2361/2363 N Earl Rudder, Bryan, TX 77803
- Added:
- Mar 4, 2026
- Days on Market:
- 96
- Last Refresh:
- Jun 8 at 9:06 pm
Property Features for 2361/2363 N Earl Rudder
General Information
- Property type
- Residential Multi Family
- Property subtype
- Other
- Zoning
- B15
- Parking
- 6
- Standard status
- Active
- APN
- 2361/2363 Earl Rudder B15
- Size
- 1,950 SF
- Lot size
- 0.18 Acres
Taxes and HOA fees
- Tax Year
- 2025
Utilities
- Heating system
- Electric (Heating), Central
- Cooling system
- Central Air, Electric, Ceiling Fan(s)
Building Details
- Year built
- 1981
- Floors in Building
- 1
- Number of units
- 2
- Flooring type
- Tile
- Roof type
- Shingle
Listing agent Jason Tilby (979) 450-4347
Listing office RE/MAX 2020 102 S Main Street, bryan, TX (979) 383-2020
Listing date Mar 4, 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
- Fully leased duplex in Bryan generating $1,900/mo total rental income
- 2 units, each with 2 bedrooms and 1.5 baths
- One unit recently and fully remodeled with updated finishes
- Unit lease flexibility: 1 unit month‑to‑month; 1 unit leased through December 2026
- Private fenced backyards for each unit
- Central heating and central air; roof is shingle; built in 1981
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 | $31.6k | $16.20 |
| − Vacancy | −$1.6k | −$0.84 |
| EGI | $29.9k | $15.36 |
| − OpEx | −$9.0k | −$4.61 |
| NOI | $21.0k | $10.75 |
Alternative Uses
Current Use by Public Records
Location Insight
- Map
- Local Demand
- City
- Bryan
- County
- Brazos
- State
- Texas
- Longitude
- -96.388645
- Latitude
- 30.719509
