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…
706 Navidad St
Bryan, TX 77801-2915
Asking Price
$4.62M
Cap Rate
9.03%
Asset Type
Single Family Rental Portfolio Multifamily
Class
Class B
What's Special
Multifamily | 9.03% CAP | 21 Units <ul><li>12 PROPERTIES / 21 UNITS</li><li>FULLY OPERATIONAL - TURNKEY</li><li>VERIFIED TRAILING-12 FINANCIALS</li><li>$604,404 GROSS ANNUAL REVENUE</li><li>$416,852 TOTAL ANNUAL NOI</li><li>9,03% BLENDED CAP RATE</li><li>60%+ DIRECT BOOKING REVENUE</li><li>$33,600/yr BONUS CASH FLOW (CLEANING FEES TO OWNER)</li><li>4 MIN DRIVE TO TEXAS A&M</li><li>79,105 STUDENTS ENROLLED FALL 2027</li><li>TURNKEY OPERATOR AVAILABLE POST-CLOSE</li><li>All figures verified from platform earnings report
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
1.73%
DSCR
0.29
Underwater
Cash-on-Cash
-14.01%
Monthly Payment
$22,832.502
Annual Cash Flow
$-193,990.024
