Share this listing
Pre-formatted captions, a short link, and a QR code — ready to paste.
Share image
Sized for LinkedIn · 1200×627 — matches the caption above.
Rendering preview…
Highway 21 and Walnut
Bryan, TX 10013
Asking Price
$65K
Asset Type
Mixed-use
Class
Class B
What's Special
Mixed Use | 7,427 SqFt <ul><li>~ 7,427 SF </li><li>Hwy 21 frontage</li><li>Mixed use - General</li></ul>
Free Valuation Calculator
No login requiredRun the numbers on this deal. All calculations are estimates — verify with your lender and accountant.
NOI
$80,000
Cap Rate
123.08%
DSCR
20.73
Strong
Cash-on-Cash
390.47%
Monthly Payment
$321.585
Annual Cash Flow
$76,140.986