Back to Search

For sale
Duplexes
TX
Bryan
77803
2361/2363 N Earl Rudder

Bryan Duplex: Income and Potential

2361/2363 N Earl Rudder, Bryan, TX 77803

View on Map

For Sale

$275,000

MULTI_FAMILY - Bryan, TX

Property size:

1,950 SF

Lot size:

0.18 Acres

Price / SF:

$141/SF

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

We can help!

Listing Contact

Jason Tilby

For Sale

$275,000

MULTI_FAMILY - Bryan, TX

Property size:

1,950 SF

Lot size:

0.18 Acres

Price / SF:

$141/SF

Added:: Mar 4, 2026
Days on Market:: 96
Last Refresh:: Jun 8 at 8:06 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

We can help!

Listing Contact

Jason Tilby

Listing agent Jason Tilby

Listing office RE/MAX 2020 102 S Main Street, bryan, TX

Listing date Mar 4, 2026

MLS# 26002765 Listing URL

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

This duplex is located in Bryan and is fully leased. It offers immediate cash flow with upside potential. The property features two units, each with 2 bedrooms and 1.5 baths, as well as private fenced backyards. One unit has been recently remodeled with modern finishes. The second unit presents a value-add opportunity for updates. One unit is month-to-month, and the other is leased through December 2026. The property is conveniently located with access to thoroughfares, shopping, dining, and employment centers. The lot size is 0.1791 acres, and the property size is 1950 square feet. The zoning is B15. The property is intended for use as a residential income property. The property is suitable for investors or future owner-occupants. The property is currently generating $1900 per month in total rental income, with projected rents increasing to approximately $2200 per month total after improvements.

Local Financial Insights For Multifamily LT 5

Simulate Cap Rate and NOI

NOI Build-Up

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

1,950 SF · lease $16.20/SF/yr · vacancy 5.20% · expense 30.00%

Alternative Uses

Best Use

Multifamily LT 5

$299.5K

$262.0K – $349.4K (±1% cap)

NOI $20,963 @ 7.0% cap · market cap 7.62%

Second Best

Apartment 5plus

$267.2K

$233.8K – $311.8K (±1% cap)

NOI $18,707 @ 7.0% cap · market cap 6.80%

Theoretical Best

Office A

$480.2K

$420.2K – $560.2K (±1% cap)

NOI $33,612 @ 7.0% cap · market cap 12.22%

Zoning and permitted uses should be independently verified with local authorities.

Property Profile Location Intelligence

Current Use by Public Records

Duplexes

Suggested Use

Location Insight

Map
Local Demand

City: Bryan
County: Brazos
State: Texas
Longitude: -96.388645
Latitude: 30.719509

Nearby Similar for Sale

$610,000

3,750 SF

Mixed-Use Commercial Property in Bryan

Mixed-use property in downtown Bryan with office and warehouse space.

1134 Finfeather Road, Bryan, TX 77803

View Details
$515,000

3,542 SF

Medical Office Building

Office property suited for medical use, offered for sale in Bryan near hospitals and clinics.

2701 E 29th Street E, Bryan, TX 77802

View Details
$750,000

5,250 SF

Office/Warehouse Building with Bay Doors

Versatile office/warehouse with reception, private office, three restrooms, and three bay doors.

3611 S College Avenue, Bryan, TX 77801

View Details
$750,000

3,450 SF

Bryan TX Industrial Yard

Improved industrial yard suitable for various operations in Bryan, TX.

6235 Fourwinds Drive, Bryan, TX 77808

View Details
$2,200,000

6,400 SF

Multifamily Investment in Northgate District

Multifamily property near Texas A&M with updated units.

4305-4309 College Main Street, Bryan, TX 77801

View Details
$699,900

5,490 SF

Texas Avenue Commercial Flex Building

Versatile commercial building with showroom, kitchen, offices, and warehouse.

2606 S Texas Avenue, Bryan, TX 77802

View Details
$649,000

2,579 SF

Spacious Home with Acreage

Move-in ready 4-bedroom home on over an acre.

10371 Whiskey River Road, Bryan, TX 77808

View Details
$474,500

2,644 SF

High-Visibility Corner Lot in Bryan

Prime commercial lot in Bryan's heart, across from Courthouse.

209 S Texas Avenue, Bryan, TX 77803

View Details
$749,999

3,058 SF

New Bryan Home on Acreage

Spacious new construction home on a one-acre lot.

7844 Mathis Creek Drive, Bryan, TX 77808

View Details
$493,000

5,568 SF

Multifamily Investment Opportunity in Bryan, TX

Multifamily package near Historic Downtown Bryan with income potential.

1012 & 1014 E 23rd Street, Bryan, TX 77803

View Details
$3,935,000

35,678 SF

Sonoma Terrace Apartments in Bryan

36-unit apartment complex in Bryan Historic District.

611 S Ennis Street, Bryan, TX 77803

View Details
$355,000

1,792 SF

Well-Maintained Duplex Near Texas A&M

Two-unit duplex with recent updates, near Texas A&M University.

2287 N Earl Rudder, Bryan, TX 77803

View Details

For sale
Duplexes
TX
Bryan
77803
2361/2363 N Earl Rudder

What type of property is this?

Duplex - Fully leased duplex with remodeling and value-add opportunities.

Where is this duplex located?

The property is located at 2361/2363 N Earl Rudder Bryan, TX.

What is the asking price?

The asking price for this property is $275,000.

What are key features of this property?

This property features: 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

2361/2363 N Earl Rudder, Bryan, TX 77803

MULTI_FAMILY - Bryan, TX

Property Features for 2361/2363 N Earl Rudder

General Information

Taxes and HOA fees

Utilities

Building Details

We can help!

HighLights

Overview

Local Financial Insights For Multifamily LT 5

Simulate Cap Rate and NOI

Alternative Uses

Current Use by Public Records

Suggested Use

Location Insight

Nearby Similar for Sale

Mixed-Use Commercial Property in Bryan

Medical Office Building

Office/Warehouse Building with Bay Doors

Bryan TX Industrial Yard

Multifamily Investment in Northgate District

Texas Avenue Commercial Flex Building

Spacious Home with Acreage

High-Visibility Corner Lot in Bryan

New Bryan Home on Acreage

Multifamily Investment Opportunity in Bryan, TX

Sonoma Terrace Apartments in Bryan

Well-Maintained Duplex Near Texas A&M

FAQs

Create New Password