1 / 1221-Unit Multifamily in Dallas, TX
Dallas County, TX · listed May 9, 2025 (537 days)
▼ Reduced 10.7% on Oct 28, 2026, was $2,795,000
- $/unit
- $118,810
- ▲ 19% vs TX · 61st pct
- Cap rate
- 6%
- ▼ 1.3 pts vs TX median
- NOI
- $150K
- $7,166/unit/yr
- Units
- 21
- 1 bldg · 1972
Financials
- Asking price
- $2,495,000
- Price per unit
- $118,810
- Price per sq ft
- $169
- Gross rent / year
- Not stated
- Net operating income
- $150,483
- NOI per unit
- $7,166
- Cap rate
- 6%
- Gross yield
- Not stated
- Occupancy
- Not stated
As stated by the seller. Verify during due diligence.
Building
- Units
- 21
- Unit mix
- 1 and 2-bedroom floor plans
- Buildings
- 1
- Year built
- 1972
- Building size
- 14,750 sq ft
- Avg unit size
- 702 sq ft
- Lot size
- Not stated
- Condition
- Value-add
Deal terms
- Owner financing
- Not stated
Listing
- Listed
- May 9, 2025
- Days on market
- 537 days
- On MultifamilyRadar
- Oct 28, 2026
- Last price change
- Oct 28, 2026: $2.79M → $2.5M
- Location
- Approximate (~0.5 mi)
- Listing #
- 1547
About this property
Dallas Property Advisors, LLC is pleased to announce the exclusive listing of The Sycamore Tree Condominiums. Nestled in the residential neighborhood of Peak’s Suburban subdivision in Old East Dallas, 4716 Sycamore is a 21-unit multifamily complex. Each unit is separately deeded giving flexibility to the buyer in their exit strategy. Units are very spacious, averaging over 700 square feet and offer a variety of 1 and 2-bedroom floor plans. The building has central heating/cooling, separate electric meters, ample parking, a spacious courtyard, and much more. Tenants love this subdivision because it is in a quiet neighborhood and close to Downtown, Knox Henderson, Lower Greenville, and Uptown. The value lies in renovating the remaining units and getting all units to market. Additionally, there is currently no RUBS program which should be implemented to off set costs of the utilities. Lastly, there are two empty maintenance storage rooms on the 3rd floor that could be converted into locker storage for additional income. There is also an attractive Freddie Mac non-recourse loan that a buyer can potentially assume at an interest rate of 4.54, 30-year amortization, and a maturity date of January 2039. Or the property can be purchased free and clear of debt.
Multifamily | 6.03% CAP | 21 Units
Highlights
Value Add!
Multiple Exit Strategies!
Great going in cap rate!
Location
Approximate area. The exact address is shared on request.
Similar buildings nearby
| Property | Price | $/unit$/unit vs median | Cap |
|---|---|---|---|
| Dallas, TX Value-add | $2.12M | $133K$133K | — |
| Dallas, TX Stabilized | $1.35M | $59K$59K | — |
| Dallas, TX Stabilized | $3.5M | $152K$152K | — |
| Dallas, TX NewValue-add | $1.2M | $120K$120K | — |
| Dallas, TX NewHigh yieldVacant | $450K | $50K$50K | 10% |
Dallas, TX▼ 10% cutValue-add | $1.13M | $94K$94K | 3.3% |
