www.crexi.com - The Commercial Real Estate Exchange
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
33347922
33347921

4 Locations

GL
TX 718605-B
$1,620,000
27 days on market
Updated 27 days ago

417 Hayes Lane

Details
Property Type Multifamily
Sub Type Student Housing, Single Family Rental Portfolio
Units 4
Cap Rate 6.30%
NOI $157,620
Occupancy 100%
Tenancy Single
Rent Bumps No
Pro-Forma NOI $100,752
Class B
Year Built 2014
Buildings 4
Acreage 5,940 - 7,460
Investment Type Stabilized
Sale Condition N/A

4 Single Family Homes Fully Leased at The Barracks Townhomes

Marketing description

Rare opportunity to acquire a 4-property student housing portfolio in The Barracks Townhomes - one of College Station's premier communities, located minutes from Texas A&M University and on the TAMU bus route. Package includes 417 Hayes Lane, 419 Hayes Lane, 421 Hayes Lane, and 3009 Papa Bear Drive - four stand-alone, single-family homes each featuring 4 bedrooms, 4.5 bathrooms, an attached 2-car garage, and a private fenced backyard. All 16 beds are pre-leased for the 2026–2027 academic year, generating $13,135/month in gross rental income. Properties are professionally managed on-site, offering a truly turnkey ownership experience with full leasing, maintenance, and tenant relations handled by the management team. Each home features brick and stone exterior, open-concept living, granite countertops, en-suite bathrooms per bedroom, and all appliances included. HOA covers lawn care, exterior maintenance, and full access to community amenities including a resort-style pool and lazy river at the BearX Daycation Resort, basketball courts, sand volleyball courts, dog parks, covered pavilions, and walking trails. Properties to be sold together as a package. All leases convey to buyer at closing. Contact listing agent for the Offering Memorandum and financial details.

Investment highlights

  • 4 Stand-Alone Single Family Homes
  • 100% Pre-Leased (16/16 Beds) for 2026-2027 Academic Year (12 Month Leases)
  • $157,620.00 Annual Gross
  • Positioned in one of the Most Well-Known Communities serving Texas A&M University Students

Listing Contacts

GL
TX 718605-B

Valuation Calculator

Login or Sign up to see Valuation Metrics
Sign up for Crexi to see valuation metrics for this property
$
$
%
Loan Amount
$0.00
Annual Debt Service
$--
$--
Annual Cash Flow
$157,620.00
$13,135.00/mo

Valuation Metrics

0
DSCR
9.73%
Cap Rate
9.73%
ROI

Map

Zoning

Intelligence Badge
PDD PlannedPlanned Development District
View municipality zoning documents
Upgrade to see the zone description and what's allowed on this property
Upgrade to search and view land use codes
View all 1 uses
View all 1 uses
Last updated Apr 15, 2026 For deeper zoning details, reports are available at Zoneomics

Broker Selected Comps View More Comps

Property History

Intelligence Badge

Tax History

Intelligence Badge

Similar Properties

View All

Additional Information

Name
Gage Loflin
License
718605-B
Brokerage
Arena Realty Group LLC
Brokerage Phone
9798100243
Title
Real Estate Broker
*All information is deemed reliable but not guaranteed. Buyer to verify all information.
Is there information that looks off?
For assistance, reach out to our support team at [email protected] or call 888.273.0423 . For press inquiries, contact [email protected]
Equal Housing Opportunity
5510 Lincoln Blvd #400, Los Angeles, CA 90094Commercial Real Estate Exchange, Inc.Crexi Technologies, LLCCXTechnology, LLC
© 2026 Commercial Real Estate Exchange, Inc. All Rights Reserved. DRE #02086591