CREST AT LAS COLINAS STATION

871 LAKE CAROLYN PKY, IRVING, TX, 750394310

APARTMENT (BRICK EXTERIOR) Mid-Rise 374 units Built 2014 5 stories ★ 3.8 (245 reviews) 🚶 58 Somewhat Walkable 🚌 44 Some Transit 🚲 58 Bikeable

$68,000,000

2025 Appraised Value

↓ 2.9% from prior year

Investment Memorandum: Crest at Las Colinas Station

Executive Summary

Crest at Las Colinas Station presents a stabilized, operationally challenged asset in a saturated submarket with deteriorating fundamentals—a likely pass despite reasonable pricing. The property's $68.0M valuation ($181.8K/unit) reflects a 2.9% YoY decline, but the underlying signal is more concerning: 16.3% current availability with aggressive 6-week concessions and rents tracking 9.7% below submarket on 2-bedrooms ($1,869 vs. $2,232) suggest demand softening independent of supply—confirmed by low near-term construction and compressed affordability geography beyond a narrow 1-mile TOD micro-market. Google reviews expose a bifurcated operational profile where leasing staff excellence masks maintenance and capital expenditure deterioration (unresolved 12+-month amenity failures, pre-occupancy quality gaps), signaling either management constraints or delayed reinvestment typical of value-erosion cycles. The transit-oriented positioning is undermined by weak walkability fundamentals (Transit Score 44) and an estimated 5–10% of units remaining in original condition, while the property's $5.9M land value (8.7% of appraisal) eliminates redevelopment optionality. Recommendation: Watch-list pending occupancy stabilization and clarity on maintenance capital roadmap; current pricing does not adequately compensate for operational drag and submarket saturation risk.

AI overview · Updated about 15 hours ago
Abstract Notes

No notes yet

The Peak of Elevated Living

Located in the heart of Las Colinas, Crest at Las Colinas Station offers a lifestyle where everything's within reach, from fine dining and green spaces to vibrant entertainment and major employers. With upscale studio, one-, and two-bedroom residences, thoughtful amenities, and a community built for connection, Crest makes it easy to live, work, and thrive—all in one place. Surrounded by rolling hills and 125-acre Lake Carolyn with over 190 acres of parks, 50 charming lakes, 17 miles of Venetian canals, and 10 miles of hiking and biking trails.

Interior Finishes Position Property as Class B with Partial Value-Add Upside

Unit finishes cluster around 2015–2020 era renovations (36 of 65 photos), with 39 units showing upgraded/premium condition against 9 builder-grade. Kitchens feature dark espresso cabinetry (raised panel and modern slab mix), granite/quartz countertops, subway tile backsplash, and mid-range stainless steel appliances—solid B-class execution but not luxury-tier (no premium brands, minimal high-end finishes). However, inconsistent finish levels are evident: 2 units remain original condition, and bathroom observations reveal builder-grade white solid-surface countertops and fair-condition fixtures with visible staining, suggesting incomplete renovation penetration across the 374-unit portfolio.

Exterior and amenities punch above the unit finishes—resort-style pool with clear presentation, modern fitness center with floor-to-ceiling glazing, and well-landscaped mid-rise podium/garden mix (22 mid-rise, 8 podium, 1 garden) with mature vegetation and contemporary hardscaping. Paint condition is excellent (34 photos fresh), and one appliance photo shows oxidation/rust on range hood, flagging potential maintenance protocol gaps. The value-add opportunity lies in standardizing remaining original/builder-grade units—estimated 5–10% of stock—and formalizing preventive maintenance on mechanical finishes rather than major repositioning.

AI analysis · Updated 2 months ago

/

AI Analysis

The property's middling walkability profile (Walk 58, Transit 44, Bike 58) signals car-dependent tenants despite proximity to a transit station—a critical mismatch if positioned as transit-oriented. Las Colinas Station access should theoretically elevate transit utility, but a score of 44 suggests limited frequent service or last-mile connectivity issues that undermine the TOD value proposition. Without rent data, we cannot assess whether management is pricing the location premium appropriately or leaving upside on the table; comparable multifamily in walkable Dallas submarkets command 10–15% premiums that this location may not support.

