THE DRAPER

217 S GARLAND AVE, GARLAND (DALLAS CO), TX

APARTMENT (BRICK EXTERIOR) Garden 155 units Built 2024 3 stories ★ 4.5 (65 reviews) 🚶 74 Very Walkable 🚌 45 Some Transit 🚲 57 Bikeable

$25,866,800

2025 Appraised Value

↑ 43.7% from prior year

THE DRAPER – EXECUTIVE SUMMARY

The Draper presents as a stabilized 2024 delivery with fortress financing but faces a structural tension between its premium positioning and localized affordability constraints. The $25.9M appraisal ($167.1K/unit) and 98.2% HUD leverage reflect post-stabilization confidence, while the 2.96% 480-month 221(d)(4) loan eliminates refinancing risk through 2063—classic buy-and-hold institutional DNA. However, the property sits squarely in a 1-mile submarket where 37.1% of households earn under $75K against a 27.2% affordability ratio, creating persistent rent-absorption friction; the broader 5-mile ring ($78.9K median income, 23.6% affordability) suggests capturing commute-willing tenants from outer suburbs will be critical to NOI optimization. Google review volatility—resurging to 5.0 via management personnel changes but anchored by repeat parking enforcement complaints—signals an underlying amenity design constraint reliant on key-person operational execution. Zero nearby pipeline offers near-term supply insulation, but the 6.5% current availability and modest 4-week concessions indicate balanced conditions, not distress.

Directional read: Watch-list. The asset is operationally sound and financed defensively, but the affordability-positioning mismatch and management-dependent satisfaction profile require 2–3 quarters of data clarity on rent velocity and occupancy stickiness before conviction on acquisition.

AI overview · Updated 9 days ago
Abstract Notes

No notes yet

Discover Luxury Living at The Draper

Luxurious 1 and 2-bedroom floor plans with modern design and upscale amenities. Features include quartz countertops, stainless steel appliances, walk-in closets, private patio/balcony, in-unit washer and dryer, and access to resort-style amenities. Nestled in the vibrant Garland neighborhood, residents enjoy proximity to shopping, dining, and community events.

The Draper positions as new Class A construction but shows early wear inconsistent with 2024 delivery. Gray slab cabinetry and builder-grade finishes are standard for new multifamily, yet scuffed paint and fair overall condition suggest either aggressive lease-up traffic or quality control gaps during initial occupancy. With only one unit analyzed, visibility into consistency across the 155-unit portfolio is limited—recommend expanded photo sampling to assess whether wear is localized or systemic. No immediate value-add opportunity given new construction status, but finish durability under lease pressure warrants monitoring.

AI analysis · Updated 22 days ago

/

AI Analysis

Walkability Profile Misaligned with Suburban Positioning

THE DRAPER's Walk Score of 74 ("Very Walkable") is notably high for a Garland location, suggesting concentrated retail/dining density nearby—likely along a major corridor—but the Transit Score of 45 limits true car-free viability for commuters. The Bike Score of 57 indicates moderate infrastructure but insufficient integration for last-mile transit dependency. Without rent data, the walkability premium cannot be validated against comparable suburban multifamily; however, a 74 walk score typically commands 5–8% rent uplift in Dallas markets. If THE DRAPER is priced below-market for its submarket, the walkability benefit is being underexploited; if priced at parity, the location may be oversold relative to actual transit connectivity for employment centers.

AI analysis · Updated 22 days ago
Distance Name Category
📍 12.5 miles from Downtown Dallas
Map Notes

No notes yet

Pipeline Analysis: THE DRAPER

Zero nearby construction activity presents a material competitive advantage—0.0% pipeline penetration versus the property's 155-unit base means no near-term supply pressure on occupancy or rent trajectory. The absence of permitted projects in the immediate vicinity insulates THE DRAPER from direct competition during the current cycle, though this lack of visibility into submarket vacancy trends limits conviction on longer-term rent growth sustainability. Investors should monitor permit filings closely, as Dallas's supply velocity typically accelerates with favorable financing conditions.

