POST WORTHINGTON APTS

2808 MCKINNEY AVE, DALLAS, TX, 752048603

APARTMENT (BRICK EXTERIOR) Podium 126 units Built 1992 8 stories ★ 3.7 (242 reviews) 🚶 97 Walker's Paradise 🚌 59 Good Transit 🚲 81 Very Bikeable

$28,293,410

2025 Appraised Value

↑ 7.2% from prior year

📍 This parcel is part of the MAA WORTHINGTON community — scraped data shown is for the full community.

EXECUTIVE SUMMARY – POST WORTHINGTON APTS

The 126-unit asset presents a valuation disconnect that demands immediate clarification: the property is appraised at $28.3M ($224.7K/unit) but carries a $30.7M matured Wachovia loan from November 2014 and an estimated sale price of $374.3K/unit, suggesting either hidden junior debt, forbearance, or significant market appreciation—none of which can be underwritten without debt clarity. Operationally, the property is well-positioned: Class B+ renovation (2016–2022), Walk Score of 97, and affluent 1-mile demographics ($110K median income, 83.4% renter occupancy) support premium positioning and tenant stickiness, though nearby construction pipeline of 68 units (54% of inventory) will suppress rent growth through 2026–2027. The core tension is localized demand depth—the 10.8-point renter concentration gap between 1-mile and 5-mile rings signals the asset captures a thin, high-income slice with limited expansion optionality, while compressed affordability ratios (22.8% vs. 19.8%) hint at either pricing power or incoming tenant vulnerability to income compression. Recommendation: Watch-list pending debt resolution. The fundamentals support stabilized hold economics, but the matured loan status and $150K per-unit appraisal-to-sale gap require full capital stack transparency before advancing to formal underwriting.

AI overview · Updated 21 days ago
Abstract Notes

No notes yet

POST WORTHINGTON APTS – INTERIOR & AMENITY ANALYSIS

This 126-unit, 1992-built property has undergone systematic unit renovations between 2016–2022, positioning it solidly as Class B+. All eight analyzed photos show excellent condition with consistent white shaker/slab cabinetry, quartz countertops, stainless steel mid-range appliances (Samsung/LG-tier), subway tile, and vinyl plank flooring—indicating either complete or near-complete unit turnover rather than patchwork upgrades. Amenities punch above typical Class B: the resort-style pool with fire pits and the industrial-modern fitness center with Cybex equipment suggest property-level capital investment aligned with higher-rent positioning. No deferred maintenance or dated finishes are evident; the constraint for further value-add is limited, as the renovation cycle already appears mature.

AI analysis · Updated 21 days ago

/

AI Analysis

POST WORTHINGTON's Walk Score of 97 places it in the top tier for urban multifamily—most errands are accomplishable on foot, which should command a rental premium and attract transit-conscious tenants willing to forgo car dependency. The Transit Score of 59 ("Good Transit") and Bike Score of 81 indicate strong alternative mobility options, though the moderate transit rating suggests this location sits outside a major transit corridor and may require supplemental car usage for commuters. Without rent data, we cannot assess whether the property is priced to capture the full value of its Walker's Paradise positioning relative to comparable Dallas-area assets with lower walkability. The location profile suggests strong appeal to younger professionals and downsizers, though the gap between walk/bike scores and transit infrastructure warrants deeper analysis of employment center proximity and actual commute patterns.

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

No notes yet

Pipeline supply of 68 units represents 54.0% of POST WORTHINGTON's 126-unit inventory, creating meaningful rent growth headwinds in a submarket experiencing deteriorating vacancy. The 15 permitted projects are geographically dispersed across Dallas (75204, 75206, 75214, 75215, 75219, 75226), suggesting competition is fragmented rather than concentrated directly around this asset. However, most permits remain early-stage (revisions required, plan review, payment due), indicating 18–24 month delivery timelines that will overlap with near-term lease expirations—limiting pricing power through the next two cycles.

