Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
Last 24 HoursLast 24 Hours
Street View of property
Street View

$509,896

807 E 31st St, Bryan, TX, 77803

$625,562 ARVInfo
PendingInfo
Baths5,220 Sq Ft
ApartmentApartment
price_per_sqft$97.68 / sqft
Year BuiltBuilt in 1973

Highlights

Interior

Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Electric Range, Refrigerator, Water Heater
FlooringLaminate

Exterior

Lot Size13,159 sqft

Building Information

Year Built1973
Stories1

Land Information

APN185000-0000-0040
Lot Number4,26,LO
SubdivisionMary Cavitt
Land UseResidential
Legal DescriptionMARY CAVITT, LOT 4 & 26' OF 3 & 26' OF 5, & ASSOCIATED BPP & ASSOCIATED BPP
Census Tract000700
Assessed Land Value$39,480
Assessed Improvement Value$470,416
Assessment Year2025

About this property

Hard to find 10-plex multi-family asset located near the Bryan Historic District, and only blocks from the Downtown Bryan corridor. Property contains 10 units that are rent stable with excellent historical occupancy. This building 100% occupied, well maintained condition, some recent interior/exterior improvements, and all 1 bed/1 bath floorplans. Each apartment has laminate wood in central areas, central hvac, and private in apartment laundry closets. All hard-surface parking adjacent to units. Do not miss an opportunity to pick up this stable and performing multi-family asset. Gross operating income in 2024 was $83,105.00.

Investor Tools

Property Icon
$509,896
Estimated Property Value
$0Estimated Mortgage Balance
$509,896Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$625,561
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,290 /month
Positive
Cash Flow Estimate:
$1,430 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,067/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,255
$509,896
2025
$39,480
$470,416
$509,896
No

Tax History

Year
Tax Paid
Assessed Value
2024
$10,255
$509,896

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$509,896
100%
0%
$0/mo

Learn About the Market: Opportunity in Texas

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore Texas Explore This Area
Population Growth

Population Growth

~1.3% annually

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$283,800

Unemployment Rate

Unemployment Rate

4.3%

Price Trend

Price Trend

Flat

New Permits

New Permits

158,121

City: Bryan

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

807 E 31st St | Property Details | No Agent List