806 Oran Cir Bryan, TX 77801
Eight-unit apartment complex near Northgate and Texas A&M University.
Property Features for 806 Oran Cir
General Information
- Standard status
- Active
- Size
- 5,988 SF
- Property subtype
- Multifamily
Building Details
- Year Built
- 1977
Listing office LKG Realty Advisors (979) 221-2929
Listing date Oct 13, 2022
Source Crexi
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 LKG Realty Advisors
Investment Insights
Based on property information with market context.
Key Highlights
- Prime location: Blocks from Northgate and Texas A&M University.
- Eight 2‑bed/1‑bath units: Ideal for student housing.
- Individually metered units: Tenants pay their own utilities.
Local Financial Insights For Apartment 5plus
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 | $109.9k | $18.36 |
| − Vacancy | −$5.5k | −$0.92 |
| EGI | $104.4k | $17.44 |
| − OpEx | −$47.0k | −$7.85 |
| NOI | $57.4k | $9.59 |
