1319 Antone Street, Bryan, TX 77803
- Added:
- Feb 15, 2026
- Days on Market:
- 130
- Last Refresh:
- Jun 25 at 8:06 pm
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
- Electric, Ceiling Fan(s), Central Air
Building Details
- Year built
- 1947
- Floors in Building
- 1
- Number of units
- 1
- Flooring type
- Tile, Vinyl
- Roof type
- Shingle, Composition
Listing agent Michael Furman License #0638128 (979) 213-3204
Listing office RE/MAX PLATINUM 4438 Texas 6 Frontage Rd, College Station, TX (979) 213-3204
Listing date Feb 15, 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
- 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 used as a furnished Airbnb
- Approx. $1,400/month from the Airbnb side; near Sue Haswell Park (within 1 mile) and Historic Downtown Bryan
- More than $50,000 in upgrades including new roof (12/01/2023) and new HVAC systems on both sides
- New water heater on one side (12/01/2023) plus updated appliances, dishwasher, and disposal
- Luxury vinyl plank flooring and upgraded vinyl and tile flooring throughout
Overview
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.
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 | $20.9k | $16.20 |
| − Vacancy | −$1.1k | −$0.84 |
| EGI | $19.8k | $15.36 |
| − OpEx | −$5.9k | −$4.61 |
| NOI | $13.8k | $10.75 |
Alternative Uses
Current Use by Public Records
Location Insight
- Map
- Local Demand
- City
- Bryan
- County
- Brazos
- State
- Texas
- Longitude
- -96.359232
- Latitude
- 30.669774
