For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Bryan, TX Duplex For Sale Title is generated by Realmo AI

    3909 Olive Street, Bryan, TX 77801

    View on Map
    Claim this Listing
    For Sale
    $279,900

    MULTI_FAMILY - Bryan, TX

    Property size:
    1,722 SF
    Lot size:
    0.14 Acres
    Price / SF:
    $162/SF
    Added:
    May 1, 2026
    Days on Market:
    48
    Last Refresh:
    Jun 17 at 3:06 pm

    Property Features for 3909 Olive Street

    General Information

    Property type
    Residential Multi Family
    Property subtype
    Other
    Zoning
    B01
    Standard status
    Active
    APN
    3909 Olive B01
    Size
    1,722 SF
    Lot size
    0.14 Acres

    Utilities

    Heating system
    Electric (Heating), Central
    Cooling system
    Central Air, Electric, Ceiling Fan(s)

    Building Details

    Year built
    1976
    Floors in Building
    1
    Number of units
    2
    Flooring type
    Vinyl
    Roof type
    Composition, Shingle

    We can help!

    Listing Contact
    Chelsie Breaux

    Listing agent Chelsie Breaux License #544295

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

    Listing date May 1, 2026

    MLS# 26005244 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

    • Duplex with 2 income‑producing units, both currently leased at $900/month
    • Plumbing replacement in both units completed April 2026
    • Each unit includes washer/dryer connections and a covered back patio
    • Private backyard areas for each side of the duplex
    • HVAC units and water heaters replaced in recent years; central heating and central air
    • Lease mix: one unit month‑to‑month and the other leased through April 2027

    Overview

    This well-maintained duplex features two income-producing units, both currently leased at $900 per month. Each unit provides washer/dryer connections, covered back patios, and spacious private backyard areas. Major systems have been updated over time, with both HVAC units and water heaters replaced in recent years. One unit is on a month-to-month lease, while the second is leased through April 2027. Recent updates include fresh interior paint in one unit and a full plumbing replacement in both units is planned for April 2026. The property is located in Bryan, TX, and the lot size is 0.1377 acres. The property size is 1722 square feet. The zoning is B01. This property presents an opportunity for investors seeking reliable cash flow or owner-occupants looking to offset their mortgage with rental income.

    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 $27.9k $16.20
    − Vacancy −$1.5k −$0.84
    EGI $26.4k $15.36
    − OpEx −$7.9k −$4.61
    NOI $18.5k $10.75
    1,722 SF · lease $16.20/SF/yr · vacancy 5.20% · expense 30.00%

    Alternative Uses

    Best Use
    Multifamily LT 5
    $264.5K
    $231.4K – $308.5K (±1% cap)
    NOI $18,512 @ 7.0% cap · market cap 6.61%
    Second Best
    Apartment 5plus
    $236.0K
    $206.5K – $275.3K (±1% cap)
    NOI $16,519 @ 7.0% cap · market cap 5.90%
    Theoretical Best
    Office A
    $424.0K
    $371.0K – $494.7K (±1% cap)
    NOI $29,682 @ 7.0% cap · market cap 10.60%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile 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 Skin Care Clinic

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

    Location Insight

    • Map
    • Local Demand
    City
    Bryan
    County
    Brazos
    State
    Texas
    Longitude
    -96.356499
    Latitude
    30.631495

    FAQs

    What type of property is this?
    Duplex - Well-maintained duplex with updated systems and income-producing units.
    Where is this duplex located?
    The property is located at 3909 Olive Street Bryan, TX.
    What is the asking price?
    The asking price for this property is $279,900.
    What are key features of this property?
    This property features: Duplex with 2 income‑producing units, both currently leased at $900/month; Plumbing replacement in both units completed April 2026; Each unit includes washer/dryer connections and a covered back patio
    More about this property
    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