Description
Insurance all three buildings: $11,550
Maintenance/Upgrades: $23,150 (varies year to year)
100% occupancy. In-house management...$116,333 Annual NOI. 6.75% cap rate. This is a turn key investment close to campus that is fully leased through July 2026. Most of the units are renovated. There is on-site staff and maintenance who has been there for 10 years and can help do basic repairs around the property. He pays $825/month. Every other unit is leased at $1,200/month. Annual revenue is $168,300. Taxes: $17,266
Insurance all three buildings: $11,550
Maintenance/Upgrades: $23,150 (varies year to year)
100% occupancy. In-house management and maintenance. The property is close to Legend Event Center and only a 5 minute drive to the vet school. Seller is a licensed real estate agent.
- Listed by Chase Robinson • TREC #0836527 • Jerman Realty IncP: (903)-399-0997 C: (903)-399-0997 chaserobbirealtor@gmail.com
Property Details for 800 Navidad Street
Property Details for 800 Navidad Street
| Status | Active |
|---|---|
| MLS # | 25008119 |
| Days on Market | 158 |
| Taxes | $15,633 / year |
| HOA Fees | - |
| Condo/Co-op Fees | - |
| Compass Type | Multi Family |
| MLS Type | Residential Income / Quadruplex |
| Year Built | 1979 |
| Lot Size | 0.49 AC / 21,400 SF |
| County | Brazos County |
Location
Building Information for 800 Navidad Street
Payment Calculator
$9,817 per month
30 year fixed, 6.28% Interest
$8,514
$1,303
$0
Property Information for 800 Navidad Street
- City: Bryan
- County Or Parish: Brazos
- Latitude: 30.632816
- Longitude: -96.366534
- Postal City: BRYAN
- Postal Code: 77801
- State Or Province: TX
- Unparsed Address: 706, 708, 800 Navidad
- Human Modified Y N: Yes
- Elementary School District: Bryan
- High School District: Bryan
- Middle Or Junior School: ,
- Middle Or Junior School District: Bryan
- Parking Total: 16
- Association Y N: No
- Parcel Number: 375950
- Tax Annual Amount: $15,633.00
- Tax Block: 2
- Tax Lot: 5
- Distance To Bus Comments: Two
- Building Area Total: 9600.0
- Lot Size Source: PublicRecords
- Lot Size Square Feet: 21400.0
- Lot Size Units: Acres
- Number Of Units Total: 1
- Property Sub Type: Quadruplex
- Property Type: ResidentialIncome
- Senior Community Y N: No
- Year Built: 1979
- Utilities: SeparateMeters
- Fencing: Privacy, Wood
- Roof: Shingle
- Appliances: Dryer, GasWaterHeater, WaterHeater, Washer
- Cooling Y N: Yes
- Flooring: Carpet, Laminate, Tile, Vinyl
- Furnished: Unfurnished
- Heating: Central, Electric
- Heating Y N: Yes
- Levels: Two
- Actual Rent: $12,800.00
- Leased: Yes
- Unit Type Area: 9600.0
- Baths Total: 12
- Beds Total: 24
- Num of Full Baths: 12
- Num of Half Baths: 0
- Listing Terms: Cash, Conventional, OwnerMayCarry
Property History for 800 Navidad Street
| Date | Event & Source | Price | Appreciation |
|---|---|---|---|
| Dec 19, 2025 | Price Change Bryan-College Station Regional Multiple Listing Service #25008119 | $1,723,000 | — |
| Jul 20, 2025 | Listed (Active) Bryan-College Station Regional Multiple Listing Service #25008119 | $1,820,000 | — |
| May 31, 2025 | Expired HARMLS #72511427 | $650,000 | — |
| Dec 20, 2024 | Listed (Active) HARMLS #72511427 | $650,000 | — |
| Dec 31, 2022 | Sold HARMLS #44944350 | — | |
| Dec 29, 2022 | Pending HARMLS #44944350 | — | |
| Dec 9, 2022 | Sold Bryan-College Station Regional Multiple Listing Service #22011640 | — | |
| Nov 22, 2022 | Pending Bryan-College Station Regional Multiple Listing Service #22011640 | — | |
| Sep 10, 2022 | Listed (Active) HARMLS #44944350 | $1,155,000 | — |
| Aug 12, 2022 | Listed (Active) Bryan-College Station Regional Multiple Listing Service #22011640 | $1,199,900 | — |
| Date | Event & Source | Price |
|---|---|---|
| 12/19/2025 | Price Change Bryan-College Station Regional Multiple Listing Service #25008119 | $1,723,000 |
| 07/20/2025 | Listed (Active) Bryan-College Station Regional Multiple Listing Service #25008119 | $1,820,000 |
| 05/31/2025 | Expired HARMLS #72511427 | $650,000 |
| 12/20/2024 | Listed (Active) HARMLS #72511427 | $650,000 |
| 12/31/2022 | Sold HARMLS #44944350 | — |
| 12/29/2022 | Pending HARMLS #44944350 | — |
| 12/09/2022 | Sold Bryan-College Station Regional Multiple Listing Service #22011640 | — |
| 11/22/2022 | Pending Bryan-College Station Regional Multiple Listing Service #22011640 | — |
| 09/10/2022 | Listed (Active) HARMLS #44944350 | $1,155,000 |
| 08/12/2022 | Listed (Active) Bryan-College Station Regional Multiple Listing Service #22011640 | $1,199,900 |
For completeness, Compass often displays two records for one sale: the MLS record and the public record.
