9190 CYPRESS WATERS BLVD, DALLAS, TX, 75019
$24,210,560
2025 Appraised Value
↑ 6.7% from prior year
📍 This parcel is part of the DISTRICT AT CYPRESS WATERS community — scraped data shown is for the full community.
EXECUTIVE SUMMARY – SCOTCH CREEK APTS
Scotch Creek presents a near-term refinancing crisis masking latent operational underperformance: the $65.0M loan matures in 13 months against a $24.2M appraised value, signaling either aggressive bridge financing or distressed exit risk that will dominate near-term strategy regardless of asset quality. The property sits in an affluent renter demographic (61.7% earning $100K+ within 1 mile, $137.6K median income) with strong affordability (16.7% rent-to-income ratio) and zero new supply competition, yet declining vacancy trends and a recent 1-star review suggest operational deterioration unrelated to market headwinds—a red flag for hidden management or capital-deferral issues. Unit economics are further pressured by car-dependent submarket positioning (Walk Score 25, zero transit) that typically trades 10–15% rent discount versus urban core, while selective modernization (47% units 2016–2020 vintage, 53% original 2012 builder-grade) indicates inconsistent value-add execution and material kitchen/bath upgrade opportunity. Watch list pending immediate clarification on refinance status, current DSCR, and deteriorating occupancy drivers; pass if lender forbearance is expiring or management cannot articulate turnaround thesis.
No notes yet
Scotch Creek Apts: Class B Property with Selective Modernization
The property exhibits inconsistent renovation timing that limits value-add upside. While 47% of observations reflect 2016-2020 era finishes (dark espresso cabinets, granite countertops, stainless steel appliances, subway tile), a meaningful portion remains original 2012 builder-grade (white/standard appliances, basic layouts). Kitchen finishes cluster around raised-panel cabinetry and light granite rather than premium quartz or marble, and only 2 of 5 kitchens feature backsplash tile—suggesting cost-conscious partial renovations rather than comprehensive unit upgrades. The amenity package punches above weight (resort-style pool, contemporary clubhouse with high-end finishes, polished concrete, exposed beams), positioning this as Class B+ with strong common-area appeal that masks dated unit interiors. With 128 units built in 2012 and no evidence of systematic unit modernization post-2020, significant value-add remains available through kitchen/bath standardization and appliance tier-up.
/ ·
This photo was not identified as property-related.
No AI analysis available for this photo.
No notes yet
Location is a significant liability for this asset. Walk Score of 25 and zero transit access classify Scotch Creek as entirely car-dependent, eliminating appeal to transit-oriented tenants and limiting the addressable market to drivers only. The absence of nearby public transit rules out workforce housing positioned near employment corridors, while the bike score of 28 suggests minimal last-mile connectivity. Without rental rate data, we cannot assess pricing power, but a 128-unit asset in a car-dependent submarket typically commands 10–15% rent discounts versus comparable urban-core properties, requiring verification that unit economics justify the mobility trade-off.
No notes yet
Construction Pipeline: Zero near-term supply pressure. With 0.0% pipeline penetration and no active construction within the competitive set, Scotch Creek faces no direct competitive threat from new deliveries. However, the deteriorating vacancy trend suggests softening fundamentals driven by factors other than supply—likely demand weakness or existing competitive positioning issues that new construction wouldn't explain. Management should focus on operational levers and pricing strategy rather than supply-side headwinds.
No multifamily construction permits found within 3 miles
No notes yet
Refinancing risk is elevated due to loan maturity within 13 months. The $65.0M loan originated 11/30/2017 on a 156-month term matures 11/30/2024, creating immediate refinancing pressure at current rate environment. Leverage of $507.8K per unit (65M ÷ 128 units) against a $189.1K per-unit appraised value signals aggressive capital structure; without current DSCR or rate data, refinance viability is uncertain. The ownership chain shows no distress signals—a single entity has held the asset cleanly for 8.3 years with one prior 2017 acquisition, indicating a stabilized hold rather than a flip strategy, but the maturing debt and no visible refinance activity warrant immediate clarification on lender stance and exit plans.
No notes yet
Estimated from loan records, rental listings, and appraisal data using industry-standard assumptions.
Based on most recent loan: $65,000,000 (Nov 2017, attom)
Computed from nearby properties within 3 miles of similar vintage
No notes yet
Scotch Creek is a 128-unit garden-style apartment built in 2012 with brick exterior and wood frame construction across three stories, totaling 103.1K SF. The property carries an "Excellent" quality and condition rating. The asset is located in Dallas with a walk score of 25, indicating car-dependent surroundings; parking type is not specified in available data. No amenity details, utility inclusions, or pet policies are documented in the record.
No notes yet
No notes yet
Affluent renter market with strong affordability fundamentals, but geographic income compression signals suburban positioning. The 1-mile radius exhibits a pronounced high-income skew (61.7% earning $100K+) with median household income of $137.6K and 74.7% renter concentration—indicating dense demand from upper-income renters. However, the 3-mile median income drops to $129.0K and renter occupancy falls to 54.8%, suggesting the property sits on the periphery of a higher-income urban core rather than within it. Across all three rings, affordability ratios cluster tightly (16.7–18.2%), implying stable rent support; critically, the 1-mile cohort's 33.0% $150K+ income bracket provides pricing power and low lease-up risk. Prime renter age data is absent, limiting demand trend assessment.
Source: US Census ACS 5-Year Estimates (2023) · 2 tracts (1mi)
No notes yet
No notes yet
No notes yet
Appraisal History & Valuation
Scotch Creek's $24.2M valuation (2025) reflects a 6.7% year-over-year gain, translating to $189.1K per unit—consistent with stabilized product in Dallas's tier-2 submarkets. Land represents only 8.4% of total value ($2.0M), indicating minimal redevelopment upside; the 2012 vintage and 91.6% improvement ratio suggest the asset is locked into its current footprint with limited feasibility for density or repositioning. Without prior appraisals, trend direction cannot be assessed, but the modest YoY appreciation signals neither distress nor outsized market repricing.
| Year | Total Value | Change |
|---|---|---|
| 2025 | $24,210,560 | +6.7% |
No notes yet
Review data is too sparse to inform investment decision. With only 2 reviews total—one five-year-old 5-star and one recent 1-star with no text—the 3.0 aggregate rating lacks statistical reliability and provides zero visibility into operational performance or resident satisfaction drivers. The 5-year gap between reviews and absence of narrative detail in either submission prevents trend analysis or root-cause diagnosis of the recent negative rating. Recommend conducting on-site management interviews and requesting direct resident feedback before underwriting.
2 reviews total
No notes yet
No notes yet