LENNOX LAKE HIGHLANDS

9382 WHISTLE STOP PL, DALLAS, TX

APARTMENT (BRICK EXTERIOR) Mid-Rise 144 units Built 2021 4 stories ★ 3.9 (180 reviews) 🚶 55 Somewhat Walkable 🚌 48 Some Transit 🚲 40 Somewhat Bikeable

$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.

LENNOX LAKE HIGHLANDS | Executive Summary

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.

AI overview · Updated 21 days ago
Abstract Notes

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.

AI analysis · Updated 21 days ago

/

AI Analysis

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.

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

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.

AI analysis · Updated 21 days ago
🏗️ 1 permit within 3 mi
1% pipeline
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
Nearby Construction Notes

No notes yet

Debt & Transaction History

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.

AI analysis · Updated 21 days ago
Ownership Duration
5.3 years
Since Dec 2020
Transactions
1 recorded
Owner Type
Company
Absentee owner
Owner Mailing Address
901 S MOPAC EXPY STE 220, AUSTIN, TX 78746-5968

🏛️ TX Comptroller Entity Data

Beneficial Owner
Oh Lake Highlands Gp, Llc low
via agent cluster
Registered Agent
Oh Lake Highlands Gp, Llc
901 S. MOPAC EXPY., BLDG. 3, STE. 220, AUSTIN, TX, 78746
Officers / Directors
Oh Lake Highlands Gp, Llc — GENERAL PA
Entity Mailing Address
901 S MOPAC EXPY BLDG 3 C/O STE 500, AUSTIN, TX, 78746
State of Formation
TX
SOS Status
ACTIVE
Current Lender
Horizon Bk Ssb
Loan Amount
$7,550,000 ($52,431/unit)
Maturity Date
Not recorded
Loan Type
Unknown
December 21, 2020 Resale Grant Deed
Buyer: Ohfp Lake Highlands Lp, from Lh Land Partners Lp Pc via Republic Title/Tx Inc
Sale price: $9,437,500
Horizon Bk Ssb $7,550,000 Senior
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
$10,785,714
Sale $/Unit
$74,900
Value YoY
+7.2%
Implied Cap Rate
Est. Cap Rate

Operating Income

Gross Potential Rent
Est. Vacancy
Submarket Vac.
6.7%
Eff. Gross Income
OpEx Ratio
50%
Est. NOI
NOI/Unit

Debt & Taxes

Taxes/Unit
$4,622/yr
Est. DSCR

Based on most recent loan: $7,550,000 (Dec 2020, attom)

Submarket Benchmarks

📊

Computed from nearby properties within 3 miles of similar vintage

Submarket Cap Rate
5.34%
Price/Unit Benchmark
$171,409
Property: $74,900 (↓56%)
Rent/SF
$2.15/sf
Financial Estimates Notes

No notes yet

Property Summary

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.

AI analysis · Updated 21 days ago

Property Details

Account #
008125000G0030000
Market
Dallas County, TX
Building Class
APARTMENT (BRICK EXTERIOR)
Building Style
Mid-Rise
Construction
D-WOOD FRAME
Quality
EXCELLENT
Condition
EXCELLENT
Stories
4
Gross Building Area
189,661 SF
Net Leasable Area
117,883 SF
Neighborhood
UNASSIGNED
Last Sale
December 21, 2020
Business Status
Operational
Enriched
about 2 months ago

Owner Information

Owner
OHFP LAKE HIGHLANDS LP
Mailing Address
STE 220
AUSTIN, TEXAS 787465776
Property Notes

No notes yet

Rental Notes

No notes yet

Demographics

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.

AI analysis · Updated 21 days ago

1-Mile Radius

Population
18,713
Households
8,019
Avg Household Size
2.39
Median HH Income
$119,696
Median Home Value
$583,123
Median Rent
$1,821
% Renter Occupied
46.7%
Affordability
18.3% (rent/income)
Income Distribution
<$25k $150k+

3-Mile Radius

Population
158,658
Households
72,554
Avg Household Size
2.26
Median HH Income
$79,452
Median Home Value
$307,659
Median Rent
$1,414
% Renter Occupied
69.2%
Affordability
21.4% (rent/income)
Income Distribution
<$25k $150k+

5-Mile Radius

Population
395,148
Households
164,097
Avg Household Size
2.52
Median HH Income
$100,780
Median Home Value
$463,352
Median Rent
$1,608
% Renter Occupied
55.6%
Affordability
19.1% (rent/income)
Income Distribution
<$25k $150k+

Source: US Census ACS 5-Year Estimates (2023) · 6 tracts (1mi)

Demographics Notes

No notes yet

Unit Mix Notes

No notes yet

Amenities Notes

No notes yet

Appraisal History

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.

AI analysis · Updated 21 days ago
Year Total Value Change
2025 $26,620,490 +7.2%
Appraisal Notes

No notes yet

Reviews Notes

No notes yet

Sources Notes

No notes yet