ALLEGRO PLACE PHASE II

15605 DALLAS PKWY, ADDISON, TX, 750013303

APARTMENT (BRICK EXTERIOR) Mid-Rise 121 units Built 2012 4 stories ★ 3.4 (199 reviews) 🚶 68 Somewhat Walkable 🚲 55 Bikeable

$28,556,640

2025 Appraised Value

↑ 3.6% from prior year

📍 This parcel is part of the ALLEGRO ADDISON community — scraped data shown is for the full community.

ALLEGRO PLACE PHASE II – INVESTMENT OVERVIEW

The $254.9M debt-to-$28.6M appraisal disconnect is a structural disqualifier absent immediate clarification. The 8.9x leverage ratio and matured Federal Home Loan Mortgage debt (originated 2015, 24-month term) signal either catastrophic valuation staleness or material distress; without current DSCR or income documentation, this appears a motivated-seller scenario driven by refinancing urgency rather than an acquisition opportunity. Operationally, the property is stabilized (2012 vintage, Class B, 95.0K SF, $236.0K/unit valuation), but the submarket presents dual headwinds: the 1-mile radius exhibits elevated rent-to-income pressure (24.6% affordability ratio against $81.2K median HHI) and 83.7% renter concentration narrowly dependent on affluent renters, while a nearby 1-unit pipeline entering deteriorating vacancy conditions (1-mile renter concentration drops sharply to 65.5% at 3-mile radius) offers minimal margin for absorption. Walkability (Walk Score 68, null transit score) confirms car-dependent suburban positioning typical of Addison's office-park density.

Recommendation: Pass pending debt restructuring disclosure. Request full appraisal history (2020–present), current DSCR, and third-party valuation before re-engaging; the liability-to-asset mismatch must resolve first.

AI overview · Updated 21 days ago
Abstract Notes

No notes yet

Location and Walkability Analysis – ALLEGRO PLACE PHASE II

Walk Score of 68 positions this Addison property in the "Somewhat Walkable" band—adequate for errands but insufficient for transit-dependent renters; the null transit score suggests minimal public transportation, a material constraint in the DFW market. Bike Score of 55 indicates biking is feasible for some trips, though car dependency remains high. Without rent data, we cannot assess alignment between the walkability profile and tenant willingness-to-pay, but Addison's suburban office-park density typically supports mixed-income demographics that tolerate moderate car reliance in exchange for newer stock and lower rents than urban Dallas. Proximity data to employment centers and granular amenity inventory are absent; these omissions prevent a full demand-supply calibration.

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

No notes yet

Pipeline pressure is minimal but arrives into a weakening market. The 1-unit construction pipeline represents just 0.83% of Allegro's 121-unit inventory, posing no meaningful competitive threat. However, the single nearby project (8230 Frankford Rd, currently in inspection phase) enters a submarket with deteriorating vacancy trends, suggesting limited absorption capacity for any new supply—even marginal volumes could pressure occupancy before this property stabilizes. Distance data unavailable, but the timing of this permit (filed Feb 2025) warrants monitoring for delivery schedule.

AI analysis · Updated 21 days ago
🏗️ 1 permit within 3 mi
1% pipeline
Distance Address Description Status Filed
2.7 mi 8230 FRANKFORD RD NEW CONSTRUCTION MFD. 125 UNITS SENIOR LIVING. Inspection Phase Feb 24, 2025
Nearby Construction Notes

No notes yet

Debt & Transaction History

The property carries $254.956M in active debt against a $28.6M appraised value—a structural red flag indicating either severely outdated valuation data or material distress. The current owner has held for 8.5 years with 10 recorded transactions, including multiple quit claim deeds (2007, 2014) that suggest prior ownership complications; the Federal Home Loan Mortgage debt originated in 2015 with a 24-month term now grossly matured, signaling refinancing urgency or potential default. At $452.9K per unit in total debt versus estimated $516.5K sale price per unit, leverage appears unsustainable absent substantial undisclosed equity or income performance, and the absence of DSCR data combined with absentee ownership and maturing debt points to a motivated seller scenario, though the appraised value disconnect requires immediate clarification before proceeding.

AI analysis · Updated 21 days ago
Ownership Duration
8.5 years
Since Sep 2017
Transactions
10 recorded
Owner Type
Company
Absentee owner
Owner Mailing Address
750 BERING DR STE 300, HOUSTON, TX 77057-2132