AI analysis · Updated 21 days ago
🏗️ 68 permits within 3 mi
54% pipeline
Distance Address Description Status Filed
0.1 mi 2702 MCKINNEY AVE 2700 McKinney - 21 Story Mixed Use Tower Including Retail... Payment Due Jun 09, 2022
0.6 mi 2505 TURTLE CREEK BLVD New construction of 20-story assisted living building wit... Inspection Phase Aug 06, 2024
0.6 mi 3031 N HARWOOD ST QTEAM MEETING 9.4.2025 3131 N Harwood For Office and 303... Revisions Required Jul 21, 2025
0.7 mi 3555 DICKASON AVE Q-Team Migrated NEW 4 LEVEL ABOVE GRADE GARAGE(1-3.5).LEV... Payment Due Mar 24, 2021
0.8 mi 3608 SAN JACINTO ST New residential townhomes Inspection Phase May 26, 2022
1.0 mi 1714 RIPLEY ST New construction of five townhomes. Inspection Phase Jun 19, 2024
1.0 mi 3900 LEMMON AVE New construction of MFD project. 406 dwelling units with ... Revisions Required Aug 21, 2024
1.1 mi 1717 N PEAK ST Commercial New construction of a 7-unit multi-family buil... Payment Due Feb 27, 2025
1.1 mi 1902 N CARROLL AVE New Construction of 3 story 33 townhouses with garage at ... Inspection Phase Jul 01, 2022
1.1 mi 4013 N HALL ST QTEAM MEETING 7.17.2025 8 unit multifamily new construction Payment Due Jun 17, 2025
1.1 mi 4011 N HALL ST QTEAM MEETING 7.22.2025 - 8 unit multifamily new construc... Payment Due Jun 17, 2025
1.1 mi 4005 N HALL ST QTEAM MEETING - 7.23.2025 - 8 unit multifamily new constr... Payment Due Jun 17, 2025
1.1 mi 4609 MANETT ST QTEAM MEETING 8.12.2025 (1:30 PM) new townhomes Revisions Required Jun 17, 2025
1.2 mi 4405 SCURRY ST Q-Team 4405 Scurry for a New, Commercial Multifamily deve... Revisions Required Nov 20, 2024
1.2 mi 4315 SAN JACINTO ST New construction of 9 units multifamily Payment Due Sep 17, 2024
1.2 mi 4319 SAN JACINTO ST New Construction 9 unit multifamily. Inspection Phase Sep 17, 2024
1.2 mi 4320 SCURRY ST Q Team for East Village II New Construction for 3 buildin... Inspection Phase May 19, 2022
1.2 mi 4315 SCURRY ST Q Team review for East Village New Construction for 15 -... Inspection Phase May 04, 2022
1.3 mi 2013 JACKSON ST ***Manual Recreation*** 1906051126*** - New Multifamily C... Inspection Phase Jul 10, 2025
1.3 mi 4475 SCURRY ST New Construction of 18 unit Multifamily. Inspection Phase Oct 11, 2024
1.3 mi 4330 DICKASON AVE New construction of multi-family// 4330 Dickason. Plan Review Jun 29, 2022
1.3 mi 4704 MONARCH ST Multifamily New Construction, 8 townhouses with 2 bedrooms Inspection Phase Apr 01, 2025
1.4 mi 2811 HONDO AVE New construction of 12 unit townhome on two lots; 6 units... Inspection Phase Jul 16, 2021
1.4 mi 2723 HONDO AVE New construction, multifamily.6 dwelling units. Inspection Phase Nov 27, 2024
1.5 mi 2314 ARROYO AVE he proposed work includes the construction of three-story... In Review Sep 16, 2025
1.5 mi 1255 ANNEX AVE QTEAM MEETING 1.8.26 (1:30 PM) New Construction - Multifa... Inspection Phase Nov 24, 2025
1.5 mi 1722 N FITZHUGH AVE 5 Townhome Units New Construction (Multifamily) Plan Review Dec 10, 2025
1.5 mi 1000 N PEAK ST QTEAM 1000 N Peak. New Construction of 54-unit, 3-story M... Revisions Required May 15, 2025
1.6 mi 4918 BRYAN ST New construction MFD, 7 dwelling units, 4918 Bryan Inspection Phase Jun 02, 2023
1.6 mi 2514 LUCAS DR (1131) MULTI-FAMILY DWELLING / 5 UNIT MULTIFAMILY Inspection Phase Feb 24, 2025
1.6 mi 4501 AFTON ST Residential use Inspection Phase Nov 23, 2021
1.6 mi 3201 MAIN ST QTEAM MEETING 12.3.2025 - NOT USING SB840, CONFIRMED WITH... Application About to Expire Oct 16, 2025
1.7 mi 720 S GOOD LATIMER EXPY Q Team Review New construction of a 21 level residential ... Plan Review Jan 31, 2023
1.7 mi 1906 MOSER AVE QTEAM MEETING 3.10.2026 (All Day) new multifamily constru... Revisions Required Jan 20, 2026
