- Longitude
- -96.35917
- Latitude
- 30.641963
Nearby Similar for Sale
FAQs
What type of property is this?
Quadplex - Fully leased fourplex with updated units near amenities.
Where is this quadplex located?
The property is located at 105-107 Davis Bryan, TX.
What is the asking price?
The asking price for this property is $799,000.
What are key features of this property?
This property features: Fully leased four‑plex package with eight total units, providing immediate income.; Each unit features a desirable **two‑bedroom, one‑bathroom layout with updates.**; All units include washer and dryer.
