2287 N Earl Rudder, Bryan, TX 77803
- Added:
- Apr 22, 2026
- Days on Market:
- 48
- Last Refresh:
- Jun 8 at 8:06 pm
Property Features for 2287 N Earl Rudder
General Information
- Property type
- Residential Multi Family
- Property subtype
- Other
- Zoning
- B16
- Parking
- 4
- Patio and Porch features
- Patio
- Exterior features
- Covered Patio, Storage Shed
- Standard status
- Active
- APN
- 2287 Earl Rudder B16
- Size
- 1,792 SF
- Lot size
- 0.22 Acres
Utilities
- Heating system
- Electric (Heating), Central
- Cooling system
- Central Air, Electric
Building Details
- Year built
- 2000
- Floors in Building
- 1
- Number of units
- 2
- Flooring type
- Tile, Carpet
- Roof type
- Shingle
- Additional Structures
- Storage
Listing agent Joliee' Robinson (979) 693-9100
Listing office Keller Williams Realty Brazos Valley office 2801 Earl Rudder Frwy S, College Station, TX (979) 693-9100
Listing date Apr 22, 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
- 2‑unit ranch‑style duplex with 1,792 SF total living space (2 beds, 2 baths each unit)
- Built in 2000 with major updates including a new composition shingle roof (2025), new AC units, and new water heaters
- Recently cleaned ductwork plus central heating and central air conditioning
- Each unit includes a washer, dryer, and refrigerator
- Covered patio, fenced backyard with mature trees, and a storage shed for extra space
- Ample parking for 4–6 vehicles with easy access in and out; located about 10 miles from Texas A&M University and Kyle Field
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 | $29.0k | $16.20 |
| − Vacancy | −$1.5k | −$0.84 |
| EGI | $27.5k | $15.36 |
| − OpEx | −$8.3k | −$4.61 |
| NOI | $19.3k | $10.75 |
Alternative Uses
Current Use by Public Records
Location Insight
- Map
- Local Demand
- City
- Bryan
- County
- Brazos
- State
- Texas
- Longitude
- -96.383568
- Latitude
- 30.716568
