www.crexi.com - The Commercial Real Estate Exchange
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
33968288
33968289

202 E 31st Street, Austin, TX 78705

TL
TX 9005423
REspace LLC
Respace LLC
Listed by REspace LLC, Respace LLC
$955,000
2 days on market
Updated 2 days ago

202 E 31st Street

Details
Property Type Multifamily
Sub Type Student Housing, Triplex
Square Footage 1,847
Units 3
Cap Rate 4.81%
NOI $45,944
Occupancy 100%
Tenancy Multi
Pro-Forma Cap Rate 5.24%
Pro-Forma NOI $50,083
Price per SqFt $517
Year Built 1935
Buildings 2
Acreage 0.195
Zoning MF-1-NCCD-ETOD-DBETOD-NP
Investment Type Value Add

Multifamily | 4.81% CAP | 3 Units

Marketing description

202 E 31st Street is one of the most compelling triplex opportunities available in the immediate UT Austin corridor — three income-producing units on 8,494 square feet of MF-1 ETOD-zoned land, literally two blocks from the heart of the University of Texas campus. At $955,000, this asset is priced below its independently estimated market value (CoreLogic AVM: $1,040,900) and offers a clear, proven path to value creation.

Two of the three units are fully renovated and leased through July 2027. Units A and C is Leased until July 2027: a buyer can begin improvements of unit C at rollover after Aug 2027. The ETOD overlay opens the door to expanded density, an ADU, or long-term redevelopment; a land-value kicker that most comparables in this corridor simply do not have.

202 E 31st Street is a three-unit income property on an 8,494 SF lot in Austin's North University neighborhood. The property consists of two structures: a front duplex (Units A and B) and a rear carport-top unit (Unit C), each with private outdoor space. Built in 1935 on a pier-and-beam foundation, two of three units have been fully renovated.

Investment highlights

  • Below AVM Pricing: Offered at $955,000 vs CoreLogic RealAVM of $1,040,900 — a built-in 8.3% equity position from Day 1
  • 2 Blocks to UT Austin: Walking distance to campus creates year-round tenant demand, near-zero structural vacancy, and a rental premium vs. properties half a mile away
  • Two Fully Renovated Units: Units A & B are completely updated — commanding top-of-market rents with minimal near-term capex. Unit A is a large 1/1 and can get over $2095/mo. after Aug 2027 and unit B will be a 2 bed 1 bath, with a smaller 2nd bedroom that can be leased at $2,395/mo.
  • Unit B Remodel Underway: $8,400 in total rent upside; Unit B remodel underway — ready in 30 days.
  • ETOD Land Value Kicker: MF-1 + ETOD overlay = pathway to 4th unit, ADU, or redevelopment — locked-in land optionality in a supply-constrained corridor
  • $1.22M+ In 5 Years: At 5% annual rent growth and appreciation which is conservative vs. UT area history. The property crosses $1.22M by Year 5
  • 25+ Years of UT Expertise: Offered by Tony Lazarov, who has invested in and brokered UT-corridor properties for over 25 years

Listing Contacts

TL
TX 9005423
REspace LLC
Respace LLC
Listed by REspace LLC, Respace LLC

Valuation Calculator

Login or Sign up to see Valuation Metrics
Sign up for Crexi to see valuation metrics for this property
$
$
%
Loan Amount
$0.00
Annual Debt Service
$--
$--
Annual Cash Flow
$45,944.00
$3,828.67/mo

Valuation Metrics

0
DSCR
4.81%
Cap Rate
4.81%
ROI

Map

Zoning

Intelligence Badge
MF-1-NCCD-ETOD-DBETOD-NP PlannedMultifamily Residence Limited Density Neighborhood Conservation Capitol Dominance Density Bonus Equitable Transit Oriented Development Neighborhood Plan
View municipality zoning documents
Upgrade to see the zone description and what's allowed on this property
Upgrade to search and view land use codes
View all 155 uses
View all 155 uses
Last updated Jun 22, 2026 For deeper zoning details, reports are available at Zoneomics

Broker Selected Comps View More Comps

Property History

Intelligence Badge

Tax History

Intelligence Badge

Similar Properties

View All
*All information is deemed reliable but not guaranteed. Buyer to verify all information.
Is there information that looks off?
For assistance, reach out to our support team at [email protected] or call 888.273.0423 . For press inquiries, contact [email protected]
Equal Housing Opportunity
5510 Lincoln Blvd #400, Los Angeles, CA 90094Commercial Real Estate Exchange, Inc.Crexi Technologies, LLCCXTechnology, LLC
© 2026 Commercial Real Estate Exchange, Inc. All Rights Reserved. DRE #02086591