3 SPRINGS APTS (TDHCA #18614)

4520 AMBASSADOR WAY, BALCH SPRINGS, TX, 75180

APARTMENT (BRICK EXTERIOR) Mid-Rise 221 units Built 2019 4 stories ★ 3.8 (160 reviews) 🚶 7 Car-Dependent 🚲 34 Somewhat Bikeable

$20,950,000

2025 Appraised Value

↑ 15.1% from prior year

3 SPRINGS APTS – INVESTMENT OVERVIEW

Critical Issue: The 98.9% LTV against a 15.1% YoY appraisal jump signals potential overfinancing or recent valuation inflation that must be reconciled before proceeding. The property's $20.95M appraisal sits atop $20.7M HUD debt originated in 2018 at near-full value, yet recent Google reviews document systematic operational failures (payment processing errors, maintenance backlogs) that suggest NOI underperformance—directly contradicting the appraisal trajectory. The submarket's sharp affordability deterioration beyond 1 mile (20.7% to 23.7% rent-to-income) and zero pipeline supply provide occupancy insulation, but the property's Car-Dependent location (Walk Score 7) and income-restricted targeting limit upside capture versus Dallas's trend toward transit-adjacent assets. Management remediation is evident (4.3 to 4.7 rating in 6 months), but 22.5% one-star reviews clustered around legacy dysfunction and the incomplete photo set ($6.7M estimated NOI; missing unit-level data) prevent confident value validation.

Recommendation: Watch-list pending appraisal and operational deep-dive. Request 24-month rent rolls, maintenance backlog audit, and comparable market appraisals to confirm whether the 15.1% appreciation reflects genuine stabilization or inflated underwriting tied to the TDHCA financing structure.

AI overview · Updated 11 days ago
Abstract Notes

No notes yet

Comfortable, Modern, & Affordable Living

3 Springs Apartments is a tax credit community with TDHCA and Tax Exempt Bond Financing through Tarrant County Housing Finance Corporation. The community offers apartment homes at reduced rental rates tied to household income. With modern interiors and fantastic community amenities, 3 Springs offers residents a convenient and comfortable living space. Income-restricted affordable apartments in Balch Springs, TX with 1, 2, and 3-bedroom options located 20 minutes from downtown

Limited Photo Sample Constrains Assessment. Only two photos analyzed (pool and laundry) provide insufficient coverage of unit interiors, exteriors, and common areas to establish finish consistency or renovation scope. The 2019 construction date contradicts the estimated 2015 renovation year flagged in observations—likely a data error requiring clarification.

The pool amenity shows well-maintained concrete decking and organized lounge furniture suggesting adequate upkeep, but without kitchen/bath imagery, finishes cannot be assessed against Class B+ standards typical for 2019 delivery. Request additional unit and facade photography to evaluate value-add potential and class positioning.

AI analysis · Updated 21 days ago

/

AI Analysis

Severe walkability constraints limit tenant appeal and operational upside. With a Walk Score of 7 (Car-Dependent) and absent transit infrastructure, 3 Springs Apts requires tenants to own vehicles—a friction point for younger renters and cost-conscious households increasingly seeking transit-adjacent locations. The Bike Score of 34 offers minimal alternative mobility. Location profile misaligns with Dallas multifamily trends toward urban-adjacent and mixed-use development; without disclosed rent data, the valuation likely reflects these locational constraints, making yield dependent on anchoring to auto-reliant, lower-income demographics with limited upside optionality.

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

No notes yet

Construction Pipeline & Supply Risk

Zero competing supply in the immediate pipeline (0.0% of existing inventory) eliminates near-term occupancy pressure, a material positive given the submarket's deteriorating vacancy trend. The absence of new deliveries insulates 3 Springs from the typical 12–24 month pre-lease cannibalization period, allowing pricing power to compound if market fundamentals stabilize. However, lack of competing supply also suggests limited upside from undersupply dynamics—the deteriorating trend likely reflects demand weakness rather than constrained inventory.

