Residential Income Property with Central
New
For Sale
$1,200,000
806 Oran Circle, Bryan, TX 77801
The interior includes ceiling fans and a kitchen equipped with a dishwasher, electric range, and refrigerator.
Property Size5,988 SF
Days on Market4
Property Features for 806 Oran Circle
General Information
Standard status
Active
Size
5,988 SF
Total Parking Spaces
16
Property subtype
Residential Income
Amenities
Central Air, Ceiling Fan(s), Electric
Central, Electric
Dishwasher, Electric Range, Refrigerator
Paved
Building Details
Building Size
5,988 SF
Year Built
1977
Listing Agency:
RE/MAX Cortiers
Listed By:
Bobby Murphy · License #429329
(979) 229-5781
Source:
Evrealestate
Added: Nov 1
Changed: Nov 3
Last Checked: Nov 3 at 5:29AM
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 RE/MAX Cortiers
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 1977, this residential income property has central electric heating and air conditioning, along with ceiling fans. The kitchen includes a dishwasher, electric range, and refrigerator.
The property is in Bryan, in Brazos County, at the rear of the Oran Circle cul-de-sac. Access is via Boyett Street from University Drive.
The property is in Bryan, in Brazos County, at the rear of the Oran Circle cul-de-sac. Access is via Boyett Street from University Drive.
Key Highlights
- Built in 1977
- Central electric heating and air conditioning
- Dishwasher, electric range, and refrigerator included
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$57,443
Cap Rate
4.79%
Suggested Prices Based on Cap Rates
Cap Rate 5%
$1,148,860
$1.1M
Cap Rate 7%
$820,614
$820.6K
Cap Rate 9%
$638,256
$638.3K
Market Conditions
NOI Build-Up for 5,988 SF
Gross rent
$109.9K $18.36/SF
− Vacancy
−$5.5K −$0.92/SF
EGI
$104.4K $17.44/SF
− OpEx
−$47.0K −$7.85/SF
NOI
$57.4K $9.59/SF
Area
Brazos County, TX
Vacancy
5.00%
Lease Rate
$18.36 /SF/Yr
Expense Ratio
45.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap Rate 5%
$1,148,860
Cap Rate 7%
$820,614
Cap Rate 9%
$638,256
Alternative Uses
Best Use
Apartment 5plus
$820.6K
$718.0K – $957.4K
NOI $57,443 @ 7.0% cap · market cap 4.79%
Second Best
—
—
no second resolved use
Theoretical Best
Office A
$1.47M
$1.29M – $1.72M
NOI $103,214 @ 7.0% cap · market cap 8.60%
Zoning and permitted uses should be independently verified with authorities.
How Realmo checks its estimates
Property Analytics
Who owns this building?
See the owner, sales and loan history
Open Analytics
Location Intelligence
Trade Area within ½ mile
705
Businesses Nearby
Explore this area
Business Placement
Demographics for 77801, TX
15,097
Population
7,221
Households
2.1
Avg Household Size
27
Median Age
23%
College-Educated
81%
High-School Grad
3.1 sq mi
ZIP Area
4,870
Density / Sq Mi
$35,575
Median Household Income
$24,587
Median Earnings
$998
Median Rent
$172,200
Median Home Value
Check the figures for this property
Cap Rate, Value Estimation, Potential NOI and more
View Realmo Analytics
Frequently Asked Questions
What type of property is this?
Residential income property - The interior includes ceiling fans and a kitchen equipped with a dishwasher, electric range, and refrigerator.
Where is this residential income property located?
The property is located at 806 Oran Circle Bryan, TX.
What is the asking price?
The asking price for this property is $1,200,000.
What are key features of this property?
This property features: Built in 1977; Central electric heating and air conditioning; Dishwasher, electric range, and refrigerator included
