4838 ELSIE FAYE HEGGINS ST, DALLAS, TX, 752101489
$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.
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.
/ ·
This photo was not identified as property-related.
No AI analysis available for this photo.
No notes yet
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.
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.
| 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 |
No notes yet
No notes yet
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
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.
No notes yet
| 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 | — |
No notes yet
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.
Source: US Census ACS 5-Year Estimates (2023) · 2 tracts (1mi)
No notes yet
No notes yet
No notes yet
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.
| Year | Total Value | Change |
|---|---|---|
| 2025 | $28,200,000 | +0.0% |
No notes yet
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.
10 reviews total
No notes yet
No notes yet