APPLE GROVE VILLAS - TXA00000160

2237 E US HWY 80, MESQUITE (DALLAS CO), TX, 751505510

APARTMENT (BRICK EXTERIOR) Mid-Rise 209 units Built 2014 4 stories ★ 2.9 (1106 reviews) 🚶 48 Car-Dependent 🚲 35 Somewhat Bikeable

$15,150,000

2025 Appraised Value

↑ 14.8% from prior year

APPLE GROVE VILLAS (TXA00000160) — EXECUTIVE SUMMARY

Apple Grove Villas presents a disciplined acquisition opportunity in a supply-constrained submarket, but hinges critically on tenant quality and pricing validation against broader market comparables. The $15.15M valuation ($72.5K/unit) reflects 14.8% YoY appreciation in a stabilizing market, with zero construction pipeline providing occupancy downside protection; however, the property's 93.4% improvement-to-land ratio and 2014 vintage offer no repositioning upside, requiring operational alpha to justify entry. The immediate 1-mile trade area exhibits affordability stress (51.6% of households earning <$50K; 27.4% cost-burden ratio), but the asset sits at the margin of a materially stronger 3-mile submarket ($81.2K median income, 34% earning $100K+), suggesting pricing power depends on capturing secondary-ring commuters rather than relying on walkable proximity—a lease-up and renewal risk if unit positioning misaligns with affluent demand. Walk Score of 48 and absent transit infrastructure reinforce suburban, vehicle-dependent positioning that may constrain velocity against better-located competitors. Watch-list candidate pending: (1) current debt terms and owner motivation (HUD loan history opaque), (2) rent roll and DSCR validation, and (3) per-unit pricing confirmation against class-A and class-B comparables in the 3-mile ring.

AI overview · Updated 21 days ago
Abstract Notes

No notes yet

Apple Grove Villas faces a fundamental location-to-product mismatch. A Walk Score of 48 signals car dependency with minimal pedestrian infrastructure—typical of suburban Dallas—yet the property offers no transit alternative (null transit score), leaving residents entirely reliant on personal vehicles. The Bike Score of 35 confirms limited non-auto mobility options. Without rent data, we cannot confirm whether the asset is priced competitively for this constrained accessibility profile, but the location suggests a workforce demographic with established transportation habits rather than transit-seeking or walkability-premium renters. This positioning may constrain lease-up velocity if competing properties offer superior freeway proximity or employment center access.

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

No notes yet

Construction Pipeline: No measurable supply pressure. Zero units in the pipeline (0.0% of the 209-unit inventory) and no active construction within the competitive set provides clear downside protection on occupancy. However, the deteriorating submarket vacancy trend suggests demand erosion is the operative constraint rather than new supply—pricing power will depend on Apple Grove's relative positioning against existing competitors rather than pipeline relief.

AI analysis · Updated 21 days ago
🏗️ 0 permits within 3 mi
0% pipeline

No multifamily construction permits found within 3 miles

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
$14,457,831
Sale $/Unit
$69,176
Value YoY
+14.8%
Implied Cap Rate
Est. Cap Rate

Operating Income

Gross Potential Rent
Est. Vacancy
Submarket Vac.
5.1%
Eff. Gross Income
OpEx Ratio
50%
Est. NOI
NOI/Unit

Debt & Taxes

Taxes/Unit
$1,812/yr
Est. DSCR

Based on most recent loan: $12,000,000 (Sep 2013, hud_fha) @ 4.65%

Submarket Benchmarks

📊

Computed from nearby properties within 3 miles of similar vintage

Submarket Cap Rate
Price/Unit Benchmark
Rent/SF
$1.66/sf
Financial Estimates Notes

No notes yet

Property Summary

Apple Grove Villas is a 209-unit mid-rise apartment built in 2014 with wood-frame construction and brick exterior across four stories, totaling 226.3K SF. The property is classified as Good quality/condition with no discernible finish premiums reflected in available amenity data. Parking type is not specified in the dataset, and no utilities, pet policies, or amenity details are documented. Located in Mesquite (Dallas County), the property scores 48 on Walk Score, indicating car-dependent positioning.

AI analysis · Updated 21 days ago

Property Details

Account #
380664100A0010000
Market
Dallas County, TX
Building Class
APARTMENT (BRICK EXTERIOR)
Building Style
Mid-Rise
Construction
D-WOOD FRAME
Quality
GOOD
Condition
GOOD
Stories
4
Gross Building Area
226,329 SF
Net Leasable Area
226,329 SF
Neighborhood
UNASSIGNED
Last Sale
February 09, 2015
Business Status
Operational
Enriched
about 2 months ago

Owner Information

Owner
MQ APPLE GROVE VILLAS HOUSING LP
Mailing Address
DALLAS, TEXAS 752203919
Property Notes

No notes yet

Rental Notes

No notes yet

Demographics

Affordability mismatch in immediate submarket signals acquisition risk. The 1-mile radius exhibits severe income concentration below $50K (51.6% of households) with a 27.4% affordability ratio—well above the 28-30% threshold—indicating the immediate trade area cannot support market rents without cost burden. However, the property sits at the edge of a much stronger 3-mile submarket ($81.2K median income, 21.8% ratio, 34% of households earning $100K+), suggesting pricing power exists if the asset captures broader ring demand rather than relying on walkable trade area. The sharp income bifurcation—from 33.6% earning under $25K within 1 mile to only 14.9% in the 3-mile ring—points to a workforce-renter product positioned in a gentrifying or mixed-income node; reliance on the immediate 1-mile renter base (57.5% occupied) is a lease-up and renewal risk unless unit positioning and amenities anchor affluent commuters from the secondary ring.

AI analysis · Updated 21 days ago

1-Mile Radius

Population
3,334
Households
1,464
Avg Household Size
2.28
Median HH Income
$49,394
Median Home Value
$177,100
Median Rent
$1,126
% Renter Occupied
57.5%
Affordability
27.4% (rent/income)
Income Distribution
<$25k $150k+

3-Mile Radius

Population
85,476
Households
29,887
Avg Household Size
2.91
Median HH Income
$81,244
Median Home Value
$231,898
Median Rent
$1,477
% Renter Occupied
37.2%
Affordability
21.8% (rent/income)
Income Distribution
<$25k $150k+

5-Mile Radius

Population
241,728
Households
80,788
Avg Household Size
3.05
Median HH Income
$71,730
Median Home Value
$225,610
Median Rent
$1,401
% Renter Occupied
42.1%
Affordability
23.4% (rent/income)
Income Distribution
<$25k $150k+

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

Demographics Notes

No notes yet

Unit Mix Notes

No notes yet

Amenities Notes

No notes yet

Appraisal History

Appraisal Analysis: Apple Grove Villas

The property appreciated 14.8% year-over-year to $15.15M, yielding $72.5K per unit—a strong recovery signal in a stabilizing market. The improvement-to-land ratio of 93.4% to 6.1% reflects a mature, fully-developed asset with minimal redevelopment upside; any value creation hinges on operational performance rather than repositioning. The single recent appraisal limits trend visibility, but the 2025 valuation suggests the 2014-vintage product is command­ing market-rate pricing, though comparable properties should be checked to confirm per-unit positioning against class and submarket.

AI analysis · Updated 21 days ago
Year Total Value Change
2025 $15,150,000 +14.8%
Appraisal Notes

No notes yet

Reviews Notes

No notes yet

Sources Notes

No notes yet