Contacts
eXp Commercial
Property Details
- Property Type Multi-Family
- Units 146
- Lot Size 0.96 Acre
- Date Updated Jul 2, 2026
Reach out to the broker for more info on lease terms and amenities
Highlights
- CASH-ON-CASH RETURN: 21.8%
- CONSTRUCTION: $1,750,000 ($109/SF)
- LAND ACQUISITION: $1,200,000
- Lot Size: 0.964 Acres
- NET CASH FLOW: $128,781
- PROJECTED RENT: $20/SF ($320,000 ANNUALLY)
- PROJECTED VALUE (STABILIZED): $4,571,000
- Sale Price: $1,250,000.00
- TOTAL PROJECT COST: $2,950,000
Getting around
-
57/100
Walk Score ®
-
30/100
Transit Score ®
-
39/100
Bike Score ®
Location
- City Dallas, TX
- Neighborhood Sunset Oaks
- Zip Code 75287
- Market Dallas Fort Worth
Points of Interest
-
Trinity Mills Station
4.29 miles
-
Trinity Mills
4.30 miles
-
Carrollton Train Depot
4.43 miles
-
Downtown Carrollton Station
4.51 miles
-
North Carrollton/Frankford Station
4.67 miles
-
Hebron
5.85 miles
-
Farmers Branch
6.11 miles
-
Royal Lane
7.68 miles
-
Old Town
8.03 miles
-
Spring Valley
8.25 miles
-
RaceTrac
0.12 miles
-
Valero
0.50 miles
-
Conoco
0.51 miles
-
QuikTrip
0.54 miles
-
Chevron
0.55 miles
-
Murphy USA
0.62 miles
-
Kroger Fuel Station
0.85 miles
-
Exxon
0.89 miles
-
Texaco
0.92 miles
-
ChargePoint
3.58 miles
-
MAA Addison Circle (10)
3.29 miles
-
TWO Addison Circle Parking
3.48 miles
-
Addison Circle One
3.58 miles
-
Marriott Parking Garage
4.19 miles
-
Tennyson Garage
5.31 miles
-
Orange Garage
5.43 miles
-
JC Penney Visitors Parking South
5.47 miles
-
Parking A
5.54 miles
-
JC Penney Parking Garage South
5.60 miles
-
Parking G
5.68 miles
-
InTown Suites
1.63 miles
-
Courtyard
2.75 miles
-
The Place at Saddle Creek
2.80 miles
-
Holiday Inn Express & Suites Dallas-North Tollway
3.05 miles
-
Hyatt Place
3.13 miles
-
Staybridge Suites
3.38 miles
-
Budget Suites of America
3.44 miles
-
Americas Best Value Inn
3.49 miles
-
Red Roof Inn & Suites Addison
3.52 miles
-
Quality Inn West Plano - Dallas
3.60 miles
-
ALDI
0.61 miles
-
Walmart Supercenter
0.61 miles
-
Kroger
0.80 miles
-
Sprouts Farmers Market
1.79 miles
-
Tom Thumb
1.80 miles
-
Big Lots
1.82 miles
-
WinCo Foods
2.17 miles
-
Willow Bend Shopping Center
2.37 miles
-
Target
2.56 miles
-
Kohl's
3.51 miles
eXp Commercial