5225 LAS COLINAS BLVD, IRVING, TX, 750394542
$80,472,820
2025 Appraised Value
↑ 13.7% from prior year
Stabilized suburban asset at fair value with emerging operational recovery, but structural affordability misalignment and underperformance against comps limit upside. Fountain Pointe's $80.5M valuation ($208.3K/unit) reflects solid recent appreciation (13.7% YoY) on a debt-free institutional hold since 2016, but the 5.56% implied cap rate sits only 3bps above submarket, signaling no margin of safety for a Class B property tracking $247 below market on one-bedrooms and burning 10.6% vacancy despite 6-week concessions. The core problem: $1.953K rent targets $115K+ household income, yet the addressable 3-mile submarket medians only $100.2K, creating a structural rent ceiling absent significant tenant mix upgrading or market-wide income growth. Recent management improvements (4.6-point six-month review trend, pest/maintenance remediation) demonstrate operational capability, but past one-star clustering and persistent leasing friction suggest value extraction has already been captured; car-dependent positioning (Walk Score 35) further limits pricing power against transit-accessible DFW comps. Tax burden consuming 45% of NOI and near-zero land value ($8.6M, 10.7% of total) limit repositioning optionality.
Recommendation: Watch-list. Monitor three quarters of rental stabilization and income demographic trends before acquisition consideration; current positioning favors hold-to-maturity over value-add entry.
No notes yet
ENJOY THE LIFE OF LUXURY
A perfect lifestyle in Las Colinas, centrally located between Dallas and Fort Worth with fast access to the entire DFW metroplex. The Irving Convention Center, University of Dallas, North Lake College, multiple golf courses and country clubs are located nearby. Living here, you'll enjoy outdoor art, walking trails in Spring Trail Park, concerts and events at Toyota Music Factory, and shopping at the Irving Mall.
Class B+ property with extensive 2016-2020 unit renovations delivers strong physical positioning, though upgrade consistency warrants verification. Fountain Pointe's 386-unit, 2013-built portfolio shows 66 of 100 analyzed units (66.0%) in "upgraded" finish condition, concentrated in the 2016-2020 renovation window (34 observations). Kitchen finishes are consistent—dark cabinetry (modern slab-style), quartz/granite counters, mid-range stainless appliances—supporting value-add completion rather than future upside. Amenities (resort-style pool, modern fitness center, landscaped courtyards) and 76.0% "excellent" condition ratings indicate well-maintained asset, but the 17 units showing 2010-2015 era finishes suggest either trailing units or selective demo timing that should be clarified in unit-level data. Exterior stonework and Mediterranean styling present above-average curb appeal for the DFW multifamily market.
/ ·
This photo was not identified as property-related.
No AI analysis available for this photo.
No notes yet
Location Profile Misaligned with Rent Premium
The property's car-dependent positioning (Walk Score 35, Transit Score 44) in Irving supports only commodity-level rents; the $1.953M average rent commands a 15–20% premium over comparable car-dependent suburban multifamily, which doesn't materialize here. Las Colinas proximity to corporate employment (ExxonMobil, Coppell tech corridor) partially justifies pricing, but transit-dependent tenants—the higher-income demographic that drives rent growth—face friction moving between the property and downtown Dallas or secondary employment nodes. The modest transit score suggests reliance on personal vehicles, capping appeal to younger professionals and reducing competitive differentiation in a saturated DFW suburban market.
No notes yet
New supply poses minimal near-term pressure despite deteriorating submarket conditions. The pipeline represents just 0.26% of existing inventory (1 unit), with only one nearby project in inspection phase as of Jan 2024—effectively a non-factor for Fountain Pointe's 386-unit asset. However, the deteriorating vacancy trend warrants close monitoring of broader submarket dynamics beyond this single permit, as weakening occupancy could compress rents before any material new supply materializes.
| Distance | Address | Description | Status | Filed |
|---|---|---|---|---|
| 3.0 mi | 2250 CONNECTOR DR | 2250 Connector Drive. A project with 11 apartment buildin... | Inspection Phase | Jan 29, 2024 |
No notes yet
Fountain Pointe Las Colinas exhibits minimal refinancing or exit pressure. The property has been held since mid-2016 (9.7 years) with only one recorded transaction and no active debt on file, suggesting a stabilized hold by an institutional owner rather than a flip or leverage play. At $208.4K per unit in appraised value, the debt-free position eliminates refinancing maturity risk entirely, though the absence of financing also suggests either significant accumulated equity or an owner prioritizing cash-on-cash returns over leverage optimization. The single ownership entry and "non-absentee" classification indicate passive institutional stewardship with no distress signals.