Public Records for 800 Navidad Street
Schools near 800 Navidad Street
Rating | School | Type | Grades | Distance |
|---|---|---|---|---|
| Public - | PK to 4 | |||
| Public - | 7 to 11 | |||
| Public - | 9 to 12 | |||
| Public - | 5 to 6 |
Rating | School | Distance |
|---|---|---|
Mary Branch Elementary School PublicPK to 4 | ||
Disciplinary Alternative Educational Progam (DAEP) Public7 to 11 | ||
Travis B Bryan High School Public9 to 12 | ||
Jane Long Public5 to 6 |
School ratings and boundaries are provided by GreatSchools.org and Pitney Bowes. This information should only be used as a reference. Proximity or boundaries shown here are not a guarantee of enrollment. Please reach out to schools directly to verify all information and enrollment eligibility.
Similar Homes
Similar Sold Homes
Explore Nearby Homes
- Boyett Homes for Sale
- Cedar Ridge Homes for Sale
- Culpepper Manor Homes for Sale
- Mitchell-Lawrence-Cavitt Homes for Sale
- Northgate Homes for Sale
- North Oakwood Homes for Sale
- Oak Terrace Homes for Sale
- Oak Terrace East Homes for Sale
- Upper Burton Creek Homes for Sale
- Villa Forest Homes for Sale
- Villa Forest West Homes for Sale
- Village on the Creek Condominiums Homes for Sale
- Villa West Homes for Sale
- Garden Acres Homes for Sale
- Beverly Estates Homes for Sale
- College Station Homes for Sale
- Bryan Homes for Sale
- North Zulch Homes for Sale
- Lyons Homes for Sale
- Iola Homes for Sale
- Hearne Homes for Sale
- Caldwell Homes for Sale
- Navasota Homes for Sale
- Somerville Homes for Sale
- Gause Homes for Sale
- Washington Homes for Sale
- Anderson Homes for Sale
- Bedias Homes for Sale
- Franklin Homes for Sale
- Ledbetter Homes for Sale
- 77802 Homes for Sale
- 77845 Homes for Sale
- 77843 Homes for Sale
- 77840 Homes for Sale
- 77807 Homes for Sale
- 77803 Homes for Sale
- 77808 Homes for Sale
- 77842 Homes for Sale
- 77836 Homes for Sale
- 77879 Homes for Sale
- 77830 Homes for Sale
- 77861 Homes for Sale
- 77859 Homes for Sale
- 77868 Homes for Sale
- 77833 Homes for Sale
No guarantee, warranty or representation of any kind is made regarding the completeness or accuracy of descriptions or measurements (including square footage measurements and property condition), such should be independently verified, and Compass, Inc., its subsidiaries, affiliates and their agents and associated third parties expressly disclaims any liability in connection therewith. Photos may be virtually staged or digitally enhanced and may not reflect actual property conditions. Offers of compensation are subject to change at the discretion of the seller. No financial or legal advice provided. Equal Housing Opportunity.
Listing Courtesy of Jerman Realty Inc, Chase Robinson, TREC #0836527
Copyright © 2025, Houston Realtors Information Service, Inc. All information provided is deemed reliable but is not guaranteed and should be independently verified.
