DHA

4845 ELSIE FAYE HEGGINS ST, DALLAS, TX, 752101483

APARTMENT (BRICK EXTERIOR) Garden 106 units Built 2007 2 stories ★ 5.0 (3 reviews) 🚶 50 Car-Dependent 🚌 45 Some Transit 🚲 48 Somewhat Bikeable

$23,055,000

2025 Appraised Value

↑ 0.0% from prior year

📍 This parcel is part of the DHA community — scraped data shown is for the full community.

Investment Thesis: DHA is a Class B value-add opportunity with strong structural demand but meaningful execution risk on returns.

The $23.1M appraisal ($217.5K/unit) reflects market plateau despite rising rates, signaling either compressed cap rates or conservative comps—critical to stress-test against acquisition underwriting. Demographically, DHA draws tenants from a 3–5 mile trade area with median incomes of $65K–$80K and healthy 22–23% affordability ratios, insulating it from acute 1-mile submarket distress ($36.9K median income, 31.4% cost burden); however, car-dependent positioning (Walk Score 50) and scattered new supply (49 units, mostly stalled permits) create retention and competitive headwinds. The 97% of units in original/piecemeal condition present clear renovation upside ($8K–$12K per unit), though the flat appraisal and insufficient review data (3 ratings) underscore limited visibility into operational quality and resident satisfaction. Recommend as qualified watch-list candidate pending lease-level rent verification, detailed proforma sensitivity on unit turnover + capital sequencing, and third-party operational assessment to validate management baseline.

AI overview · Updated 27 days ago
Abstract Notes

No notes yet

Class B property with selective unit-level upgrading but inconsistent modernization trajectory. The 2007 vintage garden/mid-rise mix shows fragmented renovation activity across 1980s-2023, with only 3 of 106 units flagged as upgraded—suggesting 97% remain in original or piecemeal rehab state. Exterior condition is solid (26 of 27 photos rated excellent/good with fresh paint and maintained landscaping), but the absence of interior kitchen/bath detail and amenity descriptions indicates either limited visual evidence of unit finishes or deferred interior capital. With 19 years of aging and no systematic unit renovation program documented, this property presents clear value-add potential if a standardized kitchen/bath refresh ($8K–$12K per unit across 100+ units) could be sequenced.

AI analysis · Updated 27 days ago

/

AI Analysis

Location Profile Misaligned with Walkability Constraints

Walk Score of 50 and Transit Score of 45 indicate this 106-unit asset is car-dependent with limited public transit access—a structural headwind for tenant retention and lease growth in a Dallas submarket increasingly prioritizing urban connectivity. Without rent data, we cannot assess whether pricing reflects this walkability discount relative to comparable properties in higher-scoring neighborhoods (65+). The "Somewhat Bikeable" designation (48) offers marginal upside but doesn't offset the transit gap. Pre-underwriting should verify proximity to employment nodes and whether this location trades on affordability or anchored demand (e.g., corporate campus, medical center) that would justify the walkability trade-off.

AI analysis · Updated 27 days ago
Distance Name Category
📍 3.5 miles from Downtown Dallas
Map Notes

No notes yet

Pipeline represents 46.2% of current inventory but poses limited near-term threat. The 49-unit pipeline against 106 existing units is material on paper, yet 15 of the 49 units are tied to Gaston Ave permits with "Application About to Expire" status filed in February 2026—indicating stalled or abandoned projects unlikely to deliver. The remaining scattered permits (Merlin St, Parnell St, Moser Ave) lack unit counts and are in early/administrative stages, suggesting 12–24 month minimum to delivery. While the submarket's deteriorating vacancy trend creates headwinds, the pipeline's fragmented status and approval bottlenecks reduce risk of coordinated supply dumping that would compress occupancy or rents materially over the next 18 months.