No notes yet
NOI and Cap Rate Positioning
At $11.6K per unit NOI, Fountain Pointe trades $10K–15K below Dallas Class A comps, suggesting Class B positioning despite 2013 vintage. The 5.56% implied cap rate sits 3 basis points above the 5.53% submarket benchmark, indicating fair value pricing for a stabilized asset rather than a value-add opportunity; the 1.0% vacancy and 50.0% opex ratio support this assessment.
Valuation Coherence
The $80.5M appraised value aligns tightly with the implied cap rate math ($80.5M ÷ $4.48M NOI = 5.59%), signaling no material appraisal-to-market disconnect. Tax burden of $5.2K per unit consumes 45% of NOI, a headwind that limits return expansion without operational upside.
Estimated from loan records, rental listings, and appraisal data using industry-standard assumptions.
Computed from nearby properties within 3 miles of similar vintage
No notes yet
Fountain Pointe Las Colinas is a 386-unit, Class D wood-frame mid-rise built in 2013 with 353.5K SF across five stories in Irving's Las Colinas submarket. Unit finishes are above-average for the vintage—granite counters, stainless steel GE appliances, in-unit washer/dryer, and smart home features (Nest thermostats)—with amenity density tilted toward lifestyle (dog washing stations, putt-putt, yoga room, WiFi café) rather than core fitness. The property enforces strict breed restrictions across 18+ prohibited breeds with veterinary certification required; no utilities are included in rent. Located between Dallas and Fort Worth with walkability limited (Walk Score 35), the property depends on proximity to Las Colinas employment nodes, Toyota Music Factory, and regional draw rather than pedestrian urbanism.
No notes yet
Fountain Pointe Las Colinas is underperforming market rents across most unit types while deploying aggressive concessions to drive leasing. One-bedrooms are tracking $247 below submarket at $1.36M, and even two-bedrooms lag $98, suggesting weak pricing power despite the 3.5% submarket growth. The property is offering 6 weeks free on select units—a material incentive—to absorb 41 available units (10.6% vacancy), indicating slower absorption than the broader 3.5% rent growth trajectory. Three-bedrooms are the lone bright spot, commanding $2.7M right at market; one-bedrooms are the drag, down $140 year-over-year (from $1.50M in March 2025).
Estimated from listed vacancies vs total units
Min/avg/max asking rents from property website
| Unit | Beds | Baths | Sqft | Rent | Status | Listed | Days |
|---|---|---|---|---|---|---|---|
| 3BR | 2 | 1,313 | $2,703 | Active | Mar 17 | — | |
|
Mar $2,703
|
|||||||
| 2BR | 2 | — | $2,057 | Active | Mar 17 | — | |
|
Mar $2,057
|
|||||||
| Studio | 1 | 613 | $1,689 | Active | Mar 17 | — | |
|
Mar $1,689
|
|||||||
| 1BR | 1 | — | $1,363 | Active | Mar 17 | — | |
|
Mar $1,363
|
|||||||
| 1BR | 1 | 662 | $1,503 | Inactive | Mar 7 | 390 | |
|
Mar $1,503
|
|||||||
No notes yet
Affordability and Income Misalignment Signal Rent Ceiling Risk
At $1.953K monthly rent, the property targets households earning $115K+ (20.3x affordability ratio), yet the 1-mile median income is $105.1K—a $10K gap that compresses to near-zero cushion for non-discretionary expenses. The 1-mile submarket is genuinely affluent (50.0% earn $100K+), but the 3-mile ring softens materially to 47.9% in that bracket, and the 5-mile radius (65.3% renters, $84.5K median) drops to 38.3%, indicating limited demand depth beyond the immediate urban core. The 86.7% renter concentration within 1-mile is a double-edged asset: it signals strong multifamily demand but also suggests high tenant churn sensitivity if employment or income volatility emerges. Rent trajectory should assume the 3-mile ring as the true addressable market; pushing pricing above the $1.9K range risks leasing friction against the $100.2K median income there.
Source: US Census ACS 5-Year Estimates (2023) · 3 tracts (1mi)
No notes yet
Data integrity issue prevents meaningful analysis. The unit mix shows only 4 total units across all bedroom types against a stated property count of 386, indicating incomplete or corrupted data. The listings array confirms this mismatch—one unit each of 0BR, 1BR, 2BR, and 3BR+ does not represent the portfolio composition. Without complete unit distribution, rent stratification analysis, and actual market concentration, any assessment of demographic alignment or positioning would be speculative. Recommend data validation before proceeding with investment underwriting.
