32-Unit Multifamily in Hurst, TX
TX · listed Oct 27, 2026 (3 days)
- $/unit
- $222,656
- ▲ 123% vs TX · 87th pct
- Cap rate
- —
- Gross yield
- —
- Units
- 32
- 8 bldg · 2026
Financials
- Asking price
- $7,125,000
- Price per unit
- $222,656
- Price per sq ft
- $148
- Gross rent / year
- Not stated
- Net operating income
- Not stated
- NOI per unit
- Not stated
- Cap rate
- Not stated
- Gross yield
- Not stated
- Occupancy
- Not stated
As stated by the seller. Verify during due diligence.
Building
- Units
- 32
- Unit mix
- Not stated
- Buildings
- 8
- Year built
- 2026
- Building size
- 48,000 sq ft
- Avg unit size
- 1,500 sq ft
- Lot size
- Not stated
- Condition
- Value-add
Deal terms
- Owner financing
- Not stated
Listing
- Listed
- Oct 27, 2026
- Days on market
- 3 days
- On MultifamilyRadar
- Oct 30, 2026
- Last price change
- Not stated
- Location
- Approximate (~0.5 mi)
- Listing #
- 2271
About this property
Multifamily Investment Opportunity – Phase I Completed & Phase II Shovel-Ready 32-unit multifamily development consisting of 8 buildings with 4 units per building. Phase I: First 3 buildings (12 units) were completed earlier this year. All 12 units are fully leased. Phase II: Remaining 5 buildings (20 units) are shovel-ready for construction. Utilities: Electricity, water, sewer, and fiber optics have already been brought to each of the 5 remaining building sites individually. Roads & Parking: All roads and parking concrete flatwork have already been completed. Site Plan: Fully approved by the City. Architectural Plans: Completed and ready for permit submission. Permitting: Plans for one of the remaining 5 buildings have already been submitted and reviewed by the City, with only a couple of minor comments left to address. Construction Cost: Builders quote to complete the remaining 5 buildings is in hand and can be shared with interested, qualified buyers. Asking Price: Includes the budgeted construction cost to complete all remaining 5 buildings (20 units). Financial Information: Detailed financials and project pricing breakdown are available upon request. Profit Potential: Estimated xxx in potential profit-equity upon completion of Phase II, based on current project estimates. This is an opportunity to acquire an income-producing multifamily property with an additional 20 units ready for development. With major infrastructure, utilities, roads, parking, and site approvals already completed, the project offers a significant head start on Phase II construction and the potential for substantial additional equity upon completion.
Location
Approximate area. The exact address is shared on request.
Similar buildings nearby
| Property | Price | $/unit$/unit vs median | Cap |
|---|---|---|---|
Hurst, TXNew | $9.5M | $207K$207K | — |
Devine, TX28-Unit Value-Add Multifamily, 3.75 Acres - $6,150/Mo In PlaceExclusiveValue-add | $450K | $16K$16K | — |
Hurst, TX▼ 5% cutValue-add | $9.5M | $207K$207K | — |
Euless, TX | $2.58M | $172K$172K | — |
Arlington, TXNew construction | $4.5M | $450K$450K | 5% |
Arlington, TX▼ 11% cutHigh yieldValue-add | $1.32M | $166K$166K | 17.2%gy |





