Your AI Navigator in Commercial Real Estate
Sign Up Successful!
You now have access to more from Realmo!
Property Lookup
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    Property profile & analytics

    103 Villa Maria Rd Bryan, TX 77801-3028

    • Commercial land
    • 0.24 lot acres
    OFF-MARKET
    Value Estimations
    Cap Rate Potential
    Location Intelligence
    Property ID
    US82-4835674
    The Realmo ID is a unique identifier assigned to every property, incorporating country codes and precise geo-coordinates for 300x300-foot land blocks. It enables standardized data collection and seamless integration of disparate sources such as ownership, tax, title data and physical specifications. By aggregating current and historical records, the Realmo ID powers advanced analytics and delivers deep, verifiable insights for real estate professionals.

    Current Use by Public Records

    • Green Portable Toilet Rental / Portable Toilet Supplier / Portable Building Manufacturer

    Property Details for 103 Villa Maria Rd

    Lot size
    0.24 lot acres
    Property type
    Commercial land
    APN
    211000-0001-0230
    APU
    21100000010230

    Description

    This exceptional 1.2-acre commercial property presents a remarkable redevelopment opportunity in Bryan, Texas. Strategically located at the intersection of West Villa Maria Road and South College Avenue, this site boasts ±208 feet of frontage on West Villa Maria Road and ±250 feet on South College Avenue, experiencing a high volume of 29,126 vehicles per day. The property's prime midtown location places it in close proximity to the burgeoning Bryan Midtown Park development, offering unparalleled visibility and accessibility. Existing improvements include two buildings, one measuring 2,511 square feet and another at 2,645 square feet, along with a substantial 4,800 square feet of paved commercial asphalt. All utilities are conveniently located on-site. The property is zoned MT-C, and its APN is 24768, 24767, and 24778. This location offers easy access to Texas A&M University, Century Square, Northgate, and Topgolf, making it an ideal investment for a variety of commercial ventures. The high traffic count and central location ensure significant exposure and potential for substantial returns. This is a rare opportunity to acquire a well-positioned commercial land parcel in a rapidly growing area.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Get a detailed, property-specific valuation — fast and free

    Location Insight

    • Map
    • Local Demand
    City
    Bryan
    County
    Brazos
    State
    Texas
    Longitude
    -96.3586
    Latitude
    30.6392
    CBSA code
    17780
    CBSA name
    COLLEGE STATION-BRYAN, TX METROPOLITAN STATISTICAL AREA

    Property Tax & Assessments

    Tax date
    Tax Amount
    Assessed Land Value
    Assessed Improvement Value
    Total Assessed Value
    Applied Tax Rate
    Land Market Value
    Improvement Market Value
    Total Market Value
    2023
    $833
    $41,996
    $0.00
    $41,996
    -
    $41,996
    $0.00
    $41,996

    Comparable in this City

    • Value Estimation by Request
      0.26 Acres

      119 Carson St

      VACANT COMMERCIAL LAND • 0.26 Acres
      119 Carson St, Bryan, TX 77801-1304
      View Details
    • Value Estimation by Request
      0.22 Acres

      Cavitt Ave

      VACANT COMMERCIAL LAND • 0.22 Acres
      Cavitt Ave, Bryan, TX 77801
      View Details
    • Value Estimation by Request
      0.16 Acres

      College Ave

      VACANT COMMERCIAL LAND • 0.16 Acres
      College Ave, Bryan, TX 77801
      View Details
    • Value Estimation by Request
      0.24 Acres

      406 Villa Maria Rd

      VACANT COMMERCIAL LAND • 1,575 SF
      406 Villa Maria Rd, Bryan, TX 77801-3153
      View Details
    • Value Estimation by Request
      1.47 Acres

      1015 Villa Maria Rd

      VACANT COMMERCIAL LAND • 1.47 Acres
      1015 Villa Maria Rd, Bryan, TX 77801-4206
      View Details
    • Value Estimation by Request
      0.15 Acres

      3209 College Ave

      VACANT COMMERCIAL LAND • 0.15 Acres
      3209 College Ave, Bryan, TX 77801-3304
      View Details

    Similar Nearby for Sale

    • $725,000

      Prime Commercial Land Opportunity

      Land suitable for restaurants, offices, retail, hospitality, healthcare.
      3061 Plaza Centre Ct, Bryan, TX 77801
      View Details
    • $1,950,000

      Villa Maria Corner Land Parcel

      Corner land parcel in high-growth area near Texas A&M.
      W Villa Maria Rd, Bryan, TX 77801
      View Details
    • $644,000
      0.93 Acres

      Corner Commercial Lot Near Midtown

      0.93 acre corner lot near emerging Midtown Park.
      500 West Carson St, Bryan, TX 77801
      View Details
    • $1,240,000
      1.99 Acres

      Prime Corner Lot Near Midtown Park

      Corner lot near Midtown Park with mixed-use development potential.
      506 West Carson St, Bryan, TX 77801
      View Details
    • $620,000
      1.06 Acres

      Mixed-Use Commercial Property Near Midtown Park

      1.06 acre mixed-use commercial property near Midtown Park.
      512 West Carson St, Bryan, TX 77801
      View Details
    • New
      $329,000
      0.19 Acres

      Prime Midtown Development Opportunity

      Rare lot in vibrant Midtown, ideal for residential or commercial development.
      2703 South College Ave, Bryan, TX 77801
      View Details

    Similar Nearby for Lease

    • Contact for pricing

      Carter Creek Retail Pads

      Prime Bryan, TX commercial land
      0 Earl Rudder Fwy, Bryan, TX 77801
      View Details
    • $16 SF/Yr
      54,203 SF

      Prime Bryan Office Space Available

      Modern Offices, Flexible Sizes, Great Location
      3833 Texas Ave, Bryan, TX 77801
      View Details
    • $11 SF/Yr
      4,824 SF

      Bryan Retail Warehouse Opportunity

      4,824 SF Retail/Warehouse Space in Bryan, TX
      1502 Texas Ave, Bryan, TX 77801
      View Details
    • $10 SF/Yr
      2,564 SF

      Prime Bryan Office Space - 2564 SF

      Single-tenant office, ideal medical or executive use.
      624 Mary Lake Dr, Bryan, TX 77801
      View Details
    • $900 /Mo
      872 SF

      Bryan Two-Bedroom Home Near TAMU

      Two-bedroom, one-bath home near Texas A&M University for rent.
      807 Frio Cir, Bryan, TX 77801
      View Details
    • $6 SF/Yr
      3,016 SF

      Prime Bryan Restaurant Space

      Established Restaurant, 3016 sq ft
      206 Villa Maria Rd, 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.
    103 Villa Maria Rd
    Bryan, TX 77801-3028
    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

    Google sign-in failed. Please try again or use another login method.
    Create New Password
    • At least 8 characters
    • Contains both letters and numbers
    • Contains uppercase and lowercase letters
    • At most 32 characters
    • Password required
    • Password reset link has expired. Please request a new one.