Log In/Sign Up
Your email has been sent.
TCU Student Housing Portfolio 3 Multifamily Properties Offered at $5,500,000 in Fort Worth, TX
Investment Highlights
- New construction in a desirable rent growth TCU sub-market, with high end finishes
- Units are 100% leased through May 2027 with few units leased through May 2028
- Excellent Cap rate at 7.3% starting Jun 2026 with an ability to increase rent
- Modern design with a highly desirable roof top terrace
- 100% occupancy, zero vacancy rates as units are always leased June through May of the following year
Executive Summary
Broker of Record
Patrick Graham
License # 9005919 (TX)
Matthews Real Estate Investment Services, Inc
2699 Howell St., Suite 400, Dallas, TX 75204
(866) 889-0550
Patrick Graham
License # 9005919 (TX)
Matthews Real Estate Investment Services, Inc
2699 Howell St., Suite 400, Dallas, TX 75204
(866) 889-0550
Data Room Click Here to Access
Taxes & Operating Expenses (Actual - 2026) Click Here to Access |
Annual |
|---|---|
| Gross Rental Income |
$99,999
|
| Other Income |
-
|
| Vacancy Loss |
-
|
| Effective Gross Income |
$99,999
|
| Taxes |
-
|
| Operating Expenses |
-
|
| Total Expenses |
$99,999
|
| Net Operating Income |
$99,999
|
Taxes & Operating Expenses (Actual - 2026) Click Here to Access
| Gross Rental Income | |
|---|---|
| Annual | $99,999 |
| Other Income | |
|---|---|
| Annual | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Effective Gross Income | |
|---|---|
| Annual | $99,999 |
| Taxes | |
|---|---|
| Annual | - |
| Operating Expenses | |
|---|---|
| Annual | - |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
Property Facts
| Price | $5,500,000 | Number of Properties | 3 |
| Price / SF | $402.78 / SF | Individually For Sale | 0 |
| Cap Rate | 5.71% | Total Building Size | 13,655 SF |
| Sale Type | Investment | Total Land Area | 0.56 AC |
| Status | Active |
| Price | $5,500,000 |
| Price / SF | $402.78 / SF |
| Cap Rate | 5.71% |
| Sale Type | Investment |
| Status | Active |
| Number of Properties | 3 |
| Individually For Sale | 0 |
| Total Building Size | 13,655 SF |
| Total Land Area | 0.56 AC |
Properties
| Property Name / Address | Property Type | Size | Year Built | Individual Price |
|---|---|---|---|---|
| 2400 Benbrook Dr, Fort Worth, TX 76110 | Multifamily | 6,812 SF | 2025 | - |
| 3225 McCart Ave, Fort Worth, TX 76110 | Multifamily | 4,560 SF | 2023 | - |
| 3817 Winfield Ave, Fort Worth, TX 76109 | Multifamily | 2,283 SF | 2023 | - |
1 1
1 of 27
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
TCU Student Housing Portfolio
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.