Listed by Matthews
$10,000,000
Valley Vista Townhomes
Details
Property Type Multifamily
Square Footage 70,308
Units 46
Cap Rate 5.23%
NOI $501,868
Occupancy 97.8%
Price per SqFt $142
Year Built 2014
Year Renovated 2019
Acreage 15.510
46-Unit DFW Townhome Portfolio — Below-Market Rents, Land for Expansion, Single Ownership
Investment highlights
• 46-unit Townhome portfolio located in Hurst, Texas
•Three-bedroom, two-bathroom unit mix with individual patios
• Current rental rates are $260 below market, presenting a mark-to-market opportunity through natural turnover and lease renewals
• 3601 Valley Vista Drive having received a new roof in 2025, helping reduce near-term capital expenditure exposure
• Develop additional units on existing vacant land
• Add covered parking and implement charges for ancillary income
• The surrounding 3-mile trade area reports a median household income of $72,800
• Elementary schools are noted at 8/10, while the middle school is rated 9/10
• 97.8% occupancy
Listing Contacts
Listed by Matthews
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
$501,868.00
$41,822.33/mo
Valuation Metrics
0
DSCR
5.02%
Cap Rate
5.02%
ROI
Map
Zoning
C ResidentialMulti FamilyMedium Density Multifamily Residential District
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 63 uses
View all 63 uses Last updated Apr 1, 2026 For deeper zoning details, reports are available at Zoneomics
Broker Selected Comps View More Comps
Property History
Tax History
Similar Properties
Additional Information
Name
License
Brokerage
Brokerage Phone
Title
Brokerage Address
Name
License
Name
License
Is there information that looks off?
