Four-Unit Quadplex with New
For Sale
$315,000
2400 Jaguar Dr, Bryan, TX 77807
Three units are leased, while the vacant unit offers immediate occupancy flexibility.
Property Size1,748 SF
Price / SF$180.21
Days on Market77
Property Features for 2400 Jaguar Dr
General Information
Standard status
Active
Size
1,748 SF
Property subtype
Multi-Family
Building Details
Year Built
1980
Listing Agency:
eXp Realty LLC
Listed By:
Jahbari McLennan
(888) 519-7431
Source:
Doorstephomegroup
Added: Aug 2
Changed: Sep 17
Last Checked: Sep 29 at 11:41AM
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 eXp Realty LLC
Ask AI about this property
Review the available facts, identify missing information and prepare questions for the agent.
Investment Insights
Based on property information with market context.
Built in 1980, this 1,748-square-foot quadplex contains four residential units. Three units are occupied, including Unit A under lease through November 2026, Unit B under renewal through April 2027, and Unit D with a HUD/Section 8 tenancy. Unit C is vacant and move-in ready. A new AC unit is among the recent capital improvements.
Electric service is separately metered and paid by tenants. Water is supplied through one owner-paid meter and divided evenly among the four units, creating a defined utility arrangement. The property is located minutes from Texas A&M University and Blinn College in Bryan, Texas.
Electric service is separately metered and paid by tenants. Water is supplied through one owner-paid meter and divided evenly among the four units, creating a defined utility arrangement. The property is located minutes from Texas A&M University and Blinn College in Bryan, Texas.
Key Highlights
- Four‑unit quadplex totaling 1,748 SF
- Three of four units occupied
- Unit A leased through Nov 2026
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$18,792
Cap Rate
5.97%
Suggested Prices Based on Cap Rates
Cap Rate 5%
$375,840
$375.8K
Cap Rate 7%
$268,457
$268.5K
Cap Rate 9%
$208,800
$208.8K
Market Conditions
NOI Build-Up for 1,748 SF
Gross rent
$28.3K $16.20/SF
− Vacancy
−$1.5K −$0.84/SF
EGI
$26.8K $15.36/SF
− OpEx
−$8.1K −$4.61/SF
NOI
$18.8K $10.75/SF
Area
Brazos County, TX
Vacancy
5.20%
Lease Rate
$16.20 /SF/Yr
Expense Ratio
30.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap Rate 5%
$375,840
Cap Rate 7%
$268,457
Cap Rate 9%
$208,800
Alternative Uses
Best Use
Multifamily LT 5
$268.5K
$234.9K – $313.2K
NOI $18,792 @ 7.0% cap · market cap 5.97%
Second Best
Apartment 5plus
$239.6K
$209.6K – $279.5K
NOI $16,769 @ 7.0% cap · market cap 5.32%
Theoretical Best
Office A
$430.4K
$376.6K – $502.2K
NOI $30,130 @ 7.0% cap · market cap 9.57%
Zoning and permitted uses should be independently verified with authorities.
How Realmo checks its estimates
Property Analytics
Unlock full access to Insights
Subscribe to Realmo Intelligence
Open Analytics
Current Use
Location Intelligence
Trade Area within ½ mile
191
Businesses Nearby
Explore this area
Business Placement
Demographics for 77807, TX
13,140
Population
6,007
Households
2.2
Avg Household Size
33
Median Age
34%
College-Educated
82%
High-School Grad
98.3 sq mi
ZIP Area
134
Density / Sq Mi
$72,605
Median Household Income
$43,772
Median Earnings
$1,227
Median Rent
$251,900
Median Home Value
Check the figures for this property
Cap Rate, Value Estimation, Potential NOI and more
View Realmo Analytics
Market
Vacancy Rate% for Multifamily in South region
Frequently Asked Questions
What type of property is this?
Quadplex - Three units are leased, while the vacant unit offers immediate occupancy flexibility.
Where is this quadplex located?
The property is located at 2400 Jaguar Dr Bryan, TX.
What is the asking price?
The asking price for this property is $315,000.
What are key features of this property?
This property features: Four‑unit quadplex totaling 1,748 SF; Three of four units occupied; Unit A leased through Nov 2026
