Multifamily
For Sale
$1,200,000
A-h-806 Oran Cir, Bryan, TX 77801
Texas A&M and the Historic Northgate District are within walking distance, and a shuttle stop is nearby.
Property Size5,988 SF
Price / SF$200.40
Days on Market8
Property Features for A-h-806 Oran Cir
General Information
Standard status
Active
Size
5,988 SF
Property subtype
Residential Income
Additional Details
Public Transit
Yes
Listing Agency:
Cortiers Real Estate
(979) 985-5610
Listed By:
Robert Murphy
(979) 229-5781
Source:
Exprealty
Added: Oct 30
Changed: Nov 4
Last Checked: Nov 4 at 2:44PM
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 Cortiers Real Estate
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.
Located in Bryan, this multifamily property sits within walking distance of Texas A&M and the Historic Northgate District. A shuttle stop is also just a short distance away.
Key Highlights
- Within walking distance of Texas A&M
- Within walking distance of the Historic Northgate District
- Shuttle stop nearby
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
Current Use
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
Market
Vacancy Rate% for Multifamily in South region
Frequently Asked Questions
What type of property is this?
Multifamily property - Texas A&M and the Historic Northgate District are within walking distance, and a shuttle stop is nearby.
Where is this multifamily property located?
The property is located at A-h-806 Oran Cir 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: Within walking distance of Texas A&M; Within walking distance of the Historic Northgate District; Shuttle stop nearby