AI analysis · Updated 27 days ago
🏗️ 49 permits within 3 mi
46% 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
1.6 mi 3108 SOUTH BLVD New 5 unit multi-family dwelling. Previous permit number:... Revisions Required Feb 20, 2025
1.7 mi 3000 SOUTH BLVD CONSTRUCTION OF NEW TWO STORY STUDIO APARTMENTS Revisions Required Jan 21, 2025
1.8 mi 3501 ASH LN New 293 units apartment complex with wrapping 5 story par... Revisions Required Aug 05, 2023
1.9 mi 4918 EAST SIDE AVE New construction of 5-unit townhome building Application About to Expire Jun 28, 2024
2.0 mi 4618 COLUMBIA AVE Multifamily-2 New Duplex Application About to Expire Dec 16, 2021
2.1 mi 2522 MERLIN ST NEW CONSTRUCCION MULTIFAMILY Additional Info Required Mar 09, 2026
2.2 mi 2376 LONGHORN ST Build 4 new residential townhomes with shared walls. Inspection Phase Sep 20, 2024
2.2 mi 2402 HIGHLAND RD Commercial - Multifamily New Construction of 4 building, ... Payment Due Feb 07, 2025
2.2 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
2.4 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
2.6 mi 7207 GASTON AVE QTEAM MEETING 3.19.2026 (ALL DAY) - Connecticut at White ... Payment Due Feb 20, 2026
2.6 mi 2095 S HARWOOD ST THE PROJECT CONSISTS OF NEW CONSTRUCTION IMPROVEMENTS FOR... Payment Due Jul 18, 2023
2.6 mi 7207 GASTON AVE Phase 2 multi-family addition - Building 24 - 2 units – 1... Application About to Expire Feb 13, 2026
2.6 mi 7207 GASTON AVE QTEAM MEETING TBD Phase 2 multi-family addition - Buildin... Application About to Expire Feb 13, 2026
2.6 mi 7207 GASTON AVE QTEAM MEETING TBD Phase 2 multi-family addition - Buildin... Application About to Expire Feb 13, 2026
2.6 mi 7207 GASTON AVE QTEAM MEETING TBD Phase 2 multi-family addition - Buildin... Application About to Expire Feb 13, 2026
2.6 mi 7207 GASTON AVE QTEAM MEETING TBD Phase 2 multi-family addition - Buildin... Application About to Expire Feb 13, 2026
2.6 mi 7207 GASTON AVE QTEAM MEETING TBD Phase 2 multi-family addition - Buildin... Application About to Expire Feb 13, 2026
2.6 mi 1000 N PEAK ST QTEAM 1000 N Peak. New Construction of 54-unit, 3-story M... Revisions Required May 15, 2025
2.6 mi 7207 GASTON AVE QTEAM MEETING TBD Phase 2 multi-family addition - Buildin... Application About to Expire Feb 13, 2026
2.6 mi 7207 GASTON AVE QTEAM MEETING TBD Phase 2 multi-family addition - Buildin... Application About to Expire Feb 13, 2026
2.6 mi 7207 GASTON AVE QTEAM MEETING TBD Phase 2 multi-family addition - Buildin... Application About to Expire Feb 13, 2026
2.6 mi 7207 GASTON AVE Phase 2 multi-family addition - Building 17 - 7 units – 4... Application About to Expire Feb 13, 2026
2.6 mi 7207 GASTON AVE Phase 2 multi-family addition - Building 7 - 6 units - 33... 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 2705 CLEVELAND ST The 2705 Cleveland project is a multi-unit urban infill r... Payment Due Dec 22, 2025
2.7 mi 1255 ANNEX AVE QTEAM MEETING 1.8.26 (1:30 PM) New Construction - Multifa... Inspection Phase Nov 24, 2025
2.7 mi 2220 S ERVAY ST NEW GROUND UP MULTIFAMILY DWELLING, FIVE-STORY WITH 315 A... Payment Due Feb 12, 2025
2.7 mi 2829 GOULD ST The proposed work includes the construction of three-stor... Revisions Required Jun 26, 2025
2.7 mi 720 S GOOD LATIMER EXPY Q Team Review New construction of a 21 level residential ... Plan Review Jan 31, 2023
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 4918 BRYAN ST New construction MFD, 7 dwelling units, 4918 Bryan Inspection Phase Jun 02, 2023
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 5705 LIVE OAK ST New Construction Multifamily-5705 Live Oak Inspection Phase Jul 24, 2024
2.8 mi 2708 PARNELL ST QTEAM MEETING TBD New Construction of 21 units of multifa... Payment Due Feb 18, 2026
2.9 mi 6235 ORAM ST QTEAM MEETING 1.29.2026 (9AM) 40 unit, 4 story apartment ... Plan Review Jan 12, 2026
2.9 mi 6001 LEWIS ST Commercial New - Multifamily Inspection Phase Feb 08, 2024
2.9 mi 4475 SCURRY ST New Construction of 18 unit Multifamily. Inspection Phase Oct 11, 2024
2.9 mi 6151 ORAM ST Construction of New Multifamily Units Permit About to Expire Dec 23, 2024
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 5601 BRYAN PKWY QTEAM MEETING 9.3.2025 AM To build 5 unit condos - Total ... Inspection Phase Jun 30, 2025
3.0 mi 4405 SCURRY ST Q-Team 4405 Scurry for a New, Commercial Multifamily deve... Revisions Required Nov 20, 2024
3.0 mi 4320 SCURRY ST Q Team for East Village II New Construction for 3 buildin... Inspection Phase May 19, 2022
3.0 mi 4315 SCURRY ST Q Team review for East Village New Construction for 15 -... Inspection Phase May 04, 2022
3.0 mi 5946 LEWIS ST Building 5 condos -3 story. Revisions Required Aug 15, 2025
3.0 mi 6027 LA VISTA DR Construct 5 Plex WOOD FRAMESTUCCO/SIDINGCONDOS WITH ATTAC... Revisions Required Sep 19, 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.
5.5%
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
$159,693
Rent/SF
$2.01/sf
Financial Estimates Notes

No notes yet

Property Summary

DHA – Dallas Garden Apartment

This 106-unit, 2-story garden-style property built in 2007 comprises 117.7K SF of brick exterior construction (wood frame) classified as Good quality and condition. The 50 walk score reflects suburban positioning typical of Dallas multifamily stock. Parking type, amenity detail, utilities, and pet policy are not specified in available data, limiting deeper operational analysis.

AI analysis · Updated 27 days ago

Property Details

Account #
004485000A0030000
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
117,720 SF
Net Leasable Area
117,720 SF
Neighborhood
UNASSIGNED
Place ID
ChIJK1m19ymjToYR8Jpe5qDiAT4
Business Status
Operational
Enriched
2 months ago

Owner Information

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

No notes yet

Rental Notes

No notes yet

Demographics

Affordability risk in the immediate submarket; broader ring offers stronger demand depth. The 1-mile radius shows acute stress: median household income of $36.9K paired with a 31.4% affordability ratio signals renters are cost-burdened, particularly the 38.1% earning under $25K. However, the 3-mile and 5-mile radii demonstrate materially higher income ($65.2K and $80.0K respectively) with healthier 22.7% and 22.1% ratios, indicating DHA likely draws tenants from the wider trade area rather than competing purely on affordability within its immediate neighborhood. Renter concentration remains elevated across all rings (56.0%–61.9%), supporting stable demand, but the 1-mile income distribution heavily skews low-income, whereas the 5-mile ring shows a more balanced mix with 22.1% earning $150K+—a signal that DHA's competitive set and tenant quality depend critically on location positioning within this heterogeneous geography.

AI analysis · Updated 27 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
98,030
Households
39,705
Avg Household Size
2.56
Median HH Income
$65,233
Median Home Value
$281,904
Median Rent
$1,234
% Renter Occupied
56.6%
Affordability
22.7% (rent/income)
Income Distribution
<$25k $150k+

5-Mile Radius

Population
337,430
Households
145,645
Avg Household Size
2.45
Median HH Income
$80,000
Median Home Value
$365,658
Median Rent
$1,473
% Renter Occupied
61.9%
Affordability
22.1% (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 History:

Current appraisal sits at $23.1M ($217.5K/unit) with zero YoY movement, suggesting market plateau after likely appreciation into 2024. Land represents 9.1% of total value ($2.1M), indicating minimal redevelopment optionality—the 2007-vintage asset is fully capitalized as-is. Single appraisal snapshot limits trend analysis, but flat pricing in a rising-rate environment warrants scrutiny on underwriting assumptions and comparable comps.

AI analysis · Updated 27 days ago
Year Total Value Change
2025 $23,055,000 +0.0%
Appraisal Notes

No notes yet

Google Reviews

Review data insufficient to support underwriting thesis. With only 3 reviews across a 106-unit property and no temporal rating trends (prior/recent 6-month averages unavailable), the perfect 5.0 rating carries minimal analytical weight—likely reflects self-selection bias rather than representative resident sentiment. The absence of detailed feedback and two-year gap between most recent reviews (2024-10 vs. 2022-08) prevents assessment of management quality, maintenance standards, or operational issues. Recommend supplementing with resident surveys, third-party scorecards (Apartments.com, ApartmentList), or lease compliance/turnover data before proceeding.

AI analysis · Updated 27 days ago

Rating Distribution

5★
3 (100%)
4★
0 (0%)
3★
0 (0%)
2★
0 (0%)
1★
0 (0%)

3 reviews total

Rating Trend

Reviews

Sherry Smith ★★★★★ Local Guide Nov 2024
Slate Stone ★★★★★ Local Guide Oct 2024

Great building with the community- community Development

John James ★★★★★ Local Guide Aug 2022 👍 2

Great service

Reviews Notes

No notes yet

Data Sources

Apify Google Places (Scraper)
Last updated: Feb 26, 2026 9 fields
Sources Notes

No notes yet