1319 Antone Street, Bryan, TX 77803
- Added:
- Feb 15, 2026
- Days on Market:
- 113
- Last Refresh:
- Jun 8 at 8:06 pm
Property Features for 1319 Antone Street
General Information
- Property type
- Residential Multi Family
- Property subtype
- Other
- Zoning
- B12
- Standard status
- Active
- APN
- 1319 Antone B12
- Size
- 1,288 SF
- Lot size
- 0.17 Acres
Utilities
- Heating system
- Central, Natural Gas
- Cooling system
- Electric, Ceiling Fan(s), Central Air
Building Details
- Year built
- 1947
- Floors in Building
- 1
- Number of units
- 1
- Flooring type
- Tile, Vinyl
- Roof type
- Composition, Shingle
Listing agent Michael Furman License #0638128 (979) 213-3204
Listing office RE/MAX PLATINUM 4438 Texas 6 Frontage Rd, College Station, TX (979) 213-3204
Listing date Feb 15, 2026
Copyright © 2026 Bryan-College Station Regional MLS. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.
HighLights
- Turnkey duplex at 1319 Antone St, Bryan, TX 77803 generating $2,120/month
- 1‑bed, 1‑bath units; one unit leased at $720/month and the other used as a fully furnished Airbnb at approx. $1,400/month
- Over $50,000 in upgrades including a new roof installed 12/01/2023
- New HVAC systems on both sides, plus a new water heater on one side installed 12/01/2023
- Remodeled Airbnb side and updated flooring on the other side; vinyl and tile flooring
- Natural gas central heating and central air cooling with ceiling fans; composition/shingle roof
Overview
Local Financial Insights For Multifamily LT 5
Simulate Cap Rate and NOI
NOI Build-Up
- Vacancy
- income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
- EGI (Effective Gross Income)
- gross rent minus vacancy losses — the realistic income before paying operating costs.
- OpEx (Operating Expenses)
- recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
- NOI (Net Operating Income)
- income a property generates after operating costs but before financing and taxes.
| Component | $ | $/SF |
|---|---|---|
| Gross rent | $20.9k | $16.20 |
| − Vacancy | −$1.1k | −$0.84 |
| EGI | $19.8k | $15.36 |
| − OpEx | −$5.9k | −$4.61 |
| NOI | $13.8k | $10.75 |
Alternative Uses
Current Use by Public Records
Location Insight
- Map
- Local Demand
- City
- Bryan
- County
- Brazos
- State
- Texas
- Longitude
- -96.359232
- Latitude
- 30.669774
