Log In/Sign Up
Your email has been sent.
Sonoma Terrace Apartments 611 S Ennis St 36 Unit Apartment Building $3,935,000 ($109,306/Unit) 6.78% Cap Rate Bryan, TX 77803



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 | Apartment Style | Low-Rise |
| Price Per Unit | $109,306 | Building Class | C |
| Sale Type | Investment | Lot Size | 1.40 AC |
| Cap Rate | 6.78% | Building Size | 35,678 SF |
| No. Units | 36 | Average Occupancy | 100% |
| Property Type | Multifamily | No. Stories | 2 |
| Property Subtype | Apartment | Year Built | 1969 |
| Zoning | RD-5 - RESIDENTIAL DISTRICT-5000 | ||
| 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 |
1 1
Fairly walkable
50/100
Moderately drivable
70/100
Fairly bikeable
50/100
Property Taxes
| Parcel Number | 37694 | Total Assessment | $2,645,000 |
| Land Assessment | $183,051 | Annual Taxes | $52,651 ($1.48/SF) |
| Improvements Assessment | $2,461,949 | Tax Year | 2025 |
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
1 of 37
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
Sonoma Terrace Apartments | 611 S Ennis St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
