2400 Jaguar Court, Bryan, TX 77807
- Added:
- Jul 1, 2026
- Days on Market:
- 8
- Last Refresh:
- Jul 8 at 7:06 am
Property Features for 2400 Jaguar Court
General Information
- Property type
- Residential Multi Family
- Property subtype
- Other
- Zoning
- B03
- Standard status
- Active
- APN
- 2400 Jaguar B03
- Size
- 1,748 SF
- Lot size
- 0.23 Acres
Utilities
- Heating system
- Central, Electric (Heating)
Building Details
- Year built
- 1980
- Floors in Building
- 2
- Number of units
- 4
- Roof type
- Composition
Listing agent Jahbari McLennan (888) 519-7431
Listing office eXp Realty LLC 5605 N MacArthur Blvd 10th flr, Austin, TX (888) 519-7431
Listing date Jul 1, 2026
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
- Four‑unit investment property built in 1980 with central electric heat and a composition roof
- 3 of 4 units occupied: Unit A leased through Nov 2026, Unit B renewed through Apr 2027, and Unit D is a HUD/Section 8 tenant
- Unit C is vacant and move‑in ready for immediate lease‑up or owner‑occupant use
- All units currently rent at $875/mo with room to grow toward $900–$950/mo range per area comps (buyer to verify)
- Separate electric metering with tenant‑paid electricity; water is owner‑paid on a single meter split evenly across units
- Recent capital improvement: new AC unit
Overview
The property is located in Bryan, Texas, zoned B03. The listing notes the asset is minutes from Texas A&M University and Blinn College, supporting a practical tenant audience tied to the local education market. Buyer to verify all information; it is not a survey.
For investors, the current occupancy mix provides immediate in-place income while the vacant unit supports leasing momentum. The utility structure is simple and consistent, with tenant responsibility for electric and owner-paid water. With all units listed at $875 per month and the property positioned near an area education base, this is a clean option for an operator looking for a manageable 4-unit ownership setup. Listing information should be independently verified by the buyer or buyer’s representative.
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 | $28.3k | $16.20 |
| − Vacancy | −$1.5k | −$0.84 |
| EGI | $26.8k | $15.36 |
| − OpEx | −$8.1k | −$4.61 |
| NOI | $18.8k | $10.75 |
Alternative Uses
Current Use by Public Records
Location Insight
- Map
- Local Demand
- City
- Bryan
- County
- Brazos
- State
- Texas
- Longitude
- -96.380863
- Latitude
- 30.624989