
5-Unit Multifamily in Dallas, TX
TX · listed Jun 27, 2026 (123 days)
- $/unit
- $99,800
- ▲ 8% vs TX · 55th pct
- Cap rate
- —
- NOI
- $75K
- $15,072/unit/yr
- Units
- 5
- 2 bldg · 1925
Financials
- Asking price
- $499,000
- Price per unit
- $99,800
- Price per sq ft
- $191
- Gross rent / year
- $75,360
- Net operating income
- $75,360
- NOI per unit
- $15,072
- Cap rate
- Not stated
- Gross yield
- 15.1%gross rent ÷ price
- Occupancy
- Not stated
As stated by the seller. Verify during due diligence.
Building
- Units
- 5
- Unit mix
- four separate 1-bedroom units , alongside a completely detached 2-bedroom, 1-bathroom single-family house
- Buildings
- 2
- Year built
- 1925
- Building size
- 2,617 sq ft
- Avg unit size
- 523 sq ft
- Lot size
- Not stated
- Condition
- Value-add
Deal terms
- Owner financing
- Not stated
Listing
- Listed
- Jun 27, 2026
- Days on market
- 123 days
- On MultifamilyRadar
- Oct 28, 2026
- Last price change
- Not stated
- Location
- Approximate (~0.5 mi)
- Listing #
- 2138
About this property
This exceptional Dallas multifamily investment opportunity at (address on request) is priced to clear the market at a highly attractive $499,000, breaking the critical sub-$100k price-per-door barrier while delivering powerful, immediate cash flow. The unique property configuration features a main fourplex containing four separate 1-bedroom units, alongside a completely detached 2-bedroom, 1-bathroom single-family house situated at the back of the lot. The entire property benefits from a comprehensive $125,000 renovation in 2023 consisting of new paint, flooring, cosmetics, brand-new mini-splits in Units 1 and 2, and brand-new central HVAC systems in Units 3, 4, and 5. Investor flexibility is maximized as all current leases are strictly month-to-month, and the property is delivered with Unit 1 and Unit 4 completely vacant, allowing a buyer to immediately lease them out at top-of-market rental rates to maximize the building's true yield potential. The current income stream on this asset is remarkably strong, with Unit 2 occupied at $1,200 per month, Unit 3 leased at a steady $1,150 per month, and the detached back house (Unit 5) pulling $1,575 per month. While the property was previously operated as a Airbnb, it has since been transitioned away from short-term rentals, though the underlying infrastructure remains perfectly optimized for a buyer wanting to re-enter that lucrative short-term or mid-term travel nurse housing space. Furthermore, a massive, built-in value-add opportunity exists because the landlord currently covers utility expenses; by simply implementing a Ratio Utility Billing System (RUBS) or passing these metered utility costs back to the month-to-month tenants, an incoming owner can instantly eliminate a major operational expense line item and force the net operating income and cap rate straight upward without spending a single dollar on physical renovations.
Location
Approximate area. The exact address is shared on request.
Similar buildings nearby
| Property | Price | $/unit$/unit vs median | Cap |
|---|---|---|---|
Dallas, TXStabilized | $750K | $150K$150K | — |
Owner financingHigh yieldValue-add | $1.45M | $91K$91K | 7.1% |
Dallas, TX▼ 7% cutStabilized | $2.55M | $510K$510K | 6.3% |
Dallas, TXValue-add | $450K | $75K$75K | 11.7%gy |
Value-add | $1.4M | $78K$78K | — |
▼ 10% cutHigh yieldValue-add | $895K | $112K$112K | 7.5% |


