9382 WHISTLE STOP PL, DALLAS, TX
$26,620,490
2025 Appraised Value
↑ 7.2% from prior year
📍 This parcel is part of the LENNOX LAKE HIGHLANDS - BLOCK C community — scraped data shown is for the full community.
The 59.5% gap between appraised value ($26.6M) and estimated sale price ($10.8M) signals either substantial operational deterioration or appraisal inflation at 2020 entry—critical due diligence threshold before proceeding. The four-year-old, 144-unit Class A asset commands $184.9K per unit with minimal redevelopment optionality (89.1% improvement-to-land ratio), meaning value creation depends entirely on operational performance and market positioning. However, the property's Walk Score of 55 and Transit Score of 48 reveal B-class suburban mobility patterns misaligned with premium pricing, while demographic data shows rents likely exceed immediate submarket affordability (18.3% ratio) and depend on capturing renters from the broader 3-mile ring earning $79.5K median HHI—a structural tenant-mix vulnerability if leasing velocity lags. The debt structure lacks transparency (no DSCR, rate, or maturity visibility), and five years of no refinancing activity alongside the 59.5% valuation markdown suggests the current sponsor faces material headwinds. Watch-list pending verification of appraisal methodology, current NOI, and lease roll timing; pass if the appraised-to-estimated gap reflects operational underperformance or pricing misalignment with actual tenant demand.
No notes yet
Lennox Lake Highlands is a newly constructed 144-unit Class A asset (2021) with minimal near-term value-add opportunity. Photo analysis reveals consistent premium finishes across sampled units—vinyl plank and hardwood flooring, in-unit washer/dryer in 7 of 7 surveyed units, and upgraded kitchen specifications—with one unit showing 2023-era renovation, suggesting either minor touchups or potential unit turnover refreshes rather than systemic capital needs. The resort-style pool with contemporary furnishings and the mid-rise/podium architecture confirm positioning as a premium product; however, the limited photo sample (18 floorplans across 144 units, no kitchen/bathroom detail) constrains confidence in finish consistency across the full portfolio and obscures deferred maintenance risk.
/ ·
This photo was not identified as property-related.
No AI analysis available for this photo.
No notes yet
Location Profile Misaligned with Urban Positioning
Walk Score of 55 indicates car-dependent operations—tenants require vehicles for most errands despite "Somewhat Walkable" branding. Transit Score of 48 and Bike Score of 40 further reinforce suburban mobility patterns, limiting appeal to transit-dependent or lifestyle-oriented renters who typically drive rent premiums in walkable Dallas submarkets (e.g., Uptown, Deep Ellum reaching 75+ Walk Scores). Without average monthly rent data, we cannot assess whether pricing reflects this car-dependency discount or whether management is positioned for the lifestyle demographic unlikely to materialize here. This location profile suggests B-class suburban positioning rather than A-class urban multifamily comps.
No notes yet
Pipeline poses minimal near-term competitive threat. With only 1 unit in nearby construction against Lennox Lake Highlands' 144-unit inventory, pipeline supply represents 0.69% of existing stock—immaterial to occupancy or pricing power. The two permits under review/inspection (Park Ln and Garland Rd) appear to be non-residential or very early-stage projects given their modest scope and lack of unit counts, suggesting they won't materially alter multifamily fundamentals in this submarket. Timing remains uncertain with no completion dates disclosed, further reducing near-term supply pressure.
| Distance | Address | Description | Status | Filed |
|---|---|---|---|---|
| 2.3 mi | 8010 PARK LN | Construction of a 20 story multifamily building with stru... | In Review | Nov 21, 2023 |
No notes yet
The property exhibits classic distress signals warranting immediate attention. The current owner paid $9.4M in December 2020 but the property now shows an estimated sale price of $10.8M against a $26.6M appraised value—a 59.5% markdown suggesting either significant operational deterioration or valuation inflation at acquisition. The $7.55M loan originated simultaneously with the 2020 purchase represents 80.0% LTV on the original purchase price, but only 28.4% LTV on current appraisal, implying either substantial value destruction post-acquisition or an appraisal inflated at entry. With no maturity date, DSCR data, rate, or payment terms visible, the debt structure lacks transparency; the single transaction in 5.3 years combined with absentee ownership and no refinancing activity suggests the sponsor is either cash-flowing the property conservatively or facing headwinds that preclude refinancing at current rates. The spread between appraised and estimated sale value warrants verification of the appraisal methodology and current operating performance before proceeding.
No notes yet
Estimated from loan records, rental listings, and appraisal data using industry-standard assumptions.
Based on most recent loan: $7,550,000 (Dec 2020, attom)
Computed from nearby properties within 3 miles of similar vintage
No notes yet
Lennox Lake Highlands is a 144-unit, four-story mid-rise apartment community built in 2021 with brick exterior and wood frame construction, delivering 117.9K SF of net leasable area across 189.7K SF gross. The property is classified as excellent quality and condition with a walk score of 55, positioning it in car-dependent Dallas market segments. Parking type, amenities detail, and utility/pet policies are not specified in available data. Located in Dallas, TX with a 3.9 Google rating.
No notes yet
No notes yet
Affluent urban infill with constrained renter affordability at immediate submarket level. The 1-mile radius skews sharply upscale—median HHI of $119.7K and 32.9% earning $150K+—creating an affordability ratio of 18.3%, which signals rent levels exceed what typical renters in this micro-market can support without cost-burden. However, the 3-mile ring (69.2% renter-occupied) reveals dense multifamily demand in a materially lower-income envelope ($79.5K median HHI), suggesting the property captures a different tenant profile than immediate neighbors or relies on above-market pricing relative to area wage capacity. The 5-mile macro trade area ($100.8K median HHI, 55.6% renters) sits between the two, indicating the property sits at the edge of a value-conscious renter zone that transitions to owner-occupied suburbs beyond. Demand depth appears driven by the 3-mile ring's high renter concentration rather than local household income; leasing velocity and renewal risk should hinge on how pricing compares to that broader competitive set.
Source: US Census ACS 5-Year Estimates (2023) · 6 tracts (1mi)
No notes yet
No notes yet
No notes yet
Appraisal Trend & Per-Unit Economics:
The property appraised at $26.6M in 2025, reflecting 7.2% YoY appreciation—solid velocity for a four-year-old asset in what appears to be a Dallas submarket with sustained demand. Per-unit value stands at $184.9K, positioning it in the moderate-to-premium segment for newer supply. The 89.1% improvement-to-land ratio (vs. typical 75–85% for new construction) leaves minimal redevelopment optionality; any value creation flows through operational upside rather than land play potential.
| Year | Total Value | Change |
|---|---|---|
| 2025 | $26,620,490 | +7.2% |
No notes yet
No notes yet
No notes yet