▼ 4% cutHigh yieldValue-add
$1,465,000
8-Unit Multifamily in Grand Prairie, TX
Tarrant County, TX · listed Aug 20, 2026 (69 days)
▼ Reduced 4.4% on Oct 12, 2026, was $1,465,000
Price per unit compared
This property$183K
Within ~40 mi (150)$134K
Texas median (1,196)$92K
- $/unit
- $183,125
- ▲ 99% vs TX · 84th pct
- Cap rate
- 8.3%
- ▲ 0.9 pts vs TX median
- NOI
- $117K
- $14,598/unit/yr
- Units
- 8
- 1973
Financials
- Asking price
- $1,465,000
- Price per unit
- $183,125
- Price per sq ft
- $135
- Gross rent / year
- Not stated
- Net operating income
- $116,781
- NOI per unit
- $14,598
- Cap rate
- 8.3%
- Gross yield
- Not stated
- Occupancy
- 100%
As stated by the seller. Verify during due diligence.
Building
- Units
- 8
- Unit mix
- Not stated
- Buildings
- Not stated
- Year built
- 1973
- Building size
- 10,832 sq ft
- Avg unit size
- 1,354 sq ft
- Lot size
- Not stated
- Condition
- Value-add
Deal terms
- Owner financing
- Not stated
Listing
- Listed
- Aug 20, 2026
- Days on market
- 69 days
- On MultifamilyRadar
- Oct 28, 2026
- Last price change
- Oct 12, 2026: $1.47M → $1.4M
- Location
- Approximate (~0.5 mi)
- Listing #
- 1879
About this property
Highlights
- Large townhome-style floor plans with private patios, uncommon at this unit count
- High in-place cap rate of 7.97% with proven rents minimizing lease-up risk
- ~$25,000/unit invested since 2023: new roof, HVAC, and renovations across 7 of 8 units
- One unrenovated unit offers a clear, low-risk path to additional rent premium
- 100% occupied as of underwriting — immediate, stabilized in-place cash flow
- Median household income of approximately $60,000 within a 5-mile radius
- Public Transportation
- Commuter Rail
- Drive
- Walk
- Distance
- 11 min
- -
- 6.7 mi
- 14 min
- -
- 7.9 mi
- Airport
- Drive
- Walk
- Distance
- Dallas-Fort Worth International
- 21 min
- -
- 14.1 mi
- Dallas Love Field
- 30 min
- -
- 20.2 mi
Highlights
- Large, Townhome-Style Floor Plans — Spacious units with private patios, a layout uncommon at this unit count and a strong differentiator versus typical garden-style product
- Strong In-Place Performance — Proven rents supporting a high in-place cap rate, minimizing lease-up risk for a new owner
- Significant Recent Capital Investment — Approximately $25,000 per unit invested since 2023, including a new roof, HVAC replacement, and heavy renovations across 7 of 8 units
- Remaining Value-Add Upside — One unit has yet to be renovated, offering a clear, low-risk path to additional rent premium through a light value-add turn
- Strong Surrounding Demographics — Median household income of approximately $60,000 within a 5-mile radius
- 100% Occupied — Fully leased as of underwriting, providing immediate, stabilized in-place cash flow
Location
Approximate area. The exact address is shared on request.
Similar buildings nearby
| Property | Price | $/unit$/unit vs median | Cap |
|---|---|---|---|
Stabilized | $2.8M | $350K$350K | 5.5% |
Arlington, TX▼ 11% cutHigh yieldValue-add | $1.32M | $166K$166K | 17.2%gy |
Arlington, TXStabilized | $3M | $231K$231K | — |
New construction | $4.5M | $450K$450K | 5% |
Arlington, TX | $1.5M | $150K$150K | — |
Irving, TXNewStabilized | $900K | $113K$113K | 6% |