AI analysis · Updated 2 months ago
Distance Name Category
📍 10.0 miles from Downtown Dallas
Map Notes

No notes yet

The minimal pipeline—just 1 unit in nearby construction representing 0.27% of Crest's 374-unit inventory—presents no near-term supply pressure. However, the deteriorating submarket vacancy trend suggests demand softening independent of new deliveries; management should monitor absorption rates closely as the single permitted project (2250 Connector Dr, currently in inspection phase) moves toward delivery, likely 12–18 months out. The isolated permit activity indicates either market saturation or weak development sentiment in Las Colinas, which could signal earlier-cycle stress than typical Dallas submarkets.

AI analysis · Updated 2 months ago
🏗️ 1 permit within 3 mi
0% pipeline
Distance Address Description Status Filed
2.1 mi 2250 CONNECTOR DR 2250 Connector Drive. A project with 11 apartment buildin... Inspection Phase Jan 29, 2024
Nearby Construction Notes

No notes yet

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
Sale $/Unit
Value YoY
-2.9%
Implied Cap Rate
Est. Cap Rate

Operating Income

Gross Potential Rent
Est. Vacancy
3.7%
Submarket Vac.
5.5%
Eff. Gross Income
OpEx Ratio
50%
Est. NOI
NOI/Unit

Debt & Taxes

Taxes/Unit
$4,545/yr
Est. DSCR

Submarket Benchmarks

📊

Computed from nearby properties within 3 miles of similar vintage

Submarket Cap Rate
5.53%
Price/Unit Benchmark
$184,246
Rent/SF
$2.06/sf
Financial Estimates Notes

No notes yet

Property Summary

Crest at Las Colinas Station is a 374-unit, 5-story mid-rise built in 2014 with wood-frame construction and brick exterior, spanning 331K SF. Unit finishes are upscale with 11'–17' ceilings, stainless steel appliances, 6' soaking tubs, and walk-in closets; parking is controlled-access garage. The property sits directly adjacent to DART rail with nonstop service to DFW, positioning it as transit-oriented despite a modest walk score of 58. Pet policy permits two pets per unit with $250 deposit and $25/month per pet; no utilities are included in rent.

AI analysis · Updated 2 months ago

Property Details

Account #
326930000A01R0000
Market
Dallas County, TX
Building Class
APARTMENT (BRICK EXTERIOR)
Building Style
Mid-Rise
Construction
D-WOOD FRAME
Quality
EXCELLENT
Condition
EXCELLENT
Stories
5
Gross Building Area
331,017 SF
Net Leasable Area
331,434 SF
Neighborhood
UNASSIGNED
Last Sale
January 30, 2020
Place ID
ChIJm9hel7mCToYRLi1hjAI-UJ4
Business Status
Operational
Enriched
3 months ago

Owner Information

Owner
DK CREST OWNER LLC
Mailing Address
% DRAPER & KRAMER INC
CHICAGO, ILLINOIS 606035710
Property Notes

No notes yet

Rental Performance

Crest at Las Colinas Station is aggressively leasing down at elevated concession levels. With 61 units available (16.3% of the 374-unit portfolio) and 6 weeks free offered through 4/30, the property is prioritizing occupancy over rate. Two-bedroom units command a $2,079 peak rent but average only $1,869 across recent leases, while 1-bedrooms cluster tightly around $1,629—both meaningfully below submarket benchmarks of $2,232 and $1,638 respectively. The 14 active listings and high availability count suggest either significant lease expirations or weak demand absorption, though the recent event log captures only a single day of leasing (3/24) and lacks historical snapshots to assess velocity.

