MULTIFAMILYRADAR
No photos yet
NewValue-add
$7,125,000

32-Unit Multifamily in Hurst, TX

TX · listed Oct 27, 2026 (3 days)

Price per unit compared
This property$223K
Within ~40 mi (148)$146K
Texas median (1,031)$100K
$/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

PropertyPrice$/unitCap
46-Unit Multifamily in Hurst, TXHurst, TX
New
$9.5M$207K—
28-Unit Multifamily in Devine, TXDevine, TX28-Unit Value-Add Multifamily, 3.75 Acres - $6,150/Mo In Place
ExclusiveValue-add
$450K$16K—
46-Unit Multifamily in Hurst, TXHurst, TX
▼ 5% cutValue-add
$9.5M$207K—
15-Unit Multifamily in Euless, TXEuless, TX$2.58M$172K—
10-Unit Multifamily in Arlington, TXArlington, TX
New construction
$4.5M$450K5%
8-Unit Multifamily in Arlington, TXArlington, TX
▼ 11% cutHigh yieldValue-add
$1.32M$166K17.2%gy