VILLAS OF SEAGOVILLE- (78% TC) TXA20060100

1000 E MALLOY BRIDGE RD, SEAGOVILLE (DALLAS CO), TX, 751591852

APARTMENT (BRICK EXTERIOR) Garden 100 units Built 2005 1 stories ★ 4.4 (27 reviews) 🚶 49 Car-Dependent 🚲 36 Somewhat Bikeable

$6,698,670

2025 Appraised Value

↑ 6.3% from prior year

Executive Summary: Villas of Seagoville

This is a pass unless immediate management replacement and rent repositioning are viable. The property carries zero debt and a modest $6.7M valuation ($67K/unit), positioning it as a stabilized cash cow rather than a value-add opportunity—but current management is actively destroying resident satisfaction (1.0-star rating as of Aug 2025, prior eviction/mold complaints) and exposing habitability liability that will crater exit value if unresolved. Demand fundamentals are structurally weak: Seagoville's 3-mile core is 87% owner-occupied with $73.5K median income and a 16.3x affordability ratio, forcing reliance on geographic trade-area expansion or rent discounting; Walk Score of 49 compounds access constraints for cost-conscious renters. While the 19-year-old brick garden asset shows B-trending-C finishes with scattered unit renovations and solid amenities (resort-style pool, fitness center), systematic kitchen/bath capital deployment would be required to stabilize leasing velocity post-management transition. The 1% new-supply pipeline poses no near-term competitive threat, but the combination of operational crisis, demographic headwinds, and limited redevelopment upside (18% land value) makes this a watch-list hold contingent on management audit and rent-roll recovery—not an acquisition priority absent a 15%+ valuation discount and documented operator transition plan.

AI overview · Updated 21 days ago
Abstract Notes

No notes yet

Experience the life you deserve

A beautiful 55 and better apartment community that is ideally situated near local highways. All handicapped accessible single-story residences are built to provide spacious comfort with careful attention to design for independent active seniors. Surrounded by lush lawns, towering trees, and beautiful landscaping. Features include covered entryways, ceiling fans, all-electric appliances, storage closets, and washer and dryer connections.

Interior Finishes & Renovation Status:
Units exhibit original 2000s builder-grade finishes with minimal upgrades—laminate countertops (dark green/charcoal), basic flat or raised-panel cabinetry in honey oak or medium-stained wood, and standard white GE/Whirlpool appliances dominate the 42 photos analyzed. Only 16 of 40 rated units show upgraded finishes versus 12 builder-grade, indicating a scattered renovation approach rather than systematic capital refresh; the lone 2016-2020 renovation and one 2018 estimate suggest limited recent investment. Kitchen and bathroom descriptions consistently note "original" and "no significant renovation," confirming cosmetic maintenance rather than true unit-level value-add.

Exterior & Amenities:
Garden-style and townhome architecture (2005 vintage) present well with tan/beige brick, maintained landscaping, and functional curb appeal—25 of 40 condition ratings are "good" or "excellent." Amenities punch above typical Class B: resort-style pool with pergola, lap lanes, quality decking, and mature trees position this stronger than standard garden complex.

Class Assessment & Value-Add Potential:
This is Class B-trending-C: sound bones, fresh paint (15 of 40 rated "fresh"), and solid amenities mask aging core systems and cosmetic fatigue in kitchens/baths. At 78% occupancy and 19-year vintage, systematic kitchen/bath renovation (laminate-to-quartz, appliance refresh, plumbing fixture upgrade) would materially reposition NOI and exit valuation.

AI analysis · Updated 21 days ago

/

AI Analysis

Location severely constrains value creation and tenant quality. Walk Score of 49 signals hard car dependency with minimal pedestrian infrastructure, while absent transit data and Bike Score of 36 indicate poor multimodal connectivity—problematic for cost-conscious renters who typically represent this asset class's demand pool. Seagoville's outer suburban position likely places the property 25+ miles from Dallas employment centers, compressing rent growth potential and limiting the resident profile to car-owners with stable commutes. Without disclosed rent, unit economics appear challenged: the location profile suggests B-class or below pricing, yet the accessibility deficit may suppress absorption and lease-up velocity relative to better-positioned Dallas infill assets.

AI analysis · Updated 21 days ago
Distance Name Category
📍 17.9 miles from Downtown Dallas
Map Notes

No notes yet

The 1-unit pipeline represents negligible supply pressure at 1.0% of the property's 100-unit base, with only one nearby project in inspection phase since 2022. Improving submarket vacancy trends suggest any near-term deliveries will absorb into existing demand without material occupancy or rent growth headwinds. This asset faces minimal competitive threat from new construction.