AI analysis · Updated 22 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
$30,622,530
Sale $/Unit
$197,564
Value YoY
+43.7%
Implied Cap Rate
Est. Cap Rate

Operating Income

Gross Potential Rent
Est. Vacancy
6.5%
Submarket Vac.
4.0%
Eff. Gross Income
OpEx Ratio
45%
Est. NOI
NOI/Unit

Debt & Taxes

Taxes/Unit
$4,172/yr
Est. DSCR

Based on most recent loan: $25,416,700 (Apr 2022, hud_fha) @ 2.96%

Submarket Benchmarks

📊

Computed from nearby properties within 3 miles of similar vintage

Submarket Cap Rate
Price/Unit Benchmark
$149,198
Property: $197,564 (↑32%)
Rent/SF
$1.81/sf
Financial Estimates Notes

No notes yet

Property Summary

The Draper is a 155-unit, 2024 garden-style apartment community in Garland with 3 stories and 139.1K SF of brick/wood-frame construction delivering good condition finishes including quartz countertops, stainless steel appliances, and in-unit W/D across 1- and 2-bedroom floor plans. Parking consists of detached garages and covered spaces; amenities skew lifestyle-heavy with resort pool, multiple fitness areas, co-working lounges, and outdoor recreation (bouldering wall, turf lawn with games). Located in a walk-score 74 area with proximity to Garland retail and dining, though no utilities are included in rent and pet policy is unstated.

AI analysis · Updated 22 days ago

Property Details

Account #
26141900010020000
Market
Dallas County, TX
Building Class
APARTMENT (BRICK EXTERIOR)
Building Style
Garden
Construction
D-WOOD FRAME
Quality
GOOD
Condition
GOOD
Stories
3
Gross Building Area
139,133 SF
Net Leasable Area
128,304 SF
Neighborhood
UNASSIGNED
Last Sale
May 03, 2019
Place ID
ChIJUdNa3fwdTIYR6c-SkwIYmoU
Business Status
Operational
Enriched
about 2 months ago

Owner Information

Owner
GFNT OPPORTUNITY II LP
Mailing Address
AUSTIN, TEXAS 787011329
Property Notes

No notes yet

Rental Performance

The Draper is actively marketing 10 of 155 units (6.5% availability) with a 4-week concession package tied to 13-month leases—a modest incentive suggesting balanced market conditions rather than distressed leasing. Rent data is unavailable for the property itself, but market benchmarks show studios at $1.16M and 2-bedrooms at $2.02M, positioning this asset in a mid-to-upper segment. Without historical rent or concession trends, velocity cannot be assessed; operators should track whether the 4-week offer persists or escalates in coming quarters as a leading indicator of softening demand.

AI analysis · Updated 9 days ago
Submarket Rent Growth
📊 Nearby properties
Vacancy Trend
📊 RentCast zip-level data
Submarket Rent/SF
$1.81/sf
📊 Nearby properties

Concession Trend (Weeks Free)

Available Units Over Time

Latest Scrape (Mar 22, 2026)

Available
10 units
Concessions
Up to 4 weeks free

Fees

Application: Admin: Pet Deposit: Pet Rent Monthly:

Concession Details

  • 4 weeks free with a 13-month lease
🏠 10 active listings | Studio avg $0 (mkt $1,157 ↓100% ) | 1BR avg $0 (mkt $1,446 ↓100% ) | 2BR avg $0 (mkt $2,020 ↓100% ) | Trend: No data
Unit Beds Baths Sqft Rent Status Listed Days
A1 1BR 1 749 Active Mar 22
A2 1BR 1 825 Active Mar 22
A3 1BR 1 884 Active Mar 22
A4 1BR 1 975 Active Mar 22
A5 1BR 1 910 Active Mar 22
B1 2BR 2 1,147 Active Mar 22
B2 2BR 2 1,307 Active Mar 22
B3 2BR 2 1,233 Active Mar 22
E1 Studio 1 630 Active Mar 22
L1 1BR 1 687 Active Mar 22
Rental Notes

No notes yet

Demographics

THE DRAPER faces a localized affordability headwind despite adequate suburban demand tailwinds. The 1-mile submarket shows the tightest rent-to-income pressure at 27.2% affordability ratio against a median household income of $65.4K—meaningful friction for the 37.1% of households earning under $75K. Renter concentration is modest across all radii (39.5%–43.7%), indicating the property competes in mixed-tenure neighborhoods rather than renter-dense urban cores. The 5-mile radius reveals a materially stronger income profile ($78.9K median, 34.3% earning $100K+) and lower affordability strain (23.6%), suggesting the submarket's value anchor lies in the broader suburban ring, not the immediate 1-mile footprint where the asset sits. Population scale (127.7K households at 5 miles) provides depth, but THE DRAPER will need to anchor rents to the tighter 1-mile income distribution or capture commute-willing renters from the stronger outer rings to optimize NOI.

