3807 Kelli Lane, Bryan, TX 77802
- Added:
- Jun 30, 2026
- Days on Market:
- 8
- Last Refresh:
- Jul 7 at 9:06 am
Property Features for 3807 Kelli Lane
General Information
- Property type
- Residential Multi Family
- Property subtype
- Other
- Zoning
- B02
- Patio and Porch features
- Patio
- Exterior features
- Covered Patio, Patio
- Standard status
- Active
- APN
- 3807 Kelli B02
- Size
- 1,930 SF
- Lot size
- 0.23 Acres
Utilities
- Heating system
- Natural Gas, Central
- Cooling system
- Central Air, Electric
Building Details
- Year built
- 1965
- Floors in Building
- 1
- Number of units
- 2
- Flooring type
- Carpet, Tile
- Roof type
- Composition
Listing agent Jody Luckie License #0517975 (979) 575-1755
Listing office Treehouse Real Estate 108 E North Ste A, BRYAN, TX (979) 485-5444
Listing date Jun 30, 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
- 3‑bedroom, 2‑bath home plus a detached apartment with its own kitchen, living area, bedroom, and bathroom
- Two spacious living areas in the main home with abundant storage and a flexible layout
- Central heating (natural gas) and central air cooling with electric components
- Large shaded backyard with mature trees and patio for outdoor relaxing and entertaining
- Covered patio/patio and tile and carpet flooring
- Composition roof; built in 1965
Overview
The home is located in Bryan and is described as being near Tanglewood Park and a splash pad. The property sits on a lot of 0.2342 acres. Exterior features include a large, shaded backyard with mature trees, offering outdoor space that can support everyday use and gatherings.
For tenants, buyers, or operators seeking separation of living space, the detached apartment can function as an independent unit while still allowing the main residence to be used as a primary home. The combination of two living areas inside the main house and a complete detached layout supports a variety of occupancy arrangements, from owner-occupied setups to dual-rent scenarios, depending on how the units are managed.
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 | $31.3k | $16.20 |
| − Vacancy | −$1.6k | −$0.84 |
| EGI | $29.6k | $15.36 |
| − OpEx | −$8.9k | −$4.61 |
| NOI | $20.7k | $10.75 |
Alternative Uses
Current Use by Public Records
Location Insight
- Map
- Local Demand
- City
- Bryan
- County
- Brazos
- State
- Texas
- Longitude
- -96.339366
- Latitude
- 30.644192