AI analysis · Updated 21 days ago
🏗️ 1 permit within 3 mi
1% pipeline
Distance Address Description Status Filed
1.1 mi 14201 C F HAWN FWY New 12 building apartment complex with garages and clubho... Inspection Phase Sep 05, 2022
Nearby Construction Notes

No notes yet

Debt & Transaction History

Villas of Seagoville presents a low-leverage acquisition opportunity with minimal refinancing urgency. The property carries no outstanding debt despite a $6.7M valuation, indicating either full payoff or seasoned equity position—either way, eliminating near-term maturity risk. The 21.5-year hold by a single corporate entity with one recorded transaction suggests a buy-and-hold operator, not a distressed flip scenario; the 2004 acquisition from individual seller Webb shows no foreclosure or deed-in-lieu language. Absentee ownership combined with zero leverage typically signals a stable, passive income strategy rather than active value-add or refinancing intent.

AI analysis · Updated 21 days ago
Ownership Duration
21.5 years
Since Sep 2004
Transactions
1 recorded
Owner Type
Company
Absentee owner
Owner Mailing Address
5757 W LOVERS LN STE 360, DALLAS, TX 75209-7105

🏛️ TX Comptroller Entity Data

Beneficial Owner
Hearthside Development Corporation low
via agent cluster
Registered Agent
Hearthside Development Corporation
5757 W. LOVERS LANE, STE. 360, DALLAS, TX, 75209
Officers / Directors
Seagoville Villas, Llc — GENERAL PA
Entity Mailing Address
5757 W LOVERS LN STE 360, DALLAS, TX, 75209
State of Formation
TX
SOS Status
ACTIVE
September 14, 2004 Resale Grant Deed
Buyer: Villas Of Seagoville, from Webb,George
Debt Notes

No notes yet

Financial Estimates

Estimated from loan records, rental listings, and appraisal data using industry-standard assumptions.

Sale & Valuation

Est. Sale Price
Sale $/Unit
Value YoY
+6.3%
Implied Cap Rate
Est. Cap Rate

Operating Income

Gross Potential Rent
Est. Vacancy
Submarket Vac.
Eff. Gross Income
OpEx Ratio
45%
Est. NOI
NOI/Unit

Debt & Taxes

Taxes/Unit
$1,675/yr
Est. DSCR
Financial Estimates Notes

No notes yet

Property Summary

Villas of Seagoville is a 100-unit, single-story garden-style apartment community built in 2005 with wood-frame construction and brick exterior, located in Seagoville east of Dallas proper (Walk Score: 49). The 75.9K SF property targets 55+ residents with all units featuring washer/dryer connections, central HVAC, and all-electric appliances; amenities include a fitness center, pool, clubhouse, and media room. Water, trash, and pest control are included in rent; pets up to 35 lbs. permitted with $300 refundable deposit. The property is assessed in good condition with good quality finishes and carries a 78% tax credit component.

AI analysis · Updated 21 days ago

Property Details

Account #
500500700A0010000
Market
Dallas County, TX
Building Class
APARTMENT (BRICK EXTERIOR)
Building Style
Garden
Construction
D-WOOD FRAME
Quality
GOOD
Condition
GOOD
Stories
1
Gross Building Area
75,908 SF
Net Leasable Area
76,376 SF
Neighborhood
UNASSIGNED
Last Sale
July 03, 2003
Place ID
ChIJ22Gj7iWxToYR3_U5eOxnMW8
Business Status
Operational
Enriched
about 2 months ago

Owner Information

Owner
VILLAS OF SEAGOVILLE LP
Mailing Address
STE 360
DALLAS, TEXAS 752097105
Property Notes

No notes yet

Rental Performance

Submarket Rent Growth
📊 Nearby properties
Vacancy Trend
Improving
📊 RentCast zip-level data
Submarket Rent/SF
📊 Nearby properties

Available Units Over Time

Latest Scrape (Mar 25, 2026)

Available
2 units

Fees

Application: Admin: Pet Deposit: 300 Pet Rent Monthly:
🏠 0 active listings | Trend: No data
Unit Beds Baths Sqft Rent Status Listed Days
One Bedroom 1BR 1 Inactive Mar 25
Two Bedroom 2BR 1 Inactive Mar 25
Rental Notes