Estimated from 1 listed units (0.3% of 386 total)
No notes yet
BREED RESTRICTIONS: Excluded dog breeds include Akita, Alaskan Malamute, American Bull Dog, American Pit Bull Terrier, American or Bull Staffordshire Terrier, Bullmastiff, Bull Terrier, Chinese Shar-Pei, Dalmatian, Doberman Pinscher, Presa Canario, Pit Bull, Rottweiler, Siberian Husky, Stafford Terrier, Chow, German Shepherd and any mix thereof. Letter required by Certified Veterinarian for proof of breed, weight, and required vaccinations.
No notes yet
Appraisal Summary: Fountain Pointe Las Colinas
The property appreciated 13.7% YoY to $80.5M, translating to $208.3K per unit—a strong valuation reflecting recent market strength in the Las Colinas submarket. Improvements represent 89.3% of total value ($71.9M) against just 10.7% land ($8.6M), indicating the value is concentrated in the twelve-year-old building rather than the underlying site, limiting near-term redevelopment optionality. Without prior appraisal history, the double-digit YoY gain cannot be contextualized against longer-term trends or benchmarked against distress scenarios, but the current improvement-heavy capital structure suggests limited value creation through land plays or significant repositioning.
| Year | Total Value | Change |
|---|---|---|
| 2025 | $80,472,820 | +13.7% |
No notes yet
Operational turnaround masking underlying asset issues. The 4.2 overall rating is pulled down by 114 one-star reviews (16% of total), but recent momentum is strong—6-month average of 4.6 versus prior 4.7 suggests stabilization post-remediation. Negative reviews cluster around three controllable failures: pest problems on lower floors ("bugs/pest if you live on the first floor"), parking enforcement chaos ($600+ in unexpected towing fees per resident), and historical maintenance neglect—though recent reviews indicate these have been addressed under new management. Staff quality (repeated praise for Rickey, Crystal, Mariella) is a genuine operational strength that's driving lease-up; however, the persistent one-star tail and pest complaints despite claimed improvements warrant on-site verification before closing.
693 reviews total
My husband and I lived here for almost 5 years and had a great experience. Crystal is always so helpful and wonderful at what she does. We enjoyed our time here!
Owner response
Victoria, we’re grateful you chose to call our community home for nearly five years and are glad you enjoyed your time here. We appreciate your kind words about Crystal and will be sure to share them with her. Thank you, Fountain Pointe Las Colinas.
Han mejorado abismalmente! Tanto en reparaciones del complejo como el mantenimiento, es muy bueno saber que si toman en cuenta los comentarios de los residentes y se dedican a mejorar eso habla muy bien del staff! Mucha gracias 😄 es verdaderamente un lugar muy bueno para vivir. Todo el staff es increíble Mariella, Norma, Fernando, Crystal etc.
Owner response
Fernanda,
Thanks for visiting Fountain Pointe Las Colinas! It means so much when customers share their positive experiences with us. Thank you for your 5 star review.
Lety Gonzales, Property Manager, fountainpointemgr@cushwake.com
I was considering moving to another apartment community because I needed more square footage. When I went to speak with Crystal to let her know I likely wouldn’t be renewing, she immediately went above and beyond. She personally walked me through several units to help find the best fit for my needs.
Crystal was patient, knowledgeable, and consistently kind throughout the entire process. Her professionalism and genuine care made all the difference. Because of her dedication and commitment to providing an excellent experience, I confidently signed a new lease.
It’s clear that Crystal truly values her residents and takes pride in delivering outstanding service.
Owner response
Stanley, thank you for recognizing Crystal—it's great to hear her patience and knowledge made your visit productive and helped with your renewal decision. We’re grateful for your continued residency and appreciate you sharing this feedback. Thank you, Fountain Pointe Las Colinas.
Timely and complete.
Owner response
Michelle, thank you for sharing your experience, and we’re glad our team provided prompt, thorough service. Thank you, Fountain Pointe Las Colinas.
I am very grateful and highly recommend Mrs. Mariella Lares, who was extremely kind and skilled in her work, providing me with excellent service.
Owner response
Thank you for sharing your experience. We’re glad Mariella provided attentive, professional support throughout your visit, and we’ll make sure she is recognized for her excellent service. We appreciate your recommendation. Thank you, Fountain Pointe Las Colinas.
No notes yet
No notes yet