3909 Olive Street, Bryan, TX 77801
- Added:
- May 1, 2026
- Days on Market:
- 48
- Last Refresh:
- Jun 17 at 3:06 pm
Property Features for 3909 Olive Street
General Information
- Property type
- Residential Multi Family
- Property subtype
- Other
- Zoning
- B01
- Standard status
- Active
- APN
- 3909 Olive B01
- Size
- 1,722 SF
- Lot size
- 0.14 Acres
Utilities
- Heating system
- Electric (Heating), Central
- Cooling system
- Central Air, Electric, Ceiling Fan(s)
Building Details
- Year built
- 1976
- Floors in Building
- 1
- Number of units
- 2
- Flooring type
- Vinyl
- Roof type
- Composition, Shingle
Listing agent Chelsie Breaux License #544295 (979) 383-2020
Listing office RE/MAX 2020 102 S Main Street, Bryan, TX (979) 383-2020
Listing date May 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
- Duplex with 2 income‑producing units, both currently leased at $900/month
- Plumbing replacement in both units completed April 2026
- Each unit includes washer/dryer connections and a covered back patio
- Private backyard areas for each side of the duplex
- HVAC units and water heaters replaced in recent years; central heating and central air
- Lease mix: one unit month‑to‑month and the other leased through April 2027
Overview
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 | $27.9k | $16.20 |
| − Vacancy | −$1.5k | −$0.84 |
| EGI | $26.4k | $15.36 |
| − OpEx | −$7.9k | −$4.61 |
| NOI | $18.5k | $10.75 |
Alternative Uses
Current Use by Public Records
Location Insight
- Map
- Local Demand
- City
- Bryan
- County
- Brazos
- State
- Texas
- Longitude
- -96.356499
- Latitude
- 30.631495