Log In/Sign Up
Your email has been sent.
Investment Highlights
- 100% Leased Fourplex Near Google Data Center
Executive Summary
Prime investment opportunity that won't last long! This turnkey Class-A fourplex built in 2023, is located in Venus' highly sought-after Heritage Hills neighborhood, zoned to highly rated Midlothian Schools. Ideally situated just 30 minutes from both Dallas and Fort Worth, this fully stabilized opportunity features four units, a larger 3-bed 2-bath flat on the ground floor, a modern 2-bed 2-bath flat on the second floor and two townhouse-style 2-bed 1.5-bath units. Each unit has a dedicated one-car garage. The interiors boast high-end finishes throughout, including granite kitchen countertops with a tiled backsplash, recessed and pendant lighting over the breakfast bar, upscale wood-look plank tile flooring, upgraded carpet, and a luxurious walk-in master shower. All units are currently leased to long-term tenants at $1,795, $1,695, $1,595, and $1,495 per month, respectively, supported by a strong operating history, a low 2.4% tax rate, and affordable HOA dues of $ 1,500 per year. With major economic drivers such as the $1.6B Google Data Centers project and two nearby hospitals, plus excellent property management in place and willing to stay on, this asset is primed for continued growth. Ask about available DSCR financing with a 10-year interest-only option to maximize your cash flow.
Financial Summary (Actual - 2025) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$78,960
|
$16.15
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$2,405
|
$0.49
|
| Effective Gross Income |
$76,555
|
$15.66
|
| Taxes |
$19,841
|
$4.06
|
| Operating Expenses |
$12,784
|
$2.61
|
| Total Expenses |
$32,625
|
$6.67
|
| Net Operating Income |
$43,930
|
$8.99
|
Financial Summary (Actual - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $78,960 |
| Annual Per SF | $16.15 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | $2,405 |
| Annual Per SF | $0.49 |
| Effective Gross Income | |
|---|---|
| Annual | $76,555 |
| Annual Per SF | $15.66 |
| Taxes | |
|---|---|
| Annual | $19,841 |
| Annual Per SF | $4.06 |
| Operating Expenses | |
|---|---|
| Annual | $12,784 |
| Annual Per SF | $2.61 |
| Total Expenses | |
|---|---|
| Annual | $32,625 |
| Annual Per SF | $6.67 |
| Net Operating Income | |
|---|---|
| Annual | $43,930 |
| Annual Per SF | $8.99 |
Property Facts
| Price | $845,000 | Apartment Style | Townhome |
| Price Per Unit | $211,250 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.20 AC |
| Cap Rate | 5.20% | Building Size | 4,889 SF |
| No. Units | 4 | Average Occupancy | 100% |
| Property Type | Multifamily | No. Stories | 2 |
| Property Subtype | Apartment | Year Built | 2023 |
| Price | $845,000 |
| Price Per Unit | $211,250 |
| Sale Type | Investment |
| Cap Rate | 5.20% |
| No. Units | 4 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Townhome |
| Building Class | C |
| Lot Size | 0.20 AC |
| Building Size | 4,889 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built | 2023 |
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 3+2 | 1 | $1,795 | 1,347 |
| 2+2 | 1 | $1,695 | 1,274 |
| 2+1.5 | 2 | $1,595 | 1,134 |
1 1
Property Taxes
| Parcel Number | 284034 | Total Assessment | $806,545 |
| Land Assessment | $90,000 | Annual Taxes | $19,841 ($4.06/SF) |
| Improvements Assessment | $716,545 | Tax Year | 2025 |
Property Taxes
Parcel Number
284034
Land Assessment
$90,000
Improvements Assessment
$716,545
Total Assessment
$806,545
Annual Taxes
$19,841 ($4.06/SF)
Tax Year
2025
1 of 27
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
640 Fallow Dr
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.