1.8 mi 4555 TRAVIS ST QTEAM PROJECT The project is a mixed use project of appro... Revisions Required Aug 26, 2022
1.9 mi 1701 S MALCOLM X BLVD Q-Team Review, new Construction of two-story structure co... Inspection Phase Nov 18, 2021
1.9 mi 5601 BRYAN PKWY QTEAM MEETING 9.3.2025 AM To build 5 unit condos - Total ... Inspection Phase Jun 30, 2025
2.0 mi 4777 N CENTRAL EXPY New podium structured multifamily building with below gra... Inspection Phase Jul 02, 2024
2.1 mi 1919 S HARWOOD ST QTEAM MEETING 1.29.2026 (1:30 PM) 4 story multifamily apa... Revisions Required Dec 29, 2025
2.1 mi 2095 S HARWOOD ST THE PROJECT CONSISTS OF NEW CONSTRUCTION IMPROVEMENTS FOR... Payment Due Jul 18, 2023
2.1 mi 4618 COLUMBIA AVE Multifamily-2 New Duplex Application About to Expire Dec 16, 2021
2.2 mi 4918 EAST SIDE AVE New construction of 5-unit townhome building Application About to Expire Jun 28, 2024
2.2 mi 1905 CORINTH ST QTEAM MEETING 11.6.2025 (1:30 PM) Two four story multifam... Revisions Required Sep 19, 2025
2.2 mi 5731 RICHMOND AVE QTEAM MEETING 10.21.2025 (AM) New construction of six-uni... Inspection Phase Sep 23, 2025
2.2 mi 1819 LEAR ST PROJECT CONSIST OF (2) 5 UNIT 4-STORY NEW CONSTRUCTION TO... Revisions Required Nov 24, 2025
2.2 mi 3501 ASH LN New 293 units apartment complex with wrapping 5 story par... Revisions Required Aug 05, 2023
2.2 mi 1900 S ERVAY ST MANUAL CONVERSION: 1903061211 - EC, FS, FA, PL, ME, EL, G... Inspection Phase May 13, 2025
2.3 mi 6001 LEWIS ST Commercial New - Multifamily Inspection Phase Feb 08, 2024
2.3 mi 5115 MCKINNEY AVE New construction of mixed use building.90 multifamily uni... Plan Review Jul 16, 2023
2.3 mi 2522 MERLIN ST NEW CONSTRUCCION MULTIFAMILY Additional Info Required Mar 09, 2026
2.3 mi 6027 LA VISTA DR Construct 5 Plex WOOD FRAMESTUCCO/SIDINGCONDOS WITH ATTAC... Revisions Required Sep 19, 2025
2.3 mi 5946 LEWIS ST Building 5 condos -3 story. Revisions Required Aug 15, 2025
2.3 mi 1405 SEEGAR ST (7) four story townhomes. Site development including driv... Revisions Required Jun 12, 2025
2.3 mi 5705 LIVE OAK ST New Construction Multifamily-5705 Live Oak Inspection Phase Jul 24, 2024
2.4 mi 2220 S ERVAY ST NEW GROUND UP MULTIFAMILY DWELLING, FIVE-STORY WITH 315 A... Payment Due Feb 12, 2025
2.6 mi 6151 ORAM ST Construction of New Multifamily Units Permit About to Expire Dec 23, 2024
2.7 mi 3108 SOUTH BLVD New 5 unit multi-family dwelling. Previous permit number:... Revisions Required Feb 20, 2025
2.7 mi 3700 INWOOD RD QTEAM MEETING Senior Living community with independent li... Inspection Phase May 28, 2025
2.7 mi 3000 SOUTH BLVD CONSTRUCTION OF NEW TWO STORY STUDIO APARTMENTS Revisions Required Jan 21, 2025
2.7 mi 5810 REIGER AVE QTEAM MEETING 11.20.2025 (9 am) New construction of group... Inspection Phase Oct 23, 2025
2.7 mi 2705 CLEVELAND ST The 2705 Cleveland project is a multi-unit urban infill r... Payment Due Dec 22, 2025
2.7 mi 6235 ORAM ST QTEAM MEETING 1.29.2026 (9AM) 40 unit, 4 story apartment ... Plan Review Jan 12, 2026
2.8 mi 2710 KIMSEY DR New MFD project for a 3 story 5 unit townhome apartment c... Plan Review Jan 22, 2025
2.8 mi 909 E COLORADO BLVD New construction multifamily. Inspection Phase Feb 04, 2025
2.8 mi 2829 GOULD ST The proposed work includes the construction of three-stor... Revisions Required Jun 26, 2025
2.8 mi 2702 KIMSEY DR THE ASTRID APARTMENTS PROJECT WILL BE A NEW, THREE-STORY ... In Review Aug 29, 2025
2.8 mi 2708 PARNELL ST QTEAM MEETING TBD New Construction of 21 units of multifa... Payment Due Feb 18, 2026
2.9 mi 4739 GRETNA ST 18 Townhouses in 2 phases. 9 units each phase. PHASE 1 BU... Inspection Phase Jan 15, 2025
Nearby Construction Notes