AI analysis · Updated 22 days ago

1-Mile Radius

Population
18,878
Households
5,978
Avg Household Size
3.21
Median HH Income
$65,404
Median Home Value
$209,378
Median Rent
$1,483
% Renter Occupied
39.5%
Affordability
27.2% (rent/income)
Income Distribution
<$25k $150k+

3-Mile Radius

Population
139,803
Households
43,789
Avg Household Size
3.25
Median HH Income
$69,630
Median Home Value
$215,620
Median Rent
$1,554
% Renter Occupied
37.9%
Affordability
26.8% (rent/income)
Income Distribution
<$25k $150k+

5-Mile Radius

Population
367,529
Households
127,692
Avg Household Size
2.95
Median HH Income
$78,860
Median Home Value
$272,057
Median Rent
$1,551
% Renter Occupied
43.7%
Affordability
23.6% (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 Notes

No notes yet

Appraisal History

The Draper's $25.9M appraisal (2025) reflects a 43.7% YoY jump—likely the inaugural post-stabilization markup on this 2024 delivery rather than genuine market repricing. At $167.1K per unit, the valuation sits squarely in new-construction territory for Dallas. The 4.5% land-to-total ratio is characteristically tight for a ground-up project, leaving minimal redevelopment upside; this is a hold or value-add play on operations, not land bank speculation. Single appraisal point prevents trend analysis, but the spike itself is typical for young assets moving from lease-up through initial NOI stabilization.

AI analysis · Updated 22 days ago
Year Total Value Change
2025 $25,866,800 +43.7%
Appraisal Notes

No notes yet

Google Reviews

Rating trajectory masks a structural operational issue. The property improved from 4.5 to 5.0 over the past six months, driven by management personnel changes (Donna Sanchez cited repeatedly), but this masks a persistent parking constraint affecting resident satisfaction and generating enforcement friction—two separate 1-star reviews cite towing incidents and unsafe parking conditions. The 6:42 ratio of 4-5 star reviews to 1-star reviews suggests management competency gains haven't solved underlying asset constraints; negative feedback clusters around a systemic amenity shortfall rather than maintenance or pest issues. Investment thesis requires clarity on whether parking deficit is design-limited or operational/utilization-driven, as reliance on personality-driven management (Donna) to sustain 5.0 ratings introduces key-person risk.

AI analysis · Updated 19 days ago

Rating Distribution

5★
42 (81%)
4★
6 (12%)
3★
0 (0%)
2★
0 (0%)
1★
4 (8%)

52 reviews total

Rating Trend

Reviews

Glenda Herrera ★★★★★ Feb 2026

Donna Sanchez was very professional and explained everything I needed to know. Good environment and excellent customer service!!

Town & Country garage doors and Gates ★★★★★ Feb 2026

Owner response · Feb 2026

Town, We’re happy that you’re happy! Thank you for taking the time to leave us a positive review. We’re so thankful for The Draper customers like you. The Draper, draper@assetliving.com

Joseph Trevino ★★★★★ Jan 2026

Owner response · Jan 2026

Hey Joseph! Thank you for your 5 star review. We appreciate you and your business. The Draper, Property Manager

Evelin Franco ★★★★★ Jan 2026

Went by and was helped as soon as I set foot inside, can’t remember what the lady’s name was but she was so nice, they both were. I got a tour of a unit but unfortunately it’s not exactly what I was looking for. Very clean and pretty place, the balcony was so big too!

NewmanHere ★★★★★ Local Guide Jan 2026

One of the best apartments I've ever lived in. Nice people, good area, management has been getting better. I've renewed for a second year and I'm happy to do so.

Showing 5 of 52 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