Log In/Sign Up
Your email has been sent.
FULLY LEASED 7-UNIT TOWNHOME INVESTMENT 4206 Cabell Dr 7 Unit Apartment Building $3,090,000 ($441,429/Unit) 5.83% Cap Rate Dallas, TX 75204
Investment Highlights
- MOST DESIRABLE EAST DALLAS AREA , CLOSE DISTANCE TO THE CENTRAL PROJECT, HENDERSON/KNOX, GREENVILLE, UPTOWN
- EFFICIENT UNIT MIX FOR RENTAL
- FULLY LEASED
- LUXURY INTERIOR/EXTERIOR SPECS
Executive Summary
HUGE PRICE IMPROVEMENT.FULLY LEASED 7-UNIT PRIME TOWNHOUSE INVESTMENT OPPORTUNITY – HIGH CAP RATE, HIGH RETURN, INSTANT POSITIVE CASHFLOW. This exceptional 7-unit townhome development offers a rare opportunity for investors seeking immediate returns in a prime location with seamless access to Downtown, Uptown, Knox-Henderson, and the Central Project. Featuring 5 spacious one-bedroom and 2 two-bedroom units, all fully leased, this property guarantees instant cash flow and strong rental demand. Designed with elegant interior and exterior finishes, each unit boasts luxurious living spaces and expansive private rooftop terraces with stunning city views. Its highly desirable location ensures long-term appreciation and tenant appeal, while its stable income stream enhances loan approval potential and favorable financing terms. This turnkey investment is an ideal choice for those looking to secure a high-performing, fully stabilized asset in one of the city’s most sought-after neighborhoods. Serious inquiries only.
Financial Summary (Pro Forma - 2025) Click Here to Access |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Operating Expenses |
-
|
-
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
-
|
-
|
Financial Summary (Pro Forma - 2025) Click Here to Access
| Gross Rental Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Operating Expenses | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
Property Facts
| Price | $3,090,000 | Building Class | B |
| Price Per Unit | $441,429 | Lot Size | 0.17 AC |
| Sale Type | Investment | Building Size | 11,882 SF |
| Cap Rate | 5.83% | Average Occupancy | 100% |
| No. Units | 7 | No. Stories | 4 |
| Property Type | Multifamily | Year Built | 2024 |
| Property Subtype | Apartment | ||
| Zoning | Z164 | ||
| Price | $3,090,000 |
| Price Per Unit | $441,429 |
| Sale Type | Investment |
| Cap Rate | 5.83% |
| No. Units | 7 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Building Class | B |
| Lot Size | 0.17 AC |
| Building Size | 11,882 SF |
| Average Occupancy | 100% |
| No. Stories | 4 |
| Year Built | 2024 |
| Zoning | Z164 |
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 2+2.5 | 2 | $3,650 | 1,604 |
| 1+1 | 5 | $2,500 | 1,306 |
1 1
Walk Score®
Very Walkable (89)
Bike Score®
Very Bikeable (71)
Property Taxes
| Parcel Number | 00000119158000000 | Total Assessment | $1,457,000 (2024) |
| Land Assessment | $525,000 (2024) | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $932,000 (2024) | Tax Year | 2025 |
Property Taxes
Parcel Number
00000119158000000
Land Assessment
$525,000 (2024)
Improvements Assessment
$932,000 (2024)
Total Assessment
$1,457,000 (2024)
Annual Taxes
($1) ($0.00/SF)
Tax Year
2025
1 of 21
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
