Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    1305 Villa Maria Rd Bryan, TX 77801
    Back to Search
    Property profile & analytics

    1305 Villa Maria Rd, Bryan, TX 77801

    View on Map
    • Dormitories
    • 2.61 lot acres
    Off-Market
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Mitchell's Irrigation / Big Box & Wholesale Store / Agricultural Supply
    • Oaks of Villa Maria / Apartment Complex

    Property Details for 1305 Villa Maria Rd

    Year built
    1983
    Lot size
    2.61 lot acres
    Property type
    Dormitories
    Property subtype
    Student housing

    Description

    This exceptional 20-unit multifamily property, known as Oaks of Villa Maria, presents a compelling investment opportunity in Bryan, Texas. Located just five minutes from Texas A&M University, this property comprises 22,336 square feet across two buildings, each two stories high, situated on a 2.61-acre lot. The property consists of a mix of unit sizes: four 1-bedroom/1-bathroom, six 1-bedroom/1.5-bathroom, six 2-bedroom/2-bathroom, and four 2-bedroom/2.5-bathroom units, all featuring private garages. Built in 1983, the property is zoned MF and offers significant value-add potential. Four units have recently undergone complete renovations, boasting modern finishes including vinyl flooring, granite countertops, and updated fixtures. Many units are currently vacant, providing flexibility for new ownership to implement upgrades or alternative rental strategies such as short-term rentals (comparable units earn $150-$300/night). The property's location near Texas A&M University ensures high demand from students and professionals. The Bryan/College Station multifamily market shows strong performance, with 7.9% average annual rent growth over the past three years and 95% occupancy rates. A significant enrollment increase at Texas A&M further strengthens the market outlook. The opportunity exists to purchase eight additional units to gain complete control of the homeowner's association. This property is ideally suited for investors seeking strong returns in a high-demand market.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Bryan
    County
    Brazos
    State
    Texas
    Longitude
    -96.3721
    Latitude
    30.6319

    Comparable in this City

    • Value Estimation by Request
      10,032 SF

      1409 College Ave

      Multifamily properties
      1409 College Ave, Bryan, TX 77801
      View Details
    • Value Estimation by Request
      12.45 Acres

      Frontage On Harvey Mitchell Pkwy

      Multifamily properties
      0 Frontage On Harvey Mitchell Pkwy, Bryan, TX 77801
      View Details
    • Value Estimation by Request
      5,988 SF

      806 Oran Cir

      Multifamily properties
      806 Oran Cir, Bryan, TX 77801
      View Details
    • Value Estimation by Request
      9,600 SF

      708 Navidad St

      Multifamily properties
      708 Navidad St, Bryan, TX 77801
      View Details
    • Value Estimation by Request
      0.34 Acres

      4108 Aspen St

      Land
      4108 Aspen St, Bryan, TX 77801
      View Details
    • Value Estimation by Request
      0.24 Acres

      College Ave

      Commercial real estate
      College Ave, Bryan, TX 77801
      View Details

    Similar Nearby for Sale

    • $2,200,000
      6,400 SF

      Multifamily Investment in Northgate District

      Multifamily property near Texas A&M with updated units.
      4305-4309 College Main St, Bryan, TX 77801
      View Details
    • New
      $2,250,000
      15,228 SF

      Stabilized Multi-Family Investment Opportunity

      24-unit multi-family portfolio in Bryan, TX with strong cash flow.
      1900-1910 Finfeather Rd, Bryan, TX 77801
      View Details
    • Contact for pricing
      15,228 SF

      Stabilized Multifamily Portfolio

      Multifamily portfolio with 24 units, updated interiors, and strong cashflow.
      1900-1910 Finfeather Rd, Bryan, TX 77801
      View Details
    • $279,900
      1,722 SF

      Bryan, TX Duplex For Sale

      Well-maintained duplex with updated systems and income-producing units.
      3909 Olive St, Bryan, TX 77801
      View Details
    • $2,500,000
      1.54 Acres

      Bryan Land Development Opportunity

      Land with development potential near Texas A&M University.
      403 Sulphur Springs Rd, Bryan, TX 77801
      View Details

    Similar Nearby for Lease

    • $6,250 /Mo
      5,250 SF

      Bryan, TX Office/Warehouse Opportunity

      Versatile office/warehouse near Texas A&M, suitable for various commercial uses.
      3611 S College Ave, Bryan, TX 77801
      View Details
    • Contact for pricing

      Commercial Pad Sites For Lease

      Commercial pad sites available adjacent to Bryan Towne Center.
      N Earl Rudder Fwy, Bryan, TX 77801
      View Details
    • Contact for pricing

      Office Space For Lease

      Office spaces available for lease in Bryan, TX.
      3833 S Texas Ave, Bryan, TX 77801
      View Details
    • Contact for pricing

      Industrial Space with Fenced Yard

      Industrial space with yard near Northgate District in Bryan.
      3828 South College Ave, Bryan, TX 77801
      View Details
    • Contact for pricing

      Retail Space Available For Lease

      Retail space available for lease in Bryan, Texas.
      4201 Wellborn Rd, Bryan, TX 77801
      View Details
    • Contact for pricing

      Retail and Warehouse Space Available

      Retail/warehouse space near Downtown Bryan, zoned C-3 Commercial District.
      1502 S Texas Ave, Bryan, TX 77801
      View Details
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    1305 Villa Maria Rd
    Bryan, TX 77801
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Thank You for Inquiry
    1305 Villa Maria Rd, Bryan, TX, 77801
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!