AI analysis · Updated about 15 hours ago
Submarket Rent Growth
+3.55% trailing 12mo
📊 Nearby properties
Vacancy Trend
Deteriorating
📊 RentCast zip-level data
Submarket Rent/SF
$2.06/sf
📊 Nearby properties

Rent Trends

Estimated Occupancy

Estimated from listed vacancies vs total units

Asking Rent Range

Min/avg/max asking rents from property website

Concession Trend (Weeks Free)

Available Units Over Time

Latest Scrape (Mar 24, 2026)

Rent Range
$1,444 – $2,079
Avg: $1,710
Available
61 units
Concessions
Up to 6 weeks free

Fees

Application: Admin: Pet Deposit: 250 Pet Rent Monthly: 25

Concession Details

  • Up to 6 Weeks Free on select residences when you move in by 4/30
🏠 14 active listings | Studio avg $0 (mkt $1,501 ↓100% ) | 1BR avg $0 (mkt $1,638 ↓100% ) | 2BR avg $0 (mkt $2,232 ↓100% ) | Trend: No data
Unit Beds Baths Sqft Rent Status Listed Days
Studio 1 654 Active Mar 24
Mar $1,526
1BR 1 720 Active Mar 24
Mar $1,591
1BR 1 745 Active Mar 24
Mar $1,631
1BR 1 798 Active Mar 24
Mar $1,691
1BR 1 776 Active Mar 24
Mar $1,444
1BR 1 784 Active Mar 24
Mar $1,676
1BR 1 810 Active Mar 24
Mar $1,694
1BR 1 813 Active Mar 24
Mar $1,661
2BR 2 1,519 Active Mar 24
Mar $2,079
2BR 2 1,428 Active Mar 24
Mar $2,026
2BR 2 1,224 Active Mar 24
Mar $1,812
2BR 2 1,162 Active Mar 24
Mar $1,747
2BR 2 1,140 Active Mar 24
Mar $1,697
2BR 2 1,080 Active Mar 24
Mar $1,662
E1 Studio 1 600 Inactive Mar 24
B10 2BR 2 1,431 Inactive Mar 24
B8 2BR 2 1,299 Inactive Mar 24
B5 2BR 2 1,107 Inactive Mar 24
B1 2BR 2 1,040 Inactive Mar 24
Rental Notes

No notes yet

Demographics

Affordability mismatch signals urban-core demographic arbitrage but limited upside. The immediate 1-mile radius exhibits a 15.0 affordability ratio with 54% of households earning $100K+, but this affluent micro-market (median HHI $115.9K) contracts sharply beyond: the 3-mile radius drops to 21.9× affordability and $88.0K median income, while the 5-mile suburban ring softens further to 21.8× and $81.8K. The property's pedestrian-oriented location near Las Colinas Station captures a high-income, renter-dense urban pocket (81.8% renter occupation), but demand is geographically isolated—the surrounding metros are workforce/middle-income oriented, limiting tenant pipeline depth and pricing power. Population density also signals saturation: the 1-mile radius shows compressed household size (1.65 vs. 2.84 at 5 miles), suggesting limited family renter demand and potential headroom only in premium, single/young-professional segments.

AI analysis · Updated 2 months ago

1-Mile Radius

Population
9,126
Households
5,774
Avg Household Size
1.65
Median HH Income
$115,892
Median Home Value
$179,050
Median Rent
$1,448
% Renter Occupied
81.8%
Affordability
15.0% (rent/income)
Income Distribution
<$25k $150k+

3-Mile Radius

Population
81,470
Households
34,012
Avg Household Size
2.51
Median HH Income
$87,960
Median Home Value
$362,775
Median Rent
$1,605
% Renter Occupied
75.1%
Affordability
21.9% (rent/income)
Income Distribution
<$25k $150k+

5-Mile Radius

Population
280,820
Households
102,677
Avg Household Size
2.84
Median HH Income
$81,770
Median Home Value
$294,165
Median Rent
$1,488
% Renter Occupied
63.9%
Affordability
21.8% (rent/income)
Income Distribution
<$25k $150k+

Source: US Census ACS 5-Year Estimates (2023) · 4 tracts (1mi)

Demographics Notes

No notes yet

Unit Mix Notes

No notes yet

Amenities

Pet Policy

Pet friendly with a two (2) pet maximum per residence. A $250 deposit and $25 monthly fee per pet is required. Breed restrictions apply.