AI analysis · Updated 21 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
$6,665,181
Sale $/Unit
$30,159
Value YoY
+15.1%
Implied Cap Rate
Est. Cap Rate

Operating Income

Gross Potential Rent
Est. Vacancy
Submarket Vac.
4.8%
Eff. Gross Income
OpEx Ratio
50%
Est. NOI
NOI/Unit

Debt & Taxes

Taxes/Unit
$2,370/yr
Est. DSCR

Based on most recent loan: $5,532,100 (Sep 2018, hud_fha) @ 4.02%

Submarket Benchmarks

📊

Computed from nearby properties within 3 miles of similar vintage

Submarket Cap Rate
Price/Unit Benchmark
$94,619
Property: $30,159 (↓68%)
Rent/SF
$1.17/sf
Financial Estimates Notes

No notes yet

Property Summary

3 Springs Apts is a 221-unit, tax-credit-financed property built in 2019 with a wood-frame construction and brick exterior, rated in excellent condition across its 234.5K SF four-story mid-rise. The mix includes 1, 2, and 3-bedroom units targeting income-restricted households, with finishes anchored by plank-style flooring, walk-in closets, and full kitchen appliances, supported by fitness, pool, and community amenities. Located in Balch Springs with a 3.8 Google rating, the property sits approximately 20 minutes from downtown Dallas in a low-walkability area (Walk Score 7). Utility payment structure and parking configuration are not specified in available data.

AI analysis · Updated 21 days ago

Property Details

Account #
120195000A0010000
Market
Dallas County, TX
Building Class
APARTMENT (BRICK EXTERIOR)
Building Style
Mid-Rise
Construction
D-WOOD FRAME
Quality
GOOD
Condition
EXCELLENT
Stories
4
Gross Building Area
234,459 SF
Net Leasable Area
234,459 SF
Neighborhood
UNASSIGNED
Last Sale
December 15, 2017
Place ID
ChIJW570v1q7ToYR70BoHZSTA-E
Business Status
Operational
Enriched
about 2 months ago

Owner Information

Owner
LDG SPRINGS APARTMENTS LP
Mailing Address
LOUISVILLE, KENTUCKY 402021935
Property Notes

No notes yet

Rental Performance

Submarket Rent Growth
📊 Nearby properties
Vacancy Trend
Deteriorating
📊 RentCast zip-level data
Submarket Rent/SF
$1.17/sf
📊 Nearby properties

Available Units Over Time

Latest Scrape (Mar 25, 2026)

Available
0 units

Fees

Application: Admin: Pet Deposit: Pet Rent Monthly:

Concession Details

  • Limited Time Only: Select Floor Plans $999
🏠 0 active listings | Trend: No data
Unit Beds Baths Sqft Rent Status Listed Days
BR $918 Inactive Jan 25 196
Rental Notes

No notes yet

Demographics

Key Takeaway: Affordability deteriorates sharply beyond the immediate 1-mile radius, signaling this property operates in a supply-constrained urban pocket with limited workforce housing competition.

The 1-mile radius shows a tight affordability ratio of 20.7% against median household income of $72.4K—supportive for market-rate multifamily—but this advantage erodes significantly at 3 miles (21.6%) and critically at 5 miles (23.7%), indicating rent levels outpace broader area incomes. Renter concentration climbs from 22.9% (1-mile) to 33.4% (5-mile), confirming the property anchors a renter-heavy submarket; however, the 1-mile income distribution skews middle-class (29.0% earn $50–75K) rather than affluent, suggesting this is workforce housing with limited upscale competition nearby. The income profile flattens significantly at 5 miles—where 15.9% earn under $25K versus 7.0% at 1-mile—indicating the property's pricing power depends on retaining higher-earning residents in its immediate trade area before competition intensifies outward.

AI analysis · Updated 21 days ago

1-Mile Radius

Population
5,350
Households
1,406
Avg Household Size
3.73
Median HH Income
$72,437
Median Home Value
$232,700
Median Rent
$1,252
% Renter Occupied
22.9%
Affordability
20.7% (rent/income)
Income Distribution
<$25k $150k+

3-Mile Radius

Population
77,061
Households
22,994
Avg Household Size
3.37
Median HH Income
$64,933
Median Home Value
$185,177
Median Rent
$1,170
% Renter Occupied
29.8%
Affordability
21.6% (rent/income)
Income Distribution
<$25k $150k+

5-Mile Radius

Population
214,039
Households
64,425
Avg Household Size
3.35
Median HH Income
$64,911
Median Home Value
$186,611
Median Rent
$1,283
% Renter Occupied
33.4%
Affordability
23.7% (rent/income)
Income Distribution
<$25k $150k+

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

Demographics Notes

No notes yet

Unit Mix Notes

No notes yet

Amenities Notes

No notes yet

Appraisal History

Appraisal History & Value Trend

3 Springs Apts posted a 15.1% year-over-year appreciation to $20.95M, or $94.8K per unit—a sharp gain that likely reflects Dallas multifamily market strength and potential occupancy or operational improvements since 2024. Land represents only 8.1% of total value ($1.69M), limiting redevelopment optionality; the 92% improvement ratio is typical for a 2019 vintage asset and suggests value is locked in the stabilized operating platform rather than land upside. Without historical appraisals prior to 2025, we cannot assess whether this 15.1% jump is an outlier rebound or sