DHA

4838 ELSIE FAYE HEGGINS ST, DALLAS, TX, 752101489

APARTMENT (BRICK EXTERIOR) Garden 128 units Built 2007 2 stories ★ 4.0 (10 reviews) 🚶 38 Car-Dependent 🚌 45 Some Transit 🚲 44 Somewhat Bikeable

$28,200,000

2025 Appraised Value

↑ 0.0% from prior year

🏘️ Community includes 2 DCAD parcels (234 total units)

Executive Summary – DHA

Pass. This 128-unit garden apartment is operated by Dallas Housing Authority as deed-restricted affordable housing (rents pegged to ~30% of resident income), disqualifying it as a market-rate acquisition target for a PE multifamily fund. The property sits at the intersection of structural demand headwinds—1-mile median HHI of $36.9K with 58.4% of households under $50K creates retention risk if operational costs outpace tenant wage growth—and marginal operational performance (4.0 Google rating reflects chronic leasing/maintenance friction despite recent stabilization). While the $28.2M appraisal ($220.3K/unit) and pipeline supply constraints (41-unit overhang largely stalled in permitting) present moderate upside dynamics, the car-dependent location (Walk Score 38), mixed interior renovation status across a 2007-built portfolio, and absence of historical appraisal data limit clarity on true market positioning. The property's mission-driven, income-restricted structure and distressed immediate trade area make this a municipal/nonprofit asset, not a PE play.

AI overview · Updated 21 days ago
Abstract Notes

No notes yet

Affordable rental housing for low-to-moderate income families and individuals across North Texas

DHA-owned residences are affordable rental housing properties for low-to-moderate income families and individuals. DHA operates 31 properties with ~5,000 units located throughout North Texas. Qualified tenants pay approximately 30% of their income for rent. Housing types include apartments, single family homes, townhomes and communities specially designed for seniors and persons with disabilities.

Interior finishes lack visibility; exterior condition masks underlying unit quality. Photo analysis captured only exteriors (23 of 27 images), leaving kitchen/bathroom renovation status undetermined—critical for Class B positioning in a 2007-built asset. Exterior observations reveal mixed-era property: newer townhome/mid-rise sections display 2010s finishes (stone/brick veneer, white siding, professional lighting), while older garden-style portions show early-2000s brick construction and at least one 1970s-80s original building with minimal detailing and dated band windows. Paint and landscape condition rate "good" to "fresh," but without interior unit photos, the renovation gap between newest (2016-2020) and oldest (1985 original) sections remains unquantified—suggesting potential value-add if older garden units retain original kitchens/baths, or risk of deferred maintenance masking exterior appeal.

AI analysis · Updated 21 days ago

/

AI Analysis

Location Profile Misaligned with Operational Reality

Walk Score of 38 signals a fundamentally car-dependent submarket with minimal pedestrian infrastructure—tenants cannot accomplish daily errands on foot. Transit Score of 45 provides some bus coverage but insufficient frequency/reliability for transit-dependent residents, while Bike Score of 44 suggests recreational cycling only. Without published rent data, the risk is unclear, but a 128-unit property in a car-dependent Dallas corridor typically commands $1.2K–$1.6K rents; if DHA is priced above this range, the location's mobility constraints will pressure occupancy and lease renewal rates. Proximity to employment centers and amenity density are needed to assess whether vehicular access compensates for low walkability.

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

No notes yet

Pipeline Supply Threat: Moderate but Execution-Risk Mitigated

The 41-unit pipeline represents 32.0% of DHA's 128-unit base, a material overhang; however, permit status significantly de-risks near-term deliveries. Across 15 pending applications, 10 are "Application About to Expire" (filed Feb 2026) and others carry "Payment Due" or "Revisions Required" statuses—indicating these projects face administrative hurdles and likely 12–18+ month delays before breaking ground. The scattered locations (Gaston Ave, Merlin St, Parnell St, Moser Ave) suggest fragmented competitive pressure rather than a single, proximate alternative product. While the deteriorating submarket vacancy trend creates headwinds, the pipeline's regulatory bottlenecks provide a 6–12 month window before supply materially pressures occupancy.

AI analysis · Updated 21 days ago
🏗️ 41 permits within 3 mi
32% pipeline
Distance Address Description Status Filed
0.5 mi 4519 ELSIE FAYE HEGGINS ST The development will consist of (2) fourplex buildings of... Application About to Expire Aug 11, 2025
1.7 mi 3000 SOUTH BLVD CONSTRUCTION OF NEW TWO STORY STUDIO APARTMENTS Revisions Required Jan 21, 2025
1.7 mi 3108 SOUTH BLVD New 5 unit multi-family dwelling. Previous permit number:... Revisions Required Feb 20, 2025
1.9 mi 3501 ASH LN New 293 units apartment complex with wrapping 5 story par... Revisions Required Aug 05, 2023
2.0 mi 4918 EAST SIDE AVE New construction of 5-unit townhome building Application About to Expire Jun 28, 2024
2.1 mi 2522 MERLIN ST NEW CONSTRUCCION MULTIFAMILY Additional Info Required Mar 09, 2026
2.1 mi 4618 COLUMBIA AVE Multifamily-2 New Duplex Application About to Expire Dec 16, 2021
2.2 mi 2376 LONGHORN ST Build 4 new residential townhomes with shared walls. Inspection Phase Sep 20, 2024
2.3 mi 2402 HIGHLAND RD Commercial - Multifamily New Construction of 4 building, ... Payment Due Feb 07, 2025
2.3 mi 5810 REIGER AVE QTEAM MEETING 11.20.2025 (9 am) New construction of group... Inspection Phase Oct 23, 2025
2.4 mi 1701 S MALCOLM X BLVD Q-Team Review, new Construction of two-story structure co... Inspection Phase Nov 18, 2021
2.5 mi 3201 MAIN ST QTEAM MEETING 12.3.2025 - NOT USING SB840, CONFIRMED WITH... Application About to Expire Oct 16, 2025
2.5 mi 1412 METROPOLITAN AVE The proposed work includes the construction of 2 two-stor... Inspection Phase Sep 19, 2025
2.7 mi 7207 GASTON AVE QTEAM MEETING 3.19.2026 (ALL DAY) - Connecticut at White ... Payment Due Feb 20, 2026
2.7 mi 2095 S HARWOOD ST THE PROJECT CONSISTS OF NEW CONSTRUCTION IMPROVEMENTS FOR... Payment Due Jul 18, 2023
2.7 mi 7207 GASTON AVE Phase 2 multi-family addition - Building 24 - 2 units – 1... Application About to Expire Feb 13, 2026
2.7 mi 7207 GASTON AVE QTEAM MEETING TBD Phase 2 multi-family addition - Buildin... Application About to Expire Feb 13, 2026
2.7 mi 7207 GASTON AVE QTEAM MEETING TBD Phase 2 multi-family addition - Buildin... Application About to Expire Feb 13, 2026
2.7 mi 7207 GASTON AVE QTEAM MEETING TBD Phase 2 multi-family addition - Buildin... Application About to Expire Feb 13, 2026
2.7 mi 7207 GASTON AVE QTEAM MEETING TBD Phase 2 multi-family addition - Buildin... Application About to Expire Feb 13, 2026
2.7 mi 7207 GASTON AVE QTEAM MEETING TBD Phase 2 multi-family addition - Buildin... Application About to Expire Feb 13, 2026
2.7 mi 1000 N PEAK ST QTEAM 1000 N Peak. New Construction of 54-unit, 3-story M... Revisions Required May 15, 2025
2.7 mi 7207 GASTON AVE QTEAM MEETING TBD Phase 2 multi-family addition - Buildin... Application About to Expire Feb 13, 2026
2.7 mi 7207 GASTON AVE Phase 2 multi-family addition - Building 7 - 6 units - 33... Application About to Expire Feb 13, 2026
2.7 mi 7207 GASTON AVE QTEAM MEETING TBD Phase 2 multi-family addition - Buildin... Application About to Expire Feb 13, 2026
2.7 mi 7207 GASTON AVE QTEAM MEETING TBD Phase 2 multi-family addition - Buildin... Application About to Expire Feb 13, 2026
2.7 mi 1919 S HARWOOD ST QTEAM MEETING 1.29.2026 (1:30 PM) 4 story multifamily apa... Revisions Required Dec 29, 2025
2.7 mi 7207 GASTON AVE Phase 2 multi-family addition - Building 17 - 7 units – 4... Application About to Expire Feb 13, 2026
2.7 mi 1905 CORINTH ST QTEAM MEETING 11.6.2025 (1:30 PM) Two four story multifam... Revisions Required Sep 19, 2025
2.8 mi 1255 ANNEX AVE QTEAM MEETING 1.8.26 (1:30 PM) New Construction - Multifa... Inspection Phase Nov 24, 2025
2.8 mi 2220 S ERVAY ST NEW GROUND UP MULTIFAMILY DWELLING, FIVE-STORY WITH 315 A... Payment Due Feb 12, 2025
2.8 mi 1819 LEAR ST PROJECT CONSIST OF (2) 5 UNIT 4-STORY NEW CONSTRUCTION TO... Revisions Required Nov 24, 2025
2.8 mi 2705 CLEVELAND ST The 2705 Cleveland project is a multi-unit urban infill r... Payment Due Dec 22, 2025
2.8 mi 2829 GOULD ST The proposed work includes the construction of three-stor... Revisions Required Jun 26, 2025
2.8 mi 720 S GOOD LATIMER EXPY Q Team Review New construction of a 21 level residential ... Plan Review Jan 31, 2023
2.8 mi 2708 PARNELL ST QTEAM MEETING TBD New Construction of 21 units of multifa... Payment Due Feb 18, 2026
2.9 mi 1900 S ERVAY ST MANUAL CONVERSION: 1903061211 - EC, FS, FA, PL, ME, EL, G... Inspection Phase May 13, 2025
2.9 mi 5705 LIVE OAK ST New Construction Multifamily-5705 Live Oak Inspection Phase Jul 24, 2024
2.9 mi 4918 BRYAN ST New construction MFD, 7 dwelling units, 4918 Bryan Inspection Phase Jun 02, 2023
3.0 mi 6235 ORAM ST QTEAM MEETING 1.29.2026 (9AM) 40 unit, 4 story apartment ... Plan Review Jan 12, 2026
3.0 mi 5601 BRYAN PKWY QTEAM MEETING 9.3.2025 AM To build 5 unit condos - Total ... Inspection Phase Jun 30, 2025
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
0.0%
Implied Cap Rate
Est. Cap Rate

