Turnkey Duplex with Updated
1319 Antone Street Bryan, TX 77803
For Sale
$239,900
MULTI_FAMILY - Bryan, TX
Property Size1,288 SF
Lot Size0.17 Acres
Price / SF$186.26
Days on Market159
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
- Natural Gas, Central
- Cooling system
- Ceiling Fan(s), Central Air, Electric
Building Details
- Year built
- 1947
- Floors in Building
- 1
- Number of units
- 1
- Flooring type
- Tile, Vinyl
- Roof type
- Shingle, Composition
Listing Agency:
RE/MAX PLATINUM
(979) 213-3204
Listed By:
Michael Furman · License #0638128
(979) 213-3204
Added: Feb 15
Changed: Jul 12
Last Checked: Jul 24 at 9:06AM
MLS# 26001942
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.
Investment Insights
Based on property information with market context.
This turnkey duplex offers two 1-bedroom, 1-bath units in a well-maintained, move-in-ready configuration. The property includes a range of recent improvements, including a new roof installed on 12/01/2023, new HVAC systems on both sides, and a new water heater on one side dated 12/01/2023. Interior updates include new appliances, as well as a new dishwasher and disposal. Flooring improvements include luxury vinyl plank flooring on the Airbnb unit, while the other unit features updated flooring.
Both units are located near Sue Haswell Park, within about a 1-mile radius, and are described as minutes from Historic Downtown Bryan. The property is currently set up for mixed-use occupancy, with one unit leased at $720 per month and the other operating as a fully furnished Airbnb generating approximately $1,400 per month.
For investors or owner-occupants looking for a duplex that can support flexible tenancy, this home provides an immediately usable setup with documented capital upgrades exceeding $50,000. The combination of maintained interiors and recent mechanical work can help reduce near-term replacement concerns, while the existing arrangement supports both long-term leasing and furnished short-term occupancy. Prospective buyers should review the current lease and short-term operation details during due diligence and schedule a showing to confirm fit and condition.
Both units are located near Sue Haswell Park, within about a 1-mile radius, and are described as minutes from Historic Downtown Bryan. The property is currently set up for mixed-use occupancy, with one unit leased at $720 per month and the other operating as a fully furnished Airbnb generating approximately $1,400 per month.
For investors or owner-occupants looking for a duplex that can support flexible tenancy, this home provides an immediately usable setup with documented capital upgrades exceeding $50,000. The combination of maintained interiors and recent mechanical work can help reduce near-term replacement concerns, while the existing arrangement supports both long-term leasing and furnished short-term occupancy. Prospective buyers should review the current lease and short-term operation details during due diligence and schedule a showing to confirm fit and condition.
Key Highlights
- Turnkey duplex at 1319 Antone St, Bryan, TX 77803 generating $2,120/month
- Both units are 1 bed / 1 bath; one unit leased at $720/month and the other operates as a furnished Airbnb (~$1,400/month)
- Over $50,000 in upgrades, including a new roof installed 12/01/2023
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 |
1,288 SF · lease $16.20/SF/yr · vacancy 5.20% · expense 30.00%
Alternative Uses
Best Use
Multifamily LT 5
$197.8K
$173.1K – $230.8K
NOI $13,846 @ 7.0% cap · market cap 5.77%
Second Best
Apartment 5plus
$176.5K
$154.5K – $205.9K
NOI $12,356 @ 7.0% cap · market cap 5.15%
Theoretical Best
Office A
$317.2K
$277.5K – $370.0K
NOI $22,201 @ 7.0% cap · market cap 9.25%
Zoning and permitted uses should be independently verified with local authorities.
Property Analytics
Property Profile
Location Intelligence
Current Use by Public Records
Duplexes
FAQs
What type of property is this?
Duplex - Turnkey two-unit duplex with recent roof, HVAC, and interior upgrades, generating current income from long- and short-term use.
Where is this duplex located?
The property is located at 1319 Antone Street Bryan, TX.
What is the asking price?
The asking price for this property is $239,900.
What are key features of this property?
This property features: Turnkey duplex at 1319 Antone St, Bryan, TX 77803 generating $2,120/month; Both units are 1 bed / 1 bath; one unit leased at $720/month and the other operates as a furnished Airbnb (~$1,400/month); Over $50,000 in upgrades, including a new roof installed 12/01/2023