🏛️ TX Comptroller Entity Data

Beneficial Owner
Allegroaddison (allegroaddison.com) medium
via domain match
Registered Agent
C T Corporation System
1999 BRYAN ST., STE. 900, DALLAS, TX, 75201
Officers / Directors
Greystar Growth And Income Ltp, Lp — MEMBER
Entity Mailing Address
465 MEETING ST STE 500, CHARLESTON, SC, 29403
State of Formation
DE
SOS Status
ACTIVE
Current Lender
Walker & Dunlop
Loan Amount
$43,800,000 ($361,983/unit)
Maturity Date
September 2027
⚠️ Maturing soon
Loan Type
Unknown
September 22, 2017 Stand Alone Finance Grant Deed
Buyer: Gs Addison Circle Llc, via Attorney Only
Walker & Dunlop $61,156,000 Senior Term: 10yr
September 22, 2017 Resale Warranty Deed
Buyer: Gs Arpeggio Lp, from Monogram Residl Arpeggio Proj. via Attorney Only
Sale price: $54,750,000
Walker & Dunlop $43,800,000 Senior Matures Sep 2027 ⚠️ Maturing Soon Term: 10yr
October 21, 2015 Stand Alone Finance Deed of Trust
Buyer: Monogram Residl Addison Circl, via Attorney Only
Federal Hm Ln Mtg $150,000,000 Senior Term: 2yr
January 15, 2015 Stand Alone Finance Grant Deed
Buyer: Monogram Residl Addison Circl, via Chicago Title Insurance Compan
July 08, 2014 Nominal/Quit Claim Quit Claim Deed
Buyer: Monogram Residl Addison Circl, from Monogram Residl Addison Circl
December 13, 2011 Stand Alone Finance Deed of Trust
Buyer: Behringer Harvard Addison Circ, via Chicago Title Insurance Compan
December 01, 2010 Resale Grant Deed
Buyer: Behringer Harvard Addison Circ, from Snk Allegro Spectrum Lp
June 25, 2007 Nominal/Quit Claim Quit Claim Deed
Buyer: Snk Allegro Spectrum, from Snk Addison via American Title Co
August 11, 2006 Stand Alone Finance Deed of Trust
Buyer: Snk Addison, via American Title Co
August 25, 2005 Construction Loan/Financing Quit Claim Deed
Buyer: Snk Addison, from Addison 2003 via American Title Co
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
$62,571,429
Sale $/Unit
$517,119
Value YoY
+3.6%
Implied Cap Rate
Est. Cap Rate

Operating Income

Gross Potential Rent
Est. Vacancy
Submarket Vac.
5.5%
Eff. Gross Income
OpEx Ratio
50%
Est. NOI
NOI/Unit

Debt & Taxes

Taxes/Unit
$5,900/yr
Est. DSCR

Based on most recent loan: $43,800,000 (Sep 2017, attom)

Submarket Benchmarks

📊

Computed from nearby properties within 3 miles of similar vintage

Submarket Cap Rate
5.96%
Price/Unit Benchmark
$168,575
Property: $517,119 (↑207%)
Rent/SF
$2.01/sf
Financial Estimates Notes

No notes yet

Property Summary

Allegro Place Phase II is a 121-unit, four-story mid-rise apartment community built in 2012 in Addison with brick exterior and wood-frame construction. The property totals 95.0K gross building area across excellent-condition units, suggesting Class A/B finishes consistent with its post-2008 vintage and quality rating. Parking type is not specified in available data. Located in Addison (Walk Score 68), the asset sits in a car-dependent suburban market north of Dallas with moderate pedestrian accessibility.

AI analysis · Updated 21 days ago

Property Details

Account #
10152950000030000
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
95,044 SF
Net Leasable Area
98,956 SF
Neighborhood
UNASSIGNED
Last Sale
July 08, 2014
Business Status
Operational
Enriched
about 2 months ago

Owner Information

Owner
GS ADDISON CIRCLE LLC
Mailing Address
HOUSTON, TEXAS 770572132
Property Notes

No notes yet

Rental Notes

No notes yet

Demographics

Affordability and Demand Mismatch in Urban Core

The 1-mile radius presents a critical tension: an 83.7% renter concentration signals strong multifamily demand, but the 24.6% affordability ratio—higher than the 20.8-20.9% seen in outer rings—suggests the immediate submarket may be pricing at the upper bound of income support. The $81.2K median household income in the 1-mile zone supports this strain; renters there are disproportionately concentrated in the $100K-plus brackets (36.8% combined) versus the 10.2% earning under $25K, indicating a bifurcated market where affluent renters coexist with limited workforce housing stock. The sharp drop-off in renter concentration from 1-mile (83.7%) to 3-mile (65.5%) to 5-mile (56.6%) reveals an urban-core asset dependent on a compressed, higher-income renter base rather than broad demographic lift—a supply dynamic that supports pricing but limits tenant diversity and downside cushion.

AI analysis · Updated 21 days ago

1-Mile Radius

Population
23,602
Households
13,671
Avg Household Size
1.75
Median HH Income
$81,177
Median Home Value
$319,397
Median Rent
$1,667
% Renter Occupied
83.7%
Affordability
24.6% (rent/income)
Income Distribution
<$25k $150k+

3-Mile Radius

Population
146,616
Households
72,180
Avg Household Size
2.1
Median HH Income
$91,939
Median Home Value
$412,128
Median Rent
$1,592
% Renter Occupied
65.5%
Affordability
20.8% (rent/income)
Income Distribution
<$25k $150k+

5-Mile Radius

Population
375,711
Households
163,496
Avg Household Size
2.37
Median HH Income
$93,182
Median Home Value
$392,031
Median Rent
$1,621
% Renter Occupied
56.6%
Affordability
20.9% (rent/income)
Income Distribution
<$25k $150k+

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

Demographics Notes

No notes yet

Unit Mix Notes

No notes yet

Amenities Notes

No notes yet

Appraisal History

Appraisal History & Valuation Analysis

With only one appraisal on record (2025), trend analysis is impossible, but the current $28.6M valuation yields $236.0K per unit—reasonable for a 2012-vintage Class B product in the Dallas market. The 3.6% YoY appreciation suggests modest market momentum, though without prior-year data the baseline is unclear. Land represents just 3.4% of total value ($965K), indicating minimal redevelopment upside; the 96.6% improvement weighting reflects a stabilized, fully-built asset with limited repositioning runway. Request full appraisal history (2020–present) to assess whether this growth trajectory tracks market or signals operational outperformance.

AI analysis · Updated 21 days ago
Year Total Value Change
2025 $28,556,640 +3.6%
Appraisal Notes

No notes yet

Reviews Notes

No notes yet

Sources Notes

No notes yet