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…
2306 Cavitt Ave
Bryan, TX 77801
Asking Price
$400K
Asset Type
Self-storage
Class
Class B
What's Special
2306 Cavitt Ave, Bryan, TX 77801 <ul><li>$400,000</li><li>4,900 NRSF</li><li>31 NC Units</li><li>80% Occupancy</li><li>Gated Access</li><li>Concrete Drive</li><li>Bryan, TX</li><li>162,179 Population Within 5 Miles</li><li>$69,010 Average Household Income Within 5 Miles</li><li>0.6 Miles from Major Retailers (H-E-B, Starbucks, Whataburger)</li><li>1.8 Miles from Downtown Bryan</li><li>2.4 Miles from Texas A&M University</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
20.00%
DSCR
3.37
Strong
Cash-on-Cash
46.88%
Monthly Payment
$1,978.982
Annual Cash Flow
$56,252.219