Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings

    204 E Dry St San Saba, TX 76877

    View on Map
    Loading data...
    Loading data...
    Loading data...
    Pending
    $172,000

    Recently remodeled duplex suitable for Airbnb or monthly rental.

    Lot size:
    0.16 Acres

    Property Features for 204 E Dry St

    General Information

    Property type
    Investment
    Standard status
    Pending
    Lot size
    0.16 Acres

    Building Details

    Year built
    1950

    We can help!

    Listing Contact
    Robert Whitten
    Source: Elliman

    Listing Agent: Robert Whitten

    Displayed information is deemed reliable but is not guaranteed and should be independently verified.

    Learn more

    Overview

    Remodeled Duplex in San Saba

    This duplex, known as "The Davenport," is located in the heart of San Saba, Texas, within walking distance of local amenities. The property has been recently remodeled, including new appliances, windows, paint, AC, roof, bathrooms, and kitchen. One side of the duplex is fully furnished, while the other side is unfurnished.
    Location Intelligence

    Current Use by Public Records

    Duplexes

    Suggested Use

    Real Estate Agency Law Firm Restaurant Spa & Massage Center Dental Office Hair Salon Nail Salon Building Supply Gym & Fitness Center Pharmacy

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

    Location Insight

    • Map
    • Local Demand
    City
    San Saba
    County
    San Saba
    State
    Texas
    Longitude
    -98.71896
    Latitude
    31.194069

    Nearby Similar for Sale

    • New
      $300,000
      3,120 SF

      Versatile Commercial Property in San Saba

      3,120 sq ft commercial space in San Saba, Texas.
      111 E Wallace St, San Saba, TX 76877
      View Details
    • New
      $300,000
      3,120 SF

      Versatile Commercial Property in San Saba

      3,120 square foot commercial property in San Saba, Texas.
      111 E Wallace Hwy, San Saba, TX 76877
      View Details
    • $675,500
      1,047 SF

      Texas Hill Country Ranch Retreat

      62-acre San Saba property with updated cabin and open space.
      4315 County Road 226, San Saba, TX 76877
      View Details
    • $950,000
      2,400 SF

      Texas Country Retreat on 41 Acres

      Charming 4-bedroom home on 41 acres near San Saba.
      6500 County Road 310, San Saba, TX 76877
      View Details
    • $465,000
      16,940 SF

      San Saba Commercial Building Opportunity

      Large commercial building in San Saba, Texas, ready for revival.
      1405 W Storey St, San Saba, TX 76877
      View Details
    • New
      $675,500
      61.64 Acres

      San Saba Ranch For Sale

      61.636 acre ranch property in San Saba, Texas.
      4315 County Road 226, San Saba, TX 76877
      View Details
    • $700,000
      0.37 Acres

      Established Meat Processing Business For Sale

      Turnkey meat processing operation with experienced staff and loyal customer base.
      103 E Wallace St, San Saba, TX 76877
      View Details
    • $225,000
      0.39 Acres

      San Saba Church and House

      Church and frame house near downtown San Saba, Texas.
      101 E Commerce St, San Saba, TX 76877
      View Details
    • $689,500
      0.37 Acres

      Established San Saba Bed & Breakfast

      Turn-key 5-star bed and breakfast in San Saba, TX.
      203 W Commerce St, San Saba, TX 76877
      View Details
    • $465,000
      1.02 Acres

      San Saba Nursing Home Opportunity

      Large nursing home/assisted living facility in San Saba, Texas.
      1405 W Storey St, San Saba, TX 76877
      View Details
    • $139,000
      0.07 Acres

      Downtown San Saba Corner Lot

      Duplex office space in downtown San Saba, Texas.
      101 E Wallace St, San Saba, TX 76877
      View Details
    • $160,000
      0.54 Acres

      San Saba Restaurant Business Opportunity

      Restaurant property with highway frontage in the heart of San Saba.
      806 North High St, San Saba, TX 76877
      View Details

    FAQs

    What type of property is this?
    Duplex - Recently remodeled duplex suitable for Airbnb or monthly rental.
    Where is this duplex located?
    The property is located at 204 E Dry St San Saba, TX.
    What is the asking price?
    The asking price for this property is $172,000.
    What are key features of this property?
    This property features: - Recently remodeled with all new appliances, windows, paint, AC, roof, bathrooms and kitchen.; - Ready for Airbnb or monthly rental.; - Located in the heart of San Saba within walking distance to town amenities.
    (325) 372-8022
    Request Owner's contact information
    204 E Dry St San Saba, TX 76877
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    204 E Dry St
    San Saba, TX 76877
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    204 E Dry St San Saba, TX 76877
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    We can help!
    Listing Contact
    Robert Whitten
    (325) 372-8022
    Learn more
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!