Share This Listing

Message

936 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the broker for more information about this property

Investment Highlights

  • 36 unit garden-style community
  • Located blocks from Historic Downtown Bryan corridor
  • Strong historical occupancy

Executive Summary

Sonoma Terrace Apartments presents a compelling multifamily investment opportunity in the heart of the Bryan Historic District, just blocks from the vibrant Downtown Bryan corridor in Bryan, Texas. This 36-unit garden-style community has demonstrated strong historical occupancy and consistent performance, making it an attractive, stabilized asset. The property offers a diverse unit mix, including 32 two-bedroom/1.5-bath units, 2 three-bedroom/2-bath units, and 1 one-bedroom/one-bath unit, featuring efficient and desirable floor plans. Units are well-appointed with laminate wood flooring in living areas, central HVAC systems, and in-unit laundry closets with washer and dryer connections. Select units showcase original brick accent walls, adding unique character and appeal. Recent interior and exterior updates enhance the overall condition and curb appeal of the property. Residents enjoy a serene, landscaped courtyard anchored by mature oak trees, creating a welcoming common area environment. First-floor units benefit from direct courtyard access. Parking is available at a ratio of approximately two spaces per unit, with a combination of covered and uncovered spaces offered on a first-come, first-served basis. The property also includes two on-site maintenance/storage rooms, supporting efficient operations. With a reported trailing 12-month gross operating income of $430,531, Sonoma Terrace Apartments represents a stable, income-producing asset with upside potential in a growing submarket.

Financial Summary (Actual - 2025)

Annual Annual Per SF
Gross Rental Income $421,272 $11.81
Other Income $9,258 $0.26
Vacancy Loss - -
Effective Gross Income $430,530 $12.07
Taxes $52,651 $1.48
Operating Expenses $110,961 $3.11
Total Expenses $163,612 $4.59
Net Operating Income $266,918 $7.48

Financial Summary (Actual - 2025)

Gross Rental Income
Annual $421,272
Annual Per SF $11.81
Other Income
Annual $9,258
Annual Per SF $0.26
Vacancy Loss
Annual -
Annual Per SF -
Effective Gross Income
Annual $430,530
Annual Per SF $12.07
Taxes
Annual $52,651
Annual Per SF $1.48
Operating Expenses
Annual $110,961
Annual Per SF $3.11
Total Expenses
Annual $163,612
Annual Per SF $4.59
Net Operating Income
Annual $266,918
Annual Per SF $7.48

Property Facts

Price $3,935,000
Price Per Unit $109,306
Sale Type Investment
Cap Rate 6.78%
No. Units 36
Property Type Multifamily
Property Subtype Apartment
Apartment Style Low-Rise
Building Class C
Lot Size 1.40 AC
Building Size 35,678 SF
Average Occupancy 100%
No. Stories 2
Year Built 1969
Zoning RD-5 - RESIDENTIAL DISTRICT-5000

Amenities

Unit Amenities

  • Air Conditioning
  • Balcony
  • Disposal
  • Breakfast Nook
  • Dining Room

Site Amenities

  • 24 Hour Access
  • Courtyard
  • Fenced Lot
  • Laundry Facilities
  • Maintenance on site

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
2+1.5 28 $1,023 1,050
2+1 5 $1,048 1,050
3+2 2 $1,123 1,150
1+1 1 $950.00 950
Fairly walkable
50/100
Moderately drivable
70/100
Fairly bikeable
50/100

Property Taxes

Property Taxes

Parcel Number
37694
Land Assessment
$183,051
Improvements Assessment
$2,461,949
Total Assessment
$2,645,000
Annual Taxes
$52,651 ($1.48/SF)
Tax Year
2025
  • Listing ID: 40423678

  • Date on Market: 5/6/2026

  • Last Updated:

  • Address: 611 S Ennis St, Bryan, TX 77803

Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}