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: $5K (7/25)
$215,000
402 Hill St, Bryan, TX 77803
4beds
2baths
1,792sqft
Duplex, Multi Family, Multi Family
Built in 1945
-- sqft lot
$202,500 Zestimate®
$120/sqft
$-- HOA
What's special
Private backyard spaceNew flooringUpdated cabinetryNew ac window unitsBrand-new electrical appliancesDedicated parking
- 77 days |
- 236 |
- 18 |
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: $120/sqft
- Tax assessed value: $165,380
- Annual tax amount: $2,588
- Date on market: 6/5/2026
- Cumulative days on market: 78 days
Estimated market value
$202,500
$192,000 - $213,000
$1,712/mo
Price history
| Date | Event | Price |
|---|---|---|
| 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
GreatSchools rating
- 5/10Fannin Elementary SchoolGrades: PK-4Distance: 0.2 mi
- 4/10Arthur L Davila Middle SchoolGrades: 7-8Distance: 4.1 mi
- 3/10James Earl Rudder High SchoolGrades: 9-12Distance: 1.9 mi
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.
- $--4 bd2 ba1.7k sqft402 Hill St #A-B, Bryan, TX 77803Sold
- $--2 bd1 ba1.1k sqft402 Hill St APT B, Bryan, TX 77803Off Market
- $685,00014 bd7 ba6k sqft402-404 Hill St #408, Bryan, TX 77803For Sale
- $184,5002 bd1 ba769 sqft404 Hill St #A, Bryan, TX 77803Off Market
- $260,0006 bd3 ba3.3k sqft404 Hill St, Bryan, TX 77803For Sale
- $169,2002 bd1 ba690 sqft400 Hill St, Bryan, TX 77803Off Market
- $--6 bd3 ba3.3k sqft404 Hill St #A-C, Bryan, TX 77803Sold
- $--2 bd1 ba1k sqft404 Hill St #C, Bryan, TX 77803Off Market
A local agent can set up tours, give advice and negotiate with sellers.
Similar homes
- $215,0004 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 - $240,0003 bd2 ba1.1k sqft1207 E 26th St, Bryan, TX 77803For Sale
MLS ID #26008919, Rachel Carrabba, RE/MAX 2020. BCSMLS - $259,0002 bd2 ba1.3k sqft504 W 28th St, Bryan, TX 77803For Sale
MLS ID #26010175, Jonathan Poe, Sherlock - REALTORS. BCSMLS - $234,9001 bd1 ba1.2k sqft1319 Antone St, Bryan, TX 77803For SaleMLS ID #18860847, Michael Furman, Re/Max Platinum. HAR
- $262,5003 bd2 ba1.5k sqft1520 Baker Ave, Bryan, TX 77803For SaleMLS ID #26006040, John Stanley, Engel & Voelkers B/CS. BCSMLS
- $255,0004 bd4 ba1.9k sqft2361/2363 N Earl Rudder Fwy, Bryan, TX 77803For SaleMLS ID #26002765, Jason Tilby, RE/MAX 2020. BCSMLS
- $235,0003 bd2 ba1.4k sqft1510 Burt St, Bryan, TX 77802For SaleMLS ID #26006836, Jamie Prejean, CENTURY 21 Integra. BCSMLS
- $185,0003 bd1 ba952 sqft1715 Wilson St, Bryan, TX 77803For SaleMLS ID #26009867, Julie White, eXp Realty, LLC. BCSMLS
- $245,0003 bd2 ba1.1k sqft2105 Cabot Cir, Bryan, TX 77803For SaleMLS ID #26006699, Michael Furman, RE/MAX PLATINUM. BCSMLS
- $199,0003 bd2 ba1.2k sqft4110 Margaret St, Bryan, TX 77803For SaleMLS ID #26006133, Johnna Ewers, TowerPoint Realty. BCSMLS
- $255,0002 bd2 ba1.1k sqft1557 E Wm J Bryan Pkwy, Bryan, TX 77803For SaleMLS ID #26002694, Yaniss Longoria-Saldivar, Coldwell Banker Apex, REALTORS. BCSMLS
- $275,0004 bd2 ba1.6k sqft2517 Hardwood Dr, Bryan, TX 77803For SaleMLS ID #26010059, Shelby Cooper, Infinity Concierge Inc.. BCSMLS
- $214,9002 bd1 ba1.2k sqft401 Dunn St, Bryan, TX 77801For SaleMLS ID #26006991, Chad Hovde, RE/MAX 2020. BCSMLS
- $224,9003 bd3 ba1.3k sqft2411 Hardwood Dr, Bryan, TX 77803For SaleMLS ID #26001872, Antonio Hernandez Jr., Twelve Realty. BCSMLS
- $216,9003 bd2 ba1.1k sqft2659 Symphony Park Dr, Bryan, TX 77802For SaleMLS ID #26001011, Jackie Watson, JLA Realty. BCSMLS
- $240,0003 bd3 ba1.3k sqft1403 Promise Ct, Bryan, TX 77803For SaleMLS ID #20651201, Monica Van Nest, Coldwell Banker Apex, REALTORS LLC. HAR
- $239,0002 bd1 ba1.5k sqft303 Borderbrook Dr, Bryan, TX 77801For SaleMLS ID #26010191, Sarah Worbington, Aggieland Apartment Finders. BCSMLS
- $249,0003 bd2 ba1.4k sqft2609 Westwood Main Dr, Bryan, TX 77807For SaleMLS ID #26006419, Carley Maxwell, Compass RE Texas, LLC.. BCSMLS
- $245,0003 bd2 ba1.5k sqft2817 Brandywine Cir, Bryan, TX 77807For SaleMLS ID #26006647, Suzie Bush, Longitude Real Estate. BCSMLS