No notes yet

Debt & Transaction History

Refinancing urgency is critical: the $30.7M Wachovia loan matured in November 2014—over a decade ago—meaning this debt is either in forbearance, has been extended repeatedly, or the property carries unrecorded junior financing. At $243.4K per unit, leverage remains elevated relative to the $224.1K appraised value per unit, though the $374.3K estimated sale price per unit suggests significant upside. The 17.5-year hold by an absentee individual owner with just one transaction and no visible distress deed signals a patient, buy-and-hold strategy, but the matured loan and compressed spread between appraised and sale value warrant immediate debt clarity before underwriting.

AI analysis · Updated 21 days ago
Ownership Duration
17.5 years
Since Oct 2008
Transactions
1 recorded
Owner Type
Individual
Absentee owner
Owner Mailing Address
6815 POPLAR AVE STE 500, GERMANTOWN, TN 38138-0612

🏛️ TX Comptroller Entity Data

Beneficial Owner
Maac (maac.com) medium
via domain match
Registered Agent
National Registered Agents, Inc.
1999 BRYAN ST., STE. 900, DALLAS, TX, 75201
Entity Mailing Address
6584 POPLAR AVE, MEMPHIS, TN, 38138
State of Formation
GA
SOS Status
INACTIVE
Current Lender
Wachovia Multifamily Capital Inc
Loan Amount
$30,654,000 ($243,286/unit)
Maturity Date
November 2014
⚠️ Maturing soon
Loan Type
Commercial
October 06, 2008 Resale Special Warranty Deed
Buyer: Post Worthington Lp, from Post Apartment Homes Lp via Fnt
Wachovia Multifamily Capital Inc $30,654,000 Commercial Senior Matures Nov 2014 ⚠️ Maturing Soon Term: 6yr
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
$47,160,000
Sale $/Unit
$374,285
Value YoY
+7.2%
Implied Cap Rate
Est. Cap Rate

Operating Income

Gross Potential Rent
Est. Vacancy
Submarket Vac.
5.8%
Eff. Gross Income
OpEx Ratio
55%
Est. NOI
NOI/Unit

Debt & Taxes

Taxes/Unit
$5,614/yr
Est. DSCR

Based on most recent loan: $30,654,000 (Oct 2008, attom)

Submarket Benchmarks

📊

Computed from nearby properties within 3 miles of similar vintage

Submarket Cap Rate
5.68%
Price/Unit Benchmark
$161,992
Property: $374,285 (↑131%)
Rent/SF
$2.19/sf
Financial Estimates Notes

No notes yet

Property Summary

POST WORTHINGTON APTS

Post Worthington is a 126-unit, 8-story podium-style apartment building constructed in 1992 with a reinforced concrete frame and brick exterior. The property totals 64.2K SF of gross building area across excellent quality and good condition units. Located in Dallas with a walk score of 97, the asset benefits from high pedestrian accessibility; however, parking type data is unavailable, and amenity/utility details are not populated in the record. The 3.7 Google rating suggests operational performance issues warranting due diligence review.

