Attention Investors! Exceptional opportunity to own a stabilized, high-performing duplex located just blocks from the desirable Historic Downtown Bryan area and only 10 minutes to Texas A&M. Generating a strong $2,100/month in rental income across two 2-bedroom, 1-bathroom units, this property is a turnkey addition to a portfolio or the perfect opportunity to house hack—live in one side and rent out the other.
This property stands out with its own dedicated parking and a private backyard space for owners or tenants. Extensive kitchen and bathroom renovations took place in 2025 across the building, featuring updated cabinetry, new flooring, and fresh paint in both units. Additionally, Unit 402A features brand-new electrical appliances and new AC window units installed during the overhaul. With no HOA and a proven cash-flowing track record, this is a prime asset in a high-demand location.
Portfolio Note: This duplex is also available as part of a larger, 7-unit investment package under MLS No. 26004926.
Active
Price cut: $10.1K (9/29)
$204,900
402 Hill St, Bryan, TX 77803
4beds
2baths
1,792sqft
Duplex, Multi Family, Multi Family
Built in 1945
-- sqft lot
$-- Zestimate®
$114/sqft
$-- HOA
What's special
Private backyard spaceNew flooringUpdated cabinetryNew ac window unitsBrand-new electrical appliancesDedicated parking
- 123 days
- 276
- 31
Zillow last checked:
Listing updated:
Listed by:
Bryant Xavier TREC #0832308 903-245-4874,
eXp Realty, LLC
Source: BCSMLS,MLS#: 26006733
Originating MLS: Bryan College Station Regional AOR
Originating MLS: Bryan College Station Regional AORFacts & features
Interior
Bedrooms & bathrooms
- Bedrooms: 4
- Bathrooms: 2
Heating
- Space Heater
Cooling
- Ceiling Fan(s), Window Unit(s)
Features
- Flooring: Vinyl
Interior area
- Total structure area: 1,792
- Total interior livable area: 1,792 sqft
Property
Parking
- Total spaces: 2
Features
- Fencing: Partial,Privacy,Wood
Lot
- Size: 5,314 Square Feet
Details
- Parcel number: 33269
Construction
Type & style
- Home type: MultiFamily
- Property subtype: Duplex, Multi Family, Multi Family
Materials
- Wood Siding
- Roof: Composition,Shingle
Condition
- Year built: 1945
Community & HOA
Community
- Subdivision: Mitchell
HOA
- Has HOA: No
Location
- Region: Bryan
Financial & listing details
- Price per square foot: $114/sqft
- Tax assessed value: $165,380
- Annual tax amount: $2,588
- Date on market: 6/5/2026
- Cumulative days on market: 124 days
Estimated market value
Not available
Estimated sales range
Not available
$1,848/mo
Price history
| Date | Event | Price |
|---|---|---|
| 9/29/2026 | Price change | $204,900-4.7%$114/sqft |
Source:  BCSMLS #26006733 Report a problem | ||
| 7/25/2026 | Price change | $215,000-2.3%$120/sqft |
Source: BCSMLS #26006733 Report a problem | ||
| 6/11/2026 | Price change | $220,000+4.8%$123/sqft |
Source: BCSMLS #26006733 Report a problem | ||
| 6/5/2026 | Listed for sale | $210,000$117/sqft |
Source: BCSMLS #26006733 Report a problem | ||
Public tax history
| Year | Property taxes | Tax assessment |
|---|---|---|
| 2025 | $2,588 -14.5% | $165,380 +8.8% |
| 2024 | $3,026 +13.4% | $152,024 +12.9% |
| 2023 | $2,669 +23.1% | $134,603 +36.1% |
| 2022 | $2,168 +15.1% | $98,882 +23.3% |
| 2021 | $1,884 | $80,180 -15.9% |
| 2020 | -- | $95,295 +53.7% |
| 2019 | $1,486 +13.8% | $62,000 +12.7% |
| 2018 | $1,306 | $55,000 +3.4% |
| 2017 | $1,306 +18.1% | $53,200 +8.6% |
| 2016 | $1,106 | $49,000 +8.8% |
| 2015 | $1,106 | $45,020 -2.1% |
| 2014 | $1,106 | $45,980 +10.5% |
| 2013 | -- | $41,600 -19% |
| 2012 | -- | $51,350 -0.1% |
| 2011 | -- | $51,420 +40.7% |
| 2010 | -- | $36,550 -17.6% |
| 2009 | -- | $44,380 0% |
| 2008 | -- | $44,400 -4.4% |
| 2007 | -- | $46,450 +24.9% |
| 2006 | $1,072 +3.7% | $37,190 |
| 2005 | $1,033 | $37,190 |
| 2004 | -- | $37,190 -4.9% |
| 2003 | -- | $39,090 +21.2% |
| 2002 | -- | $32,240 |
| 2001 | -- | $32,240 +9.9% |
| 2000 | -- | $29,330 |
Find assessor info on the county website
Monthly payment
Est. payment
Payment breakdown
Explore the cost of this home by adjusting the details. Changes won't be saved.Climate risks
Neighborhood: Escondido
Nearby schools
Schools provided by the listing agent
- Middle: ,
- District: Bryan
Source: BCSMLS. This data may not be complete. We recommend contacting the local school district to confirm school assignments for this home.
Similar homes
- $209,9004 bd2 ba1.4k sqft408 Hill St, Bryan, TX 77803For Sale
MLS ID #26006830, Bryant Xavier, eXp Realty, LLC. BCSMLS - $255,0003 bd2 ba1.7k sqft1204 E 28th St, Bryan, TX 77803For Sale
MLS ID #26006013, Raquel Finch, Fly The Coop Realty Group. BCSMLS - $165,0004 bd1 ba1.1k sqft1413 Sandy Point Rd, Bryan, TX 77803For Sale
MLS ID #26011854, Priscilla Hernandez, CENTURY 21 Integra. BCSMLS - $240,0003 bd2 ba1.1k sqft1207 E 26th St, Bryan, TX 77803For Sale
MLS ID #26008919, Rachel Carrabba, RE/MAX 2020. BCSMLS