Amenities Notes

No notes yet

Appraisal History

Appraisal Analysis: Crest at Las Colinas Station

The property experienced a 2.9% year-over-year decline to $68.0M, translating to $181.8K per unit—a modest correction likely reflecting broader multifamily market softness in 2024–25. Land represents only 8.7% of total value ($5.9M), with improvements capturing $62.1M, indicating minimal redevelopment optionality; the asset is optimized for its current configuration and anchored to stabilized operations rather than value-add repositioning. The single-year snapshot limits trend visibility, but the negative print warrants monitoring for operational deterioration or rent trajectory reversal in the Las Colinas submarket.

AI analysis · Updated 2 months ago
Year Total Value Change
2025 $68,000,000 -2.9%
Appraisal Notes

No notes yet

Google Reviews

Rating decline masks operational red flags beneath strong leasing staff performance. The 3.8 overall rating obscures a bimodal distribution—146 five-star reviews (59.6% of total) concentrated among recent movers praising leasing staff (particularly Demetrice), offset by 55 one-star reviews (22.4%) citing unresolved maintenance and infrastructure failures. The 6-month trend deterioration (4.3 to 4.2) signals emerging resident dissatisfaction post-move-in; specific complaints include a broken amenity unfixed for 12+ months, damage on move-in with no pre-lease inspections, and forced centralized internet service. While leasing execution is strong operationally, the maintenance and pre-occupancy quality gaps suggest either staffing/resource constraints or delayed capital expenditure, both material concerns for stabilized asset performance and resident retention.

AI analysis · Updated 14 days ago

Rating Distribution

5★
146 (62%)
4★
12 (5%)
3★
10 (4%)
2★
14 (6%)
1★
55 (23%)

237 reviews total

Rating Trend

Reviews

Carla Lissette ★★★★★ Feb 2026

Great experience at The Cannon at Las Colinas thanks to Sonializ. She was friendly, professional, and very helpful throughout the leasing process. Everything was easy and stress-free. Highly recommend working with her.

Owner response

We're thrilled to hear about your positive experience and that Sonializ made the leasing process easy and stress-free for you. Thank you for recommending her and sharing your kind words. We appreciate your support!

-The Crest at Las Colinas Station Team

abhiram alluri ★☆☆☆☆ Feb 2026

Owner response

Hello Abhiram, thank you for your review. Your experience is important to us and would love the opportunity to help better address any concerns you may have. If there is anything we may assist with please contact us at crestlascolinasmanager@draperandkramer.com

Leo Gonzalez ★★★★★ Feb 2026

I’ve been here since November, and throughout that time Demetrice has been incredibly helpful in helping me assimilate. Whenever I’ve needed something or had a question, it’s been taken care of quickly.

Owner response

Hi Leo, thank you for posting your positive review. We value your time and always strive to provide fast and efficient service. We are so pleased to hear you've had a positive experience in our community. We hope you continue to enjoy your stay.

Thank you,

Crest las Colinas

PMRA ★★★☆☆ Local Guide Feb 2026

I’ve been waiting for months for them to fix this machine, but they never do, and I can’t use it. When will they be able to fix it?

Unfortunately, it has been more than a year like this, and now in 2026 it has never been fixed.
Additionally, I want to file a complaint about apartment 544. All of us neighbors have complained about the excessive noise and constant banging on the walls. I can clearly see that this person does not work and provides various services during the day, night, and early morning hours.
It is terrible — throughout the entire hallway you can hear loud noises, screaming, and banging. It is nasty.

Owner response

Thank you for sharing your experience. We apologize for the inconvenience and understand your frustration. We encourage you to contact or visit our office so we can address your concerns directly.

-The Crest at Las Colinas Station Team

Sss ★★★★★ Jan 2026

Front desk employees are very helpful and supportive. Demetrice came to assist and help me with getting my application signed and completed her and Cameron both were so helpful come see them when you are ready to lease an apartment here.

Owner response

Thank you so much for your great review. We are thrilled our team was able to provide you with exceptional service. We hope to continue to exceed your expectations.

Thank you,

Crest las Colinas

Showing 5 of 237 reviews Load more
Reviews Notes

No notes yet

Data Sources

Apify Google Places (Scraper)
Last updated: Feb 26, 2026 9 fields
Sources Notes

No notes yet