Log In/Sign Up
Your email has been sent.
591 Pinson Rd - Town & Country Mini Storage 20,311 SF Specialty Building Offered at $1,595,000 at a 4.48% Cap Rate in Forney, TX 75126



Investment Highlights
- Seller Financing in 1st or 2nd Lien Position
- Consistent Year Over Year Income Growth
- High Traffic Area
- Rents 50% Below Market
- 20 Housing Developments Within a 5 Mile Radius
- Dallas-Forth Worth-Arlington MSA (4th Largest in U.S.)
Executive Summary
John 14:6 - Jesus said unto him "I am the way, the truth, and the life. No one comes to the Father except through Me".
Calvary Realty is pleased to present Town and Country Self Storage, a compelling value-add opportunity located at 591 Pinson Rd, Forney, TX 75126, within the Dallas–Fort Worth–Arlington MSA, the fourth-largest metropolitan area in the United States with a population exceeding 7.6 million. The property is offered at $1,595,000, reflecting an existing cap rate of 4.48% and an attractive price per square foot of $79.11.
Built in 1989 and 1993, the facility sits on 1.27 acres and consists of eight single-story metal and steel buildings totaling 20,163 enclosed square feet across 204 units. Current physical occupancy is 67%, with in-place rents approximately 50% below market, positioning the asset as a mismanaged property with significant value-add upside through operational improvements and rent optimization. An adjacent lot is available for purchase, offering a clear path for future expansion.
The property is strategically located near Highway 80 and benefits from strong visibility and accessibility, with a daily traffic count of approximately 12,628 vehicles. The surrounding area includes 20 housing developments within a five-mile radius, supported by an annual population growth rate approaching 5%. With 6.58 square feet per capita within a one-mile radius, favorable supply-demand dynamics further strengthen the long-term investment thesis.
Calvary Realty is pleased to present Town and Country Self Storage, a compelling value-add opportunity located at 591 Pinson Rd, Forney, TX 75126, within the Dallas–Fort Worth–Arlington MSA, the fourth-largest metropolitan area in the United States with a population exceeding 7.6 million. The property is offered at $1,595,000, reflecting an existing cap rate of 4.48% and an attractive price per square foot of $79.11.
Built in 1989 and 1993, the facility sits on 1.27 acres and consists of eight single-story metal and steel buildings totaling 20,163 enclosed square feet across 204 units. Current physical occupancy is 67%, with in-place rents approximately 50% below market, positioning the asset as a mismanaged property with significant value-add upside through operational improvements and rent optimization. An adjacent lot is available for purchase, offering a clear path for future expansion.
The property is strategically located near Highway 80 and benefits from strong visibility and accessibility, with a daily traffic count of approximately 12,628 vehicles. The surrounding area includes 20 housing developments within a five-mile radius, supported by an annual population growth rate approaching 5%. With 6.58 square feet per capita within a one-mile radius, favorable supply-demand dynamics further strengthen the long-term investment thesis.
Data Room Click Here to Access
- Offering Memorandum
Financial Summary (Actual - 2025) Click Here to Access |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
$99,999
|
$9.99
|
| Vacancy Loss |
$99,999
|
$9.99
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Operating Expenses |
$99,999
|
$9.99
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
Financial Summary (Actual - 2025) Click Here to Access
| Gross Rental Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Vacancy Loss | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Effective Gross Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Operating Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
Property Facts
| Price | $1,595,000 | Building Class | C |
| Price Per SF | $79.11 | Lot Size | 1.27 AC |
| Sale Type | Investment | Building Size | 20,163 SF |
| Cap Rate | 4.48% | No. Stories | 1 |
| Sale Condition | Business Value Included | Year Built/Renovated | 1983/1993 |
| Property Type | Specialty | Parking Ratio | 0.5/1,000 SF |
| Property Subtype | Self-Storage | ||
| Zoning | Gen Retail | ||
| Price | $1,595,000 |
| Price Per SF | $79.11 |
| Sale Type | Investment |
| Cap Rate | 4.48% |
| Sale Condition | Business Value Included |
| Property Type | Specialty |
| Property Subtype | Self-Storage |
| Building Class | C |
| Lot Size | 1.27 AC |
| Building Size | 20,163 SF |
| No. Stories | 1 |
| Year Built/Renovated | 1983/1993 |
| Parking Ratio | 0.5/1,000 SF |
| Zoning | Gen Retail |
Amenities
- Property Manager on Site
1 1
Property Taxes
| Parcel Numbers | Total Assessment | $1,187,173 | |
| Land Assessment | $276,150 | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $911,023 | Tax Year | 2025 |
Property Taxes
Parcel Numbers
Land Assessment
$276,150
Improvements Assessment
$911,023
Total Assessment
$1,187,173
Annual Taxes
($1) ($0.00/SF)
Tax Year
2025
1 of 23
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
591 Pinson Rd - Town & Country Mini Storage
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.