Operating Income

Gross Potential Rent
Est. Vacancy
Submarket Vac.
5.8%
Eff. Gross Income
OpEx Ratio
45%
Est. NOI
NOI/Unit

Debt & Taxes

Taxes/Unit
Est. DSCR

Submarket Benchmarks

📊

Computed from nearby properties within 3 miles of similar vintage

Submarket Cap Rate
5.59%
Price/Unit Benchmark
$156,923
Rent/SF
$2.01/sf
Financial Estimates Notes

No notes yet

Property Summary

DHA – Dallas, TX

128-unit, 2-story garden-style apartment community built in 2007 with wood-frame construction and brick exterior; 143.9K SF serves as affordable housing operated by Dallas Housing Authority for low-to-moderate income residents paying ~30% of income as rent. Unit-level finishes include dishwasher, washer/dryer, and ceiling fans; community amenities comprise job training center and playground. Located in a car-dependent area (Walk Score 38) with no specified parking configuration; property is part of DHA's 31-property, ~5,000-unit portfolio across North Texas and is not a market-rate acquisition opportunity.

AI analysis · Updated 21 days ago

Property Details

Account #
004485000A0020000
Market
Dallas County, TX
Building Class
APARTMENT (BRICK EXTERIOR)
Building Style
Garden
Construction
D-WOOD FRAME
Quality
GOOD
Condition
GOOD
Stories
2
Gross Building Area
143,880 SF
Net Leasable Area
143,880 SF
Neighborhood
UNASSIGNED
Place ID
ChIJD6JXR26jToYRBItmgGGaTSw
Business Status
Operational
Enriched
about 2 months ago

Owner Information

Owner
DALLAS HOUSING AUTHORITY
Mailing Address
DALLAS, TEXAS 752121630
Property Notes

No notes yet

Rental Performance

Submarket Rent Growth
📊 Nearby properties
Vacancy Trend
Deteriorating
📊 RentCast zip-level data
Submarket Rent/SF
$2.01/sf
📊 Nearby properties

Available Units Over Time

Latest Scrape (Mar 22, 2026)

