Almost-New Duplex
3206 North 20th A Street Waco, TX 76708
3206 North 20th A Street, Waco, TX, 76708
$339,900
For Sale
$339,900
Almost-new duplex with two identical three-bedroom, two-bath units and modern amenities throughout.
Property Size1,438 SF
Price / SF$236.37
Days on Market41
Property Features for 3206 North 20th A Street
General Information
- Standard status
- Active
- Size
- 1,438 SF
- Property subtype
- Multi-Family / Full Duplex
Building Details
- Year Built
- 2020
Listing agency
Premier, REALTORS
(254) 855-4455
Listed by
Eric Zadnik · License #475183
(254) 855-4455
Source
Compass
Added: Jun 12 Updated: Jul 21 at 7:34PM Checked: Jul 22 at 8:32AM
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 Premier, REALTORS
Investment Insights
Based on property information with market context.
This almost-new duplex features two identical units, each offering three bedrooms and two bathrooms. Both units include modern amenities and an efficient layout designed around a large living area and an open kitchen.
The property is located on a quiet street in Waco, Texas, at 3206 North 20th A Street.
With two separate residences on one property, the duplex setup supports straightforward rental use, including the option to occupy one unit while renting the other.
The property is located on a quiet street in Waco, Texas, at 3206 North 20th A Street.
With two separate residences on one property, the duplex setup supports straightforward rental use, including the option to occupy one unit while renting the other.
Key Highlights
- Almost‑new 2‑unit duplex built in 2020 with one‑story layout and slab foundation
- Two identical units, each with 3 bedrooms and 2 bathrooms
- Central air cooling and electric heating in the duplex units
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 | $19.5k | $13.56 |
| − Vacancy | −$1.7k | −$1.19 |
| EGI | $17.8k | $12.37 |
| − OpEx | −$5.3k | −$3.71 |
| NOI | $12.5k | $8.66 |
1,438 SF · lease $13.56/SF/yr · vacancy 8.74% · expense 30.00%
Alternative Uses
Best Use
Multifamily LT 5
$178.0K
$155.7K – $207.6K
NOI $12,457 @ 7.0% cap · market cap 3.66%
Second Best
Apartment 5plus
$163.7K
$143.3K – $191.0K
NOI $11,461 @ 7.0% cap · market cap 3.37%
Theoretical Best
Office A
$379.4K
$332.0K – $442.6K
NOI $26,557 @ 7.0% cap · market cap 7.81%
Zoning and permitted uses should be independently verified with local authorities.
Property Analytics
Location Intelligence
Current Use by Public Records
Duplexes
Similar For Sale Nearby
FAQs
What type of property is this?
Duplex - Almost-new duplex with two identical three-bedroom, two-bath units and modern amenities throughout.
Where is this duplex located?
The property is located at 3206 North 20th A Street Waco, TX.
What is the asking price?
The asking price for this property is $339,900.
What are key features of this property?
This property features: Almost‑new 2‑unit duplex built in 2020 with one‑story layout and slab foundation; Two identical units, each with 3 bedrooms and 2 bathrooms; Central air cooling and electric heating in the duplex units
