Two-Unit Duplex with Central
New
For Sale
$299,997
1417-1419 Hillside Drive, College Station, TX 77845
Features electric climate systems, washer and dryer equipment, and paved on-site parking.
Days on Market3
Property Features for 1417-1419 Hillside Drive
General Information
Standard status
Active
Total Parking Spaces
4
Property subtype
Residential Income
Amenities
Central Air, Electric
Central, Electric
Dryer, Washer
On Site, Paved
Building Details
Building Size
1,938 SF
Year Built
1976
Stories
1
Listing Agency:
(832) 421-5933
Listed By:
Jason Lyde · License #0451978
(832) 421-5933
Source:
Evrealestate
Added: Jul 31
Changed: Aug 2
Last Checked: Aug 2 at 8:02AM
Displayed information is deemed reliable but is not guaranteed and should be independently verified. All listing content including descriptions, pricing, images are the copyrighted material of Jason Lyde
Investment Insights
Based on property information with market context.
This duplex contains two residential units at 1417-1419 Hillside Drive in College Station. Interior features include central air, electric systems, and washer and dryer equipment. The property was built in 1976 and provides paved on-site parking. Its Hillside Drive address places the home within Brazos County.
Key Highlights
- Duplex property with two residential units
- Built in 1976
- Central air with electric systems
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 | $31.4k | $16.20 |
| − Vacancy | −$1.6k | −$0.84 |
| EGI | $29.8k | $15.36 |
| − OpEx | −$8.9k | −$4.61 |
| NOI | $20.8k | $10.75 |
1,938 SF · lease $16.20/SF/yr · vacancy 5.20% · expense 30.00%
Alternative Uses
Best Use
Multifamily LT 5
$297.6K
$260.4K – $347.2K
NOI $20,834 @ 7.0% cap · market cap 6.94%
Second Best
Apartment 5plus
$265.6K
$232.4K – $309.9K
NOI $18,591 @ 7.0% cap · market cap 6.20%
Theoretical Best
Office A
$477.2K
$417.6K – $556.8K
NOI $33,405 @ 7.0% cap · market cap 11.14%
Zoning and permitted uses should be independently verified with authorities.
Property Analytics
Current Use
Location Intelligence
Trade Area within ½ mile
510
Businesses Nearby
Explore this area
Business Placement
Demographics for 77845, TX
70,108
Population
31,464
Households
2.2
Avg Household Size
30
Median Age
61%
College-Educated
96%
High-School Grad
142.5 sq mi
ZIP Area
492
Density / Sq Mi
$90,434
Median Household Income
$46,532
Median Earnings
$1,384
Median Rent
$349,900
Median Home Value
Market
Vacancy Rate% for Multifamily in South region
Questions? Ask Rey
Realmo’s AI knows this listing — price, zoning, demand, history. Ask anything.
Frequently Asked Questions
What type of property is this?
Duplex - Features electric climate systems, washer and dryer equipment, and paved on-site parking.
Where is this duplex located?
The property is located at 1417-1419 Hillside Drive College Station, TX.
What is the asking price?
The asking price for this property is $299,997.
What are key features of this property?
This property features: Duplex property with two residential units; Built in 1976; Central air with electric systems