Available
300 units

Fees

Application: Admin: Pet Deposit: Pet Rent Monthly:
🏠 0 active listings | Trend: No data
Unit Beds Baths Sqft Rent Status Listed Days
1 Bedroom 1BR Inactive Mar 22
2 Bedroom 2BR Inactive Mar 22
3 Bedroom 3BR Inactive Mar 22
Single Family Homes BR Inactive Mar 22
Rental Notes

No notes yet

Demographics

Affordability Risk in Immediate Trade Area; Property Positioned for Workforce Renters

The 1-mile radius presents a challenging affordability environment: median household income of $36.9K against an affordability ratio of 31.4% signals renters are stretched thin, with 38.1% of households earning under $25K. This low-income concentration (38.1% + 20.3% = 58.4% under $50K) indicates DHA functions as workforce housing dependent on rent-burdened tenants with limited economic cushion. The 3-mile ring shows material improvement—affordability ratio drops to 22.5% with median income of $65.5K and income skew toward $50K–$150K brackets—suggesting the property sits at the boundary between distressed core and moderate-income suburban ring. The 5-mile radius reveals a fundamentally different market: median income of $78.8K, 61.2% renter concentration (highest of the three), and 21.5% high-income earners signal affluent suburban renters, but this expanded geography masks the property's true immediate demand profile. Retention risk and operational margin pressure are acute if rent growth outpaces the 1-mile cohort's wage trajectory.

AI analysis · Updated 21 days ago

1-Mile Radius

Population
10,095
Households
3,814
Avg Household Size
2.65
Median HH Income
$36,862
Median Home Value
$113,928
Median Rent
$964
% Renter Occupied
57.0%
Affordability
31.4% (rent/income)
Income Distribution
<$25k $150k+

3-Mile Radius

Population
96,175
Households
38,424
Avg Household Size
2.58
Median HH Income
$65,514
Median Home Value
$281,073
Median Rent
$1,231
% Renter Occupied
55.6%
Affordability
22.5% (rent/income)
Income Distribution
<$25k $150k+

5-Mile Radius

Population
345,892
Households
146,775
Avg Household Size
2.5
Median HH Income
$78,770
Median Home Value
$354,690
Median Rent
$1,458
% Renter Occupied
61.2%
Affordability
22.2% (rent/income)
Income Distribution
<$25k $150k+

Source: US Census ACS 5-Year Estimates (2023) · 2 tracts (1mi)

Demographics Notes

No notes yet

Unit Mix Notes

No notes yet

Amenities Notes

No notes yet

Appraisal History

Appraisal Summary – DHA

The property carries a single 2025 appraisal of $28.2M ($220.3K per unit), with improvements representing 91.2% of total value and land just 8.8%—a split typical for stabilized garden apartments built in 2007 but offering limited redevelopment optionality without significant land value appreciation. The 0.0% YoY change suggests flat market positioning, though the absence of historical appraisals prevents trend analysis and obscures whether prior appreciation has stalled or if this reflects a recent acquisition baseline. Without comparable per-unit benchmarks for the submarket and asset class, the $220.3K value sits in a range that warrants underwriting sensitivity to cap rate movements and unit economics.

AI analysis · Updated 21 days ago
Year Total Value Change
2025 $28,200,000 +0.0%
Appraisal Notes

No notes yet

Google Reviews

The 4.0 rating on just 10 reviews reflects limited feedback depth, but the 40% five-star concentration and stable 4.0 prior-period average suggest baseline operational adequacy. The single negative review (2021) flagged leasing office and maintenance friction, while a 2022 four-star review confirmed "typical problems" persist in those functions—indicating chronic underperformance rather than acute failure. With 60% of recent ratings at 4+ stars and no low-star reviews since 2021, management appears to have arrested deterioration, though the sparse and dated review pool provides insufficient signal on current condition to confidently validate an investment thesis.

AI analysis · Updated 21 days ago

Rating Distribution

5★
4 (40%)
4★
3 (30%)
3★
2 (20%)
2★
1 (10%)
1★
0 (0%)

10 reviews total

Rating Trend

Reviews

Rahim Budhwani ★★★★★ Local Guide Sep 2025
Kreative Hands ★★★☆☆ Local Guide Aug 2025
Betty Bennett ★★★★★ Local Guide Nov 2024
Lydia Bemis ★★★★★ Jan 2024
Hubert Willis ★★★★★ Feb 2022
Showing 5 of 10 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