Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    1409 College Ave Bryan, TX 77801
    Property profile & analytics

    1409 College Ave, Bryan, TX 77801

    View on Map
    • Residential income homes
    • 10,032 SF
    Off-Market
    Property ID
    US82-3749982
    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.
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Residential income homes

    Property Details for 1409 College Ave

    Property type
    Residential income homes
    Property subtype
    Dormitories

    Description

    This exceptional multifamily investment opportunity in Bryan, Texas, consists of thirteen units spread across seven single-family buildings totaling 10,032 square feet. Located at 1409 S. College Ave and 106 Hardy, this portfolio presents a compelling opportunity for passive income generation. The property boasts a strong history of high occupancy rates, reflecting the consistently high demand in the growing Bryan-College Station market. Significant capital improvements have been made since 2021, including complete roof replacements in July 2021 across all buildings. Most HVAC units have been replaced between 2021 and the present, ensuring efficient and reliable climate control. Furthermore, a substantial investment has been made in upgrading appliances, water heaters, garbage disposals, and flooring as needed, addressing all deferred maintenance issues. This proactive approach to maintenance ensures long-term value and minimizes future capital expenditures. The property's excellent historical maintenance record, combined with the robust rental market, positions this portfolio for continued strong performance and future rent growth. This is a turnkey investment ready for immediate cash flow. The asking price for this well-maintained and well-managed asset is $1,350,000. The property is situated in Brazos County, Texas, zip code 77801. All buildings are single-story structures.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

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

    Location Insight

    • Map
    • Local Demand
    City
    Bryan
    County
    Brazos
    State
    Texas
    Longitude
    -96.370127258319
    Latitude
    30.656344264999

    Comparable in this City

    • $304,900

      Updated Duplex Near Texas A&M

      Updated 2-bedroom unit near Texas A&M and Downtown Bryan.
      2810 Cypress Bend Cir, 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
    • Contact for pricing
      4,400 SF

      Income-Producing Fourplex Investment Opportunity

      Fully leased fourplex with updated units near amenities.
      105-107 Davis St, Bryan, TX 77801
      View Details

    Similar Nearby for Sale

    • $304,900

      Updated Duplex Near Texas A&M

      Updated 2-bedroom unit near Texas A&M and Downtown Bryan.
      2810 Cypress Bend Cir, 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.
    1409 College Ave
    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
    1409 College Ave, 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!