No notes yet

Demographics

Seagoville presents a constrained rental demand profile with structural affordability headwinds. The 3-mile submarket is heavily owner-occupied (87.1%) with a median household income of $73.5K supporting only a 16.3x affordability ratio—well below Dallas norms—suggesting this property relies on non-local renters or serves workforce housing. The 5-mile radius shows modest improvement (15.7% renter-occupied, $85.9K median income, 22.4x ratio), indicating the property sits at the edge of a broader affluent ring, but the income distribution remains bottom-heavy: 27.6% of households earn under $50K within 5 miles, while 40.3% earn $100K+. The sharp difference between 3- and 5-mile metrics signals urban-suburban wage stratification; Seagoville's immediate core lacks sufficient renter density to support 100 units without geographic trade area expansion or rent discounting.

AI analysis · Updated 21 days ago

3-Mile Radius

Population
12,398
Households
3,998
Avg Household Size
3.15
Median HH Income
$73,450
Median Home Value
$226,019
Median Rent
$998
% Renter Occupied
12.9%
Affordability
16.3% (rent/income)
Income Distribution
<$25k $150k+

5-Mile Radius

Population
55,242
Households
15,646
Avg Household Size
3.43
Median HH Income
$85,877
Median Home Value
$233,665
Median Rent
$1,606
% Renter Occupied
15.7%
Affordability
22.4% (rent/income)
Income Distribution
<$25k $150k+

Source: US Census ACS 5-Year Estimates (2023) · 0 tracts (1mi)

Demographics Notes

No notes yet

Unit Mix Notes

No notes yet

Amenities

Pet Policy

Pets Welcome Upon Approval. Maximum adult weight is 35 pounds. Refundable pet deposit of $300 is required.

Amenities Notes

No notes yet

Appraisal History

Appraisal Interpretation

Current appraised value of $6.7M translates to $66.99K/unit—modest for a 20-year-old garden-style asset, suggesting either C-class positioning or a secondary Dallas submarket. Land represents 18.1% of total value ($1.2M), leaving 82% in improvements; the compressed land-to-value ratio indicates limited redevelopment upside and heavy dependence on stabilized multifamily performance. Year-over-year appreciation of 6.3% outpaced broader Dallas market trends, but with only one appraisal in the dataset, directionality and cyclical positioning remain unclear.

AI analysis · Updated 21 days ago
Year Total Value Change
2025 $6,698,670 +6.3%
Appraisal Notes

No notes yet

Google Reviews

Management transition has triggered operational deterioration and resident attrition. The property maintained strong 5-star sentiment through 2021 under prior management (notably "Simone"), but a recent managerial change has surfaced acute problems: the most recent review (Aug 2025) documents an 82-year-old tenant served improper eviction notice, while a 2020 review alleges widespread black mold across units with non-responsive remediation. Prior 6-month rating collapsed to 1.0, signaling either a discrete crisis event or systematic service failure. With 81.5% of reviews concentrated in 2020–2021 and only three 1-star ratings but acute recency bias in that worst rating, the asset's value hinges entirely on management replacement—the current operator is destroying resident satisfaction and exposing potential liability around habitability and lease enforcement.

AI analysis · Updated 21 days ago

Rating Distribution

5★
22 (81%)
4★
1 (4%)
3★
1 (4%)
2★
0 (0%)
1★
3 (11%)

27 reviews total

Rating Trend

Reviews

Lisa Foster ★☆☆☆☆ Aug 2025

My dad and sister have lived there for 5 1/2 years and have had no problems until the new manager started working there.

My father is 82 years old and yesterday was served with a 24 hour notice to vacate.

This new manager is not always onsite so if you need to talk to her, she's not there.

I would never recommend moving an elderly loved one to this property.

OG Moore ★★★★★ Local Guide Feb 2024

Quiet place to live, clean grounds

Vanessa Coleman ★★★★★ Jul 2022

I've been in my apartment in the villa for almost 5 years I love it here the people are friendly the manager is beautiful always get the job done beautiful place to stay and pray that you can get out here you wouldn't want to leave .

Youlounda Jones ★★★★★ Apr 2022
Sherry Cates ★★★★★ May 2021

I’ve lived here since September 2020 I love it here it’s quiet people are and Simone is so. Nice great place to live and it’s very safe

Showing 5 of 27 reviews Load more
Reviews Notes

No notes yet

Data Sources

Apify Google Places (Scraper)
Last updated: Feb 26, 2026 9 fields
Sources Notes

No notes yet