105-107 Davis Bryan, TX 77801
Fully leased fourplex with updated units near amenities.
Property Features for 105-107 Davis
General Information
- Standard status
- Active
- Size
- 4,400 SF
- Property subtype
- Multifamily
Building Details
- Year Built
- 1968
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
Investment Insights
Based on property information with market context.
Key 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.
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 |