AI analysis · Updated 21 days ago

Property Details

Account #
000577000001A0100
Market
Dallas County, TX
Building Class
APARTMENT (BRICK EXTERIOR)
Building Style
Podium
Construction
B-REINFORCED CONCRETE FRAME
Quality
EXCELLENT
Condition
GOOD
Stories
8
Gross Building Area
64,172 SF
Net Leasable Area
102,672 SF
Neighborhood
UNASSIGNED
Last Sale
October 06, 2008
Business Status
Operational
Enriched
about 2 months ago

Owner Information

Owner
POST WORTHINGTON LP
Mailing Address
% MAA SCHINDLER
GERMANTOWN, TENNESSEE 381380612
Property Notes

No notes yet

Rental Notes

No notes yet

Demographics

Core finding: Affluent renter concentration immediately around the property masks moderate affordability at market periphery, signaling strong local demand but limited expansion upside.

The 1-mile ring is decidedly luxury-oriented—33.0% of households earn $150K+, median income of $110.0K, and 83.4% renter occupancy—characteristics that support premium positioning if rent reflects this income tier. However, affordability ratios compressed to 22.8% (1-mile) versus 19.8% (5-mile) suggest renters here are either price-insensitive or the property underprices relative to local incomes. The 10.8-percentage-point gap in renter concentration between 1-mile (83.4%) and 5-mile (63.1%) rings indicates demand is highly localized; expansion into secondary trade areas loses renter depth and income support. Income distribution skews sharply right at 1-mile (54.7% earn $100K+) but flattens significantly by 5-mile (43.5%), revealing the property captures a thin, high-income slice rather than a broad workforce demographic—defensible for a stabilized asset but vulnerable to income compression or competitive new supply.

AI analysis · Updated 21 days ago

1-Mile Radius

Population
34,825
Households
23,260
Avg Household Size
1.5
Median HH Income
$110,045
Median Home Value
$425,212
Median Rent
$2,093
% Renter Occupied
83.4%
Affordability
22.8% (rent/income)
Income Distribution
<$25k $150k+

3-Mile Radius

Population
166,985
Households
91,891
Avg Household Size
1.78
Median HH Income
$96,900
Median Home Value
$520,079
Median Rent
$1,712
% Renter Occupied
72.2%
Affordability
21.2% (rent/income)
Income Distribution
<$25k $150k+

5-Mile Radius

Population
357,589
Households
171,228
Avg Household Size
2.16
Median HH Income
$103,245
Median Home Value
$534,993
Median Rent
$1,702
% Renter Occupied
63.1%
Affordability
19.8% (rent/income)
Income Distribution
<$25k $150k+

Source: US Census ACS 5-Year Estimates (2023) · 11 tracts (1mi)

Demographics Notes

No notes yet

Unit Mix Notes

No notes yet

Amenities Notes

No notes yet

Appraisal History

Appraisal Summary – POST WORTHINGTON APTS

Current appraised value of $28.3M reflects a 7.2% year-over-year gain, translating to $224.7K per unit—solid appreciation in a stabilized 1992-vintage asset. The improvement-to-land ratio (91.5% / 8.5%) indicates minimal redevelopment optionality; the property is valued as-is rather than as a repositioning play. With only a single 2025 appraisal in the data, we lack historical trend analysis to assess whether this 7.2% move aligns with local market recovery or masks prior underperformance.

AI analysis · Updated 21 days ago
Year Total Value Change
2025 $28,293,410 +7.2%
Appraisal Notes

No notes yet

Reviews Notes

No notes yet

Sources Notes

No notes yet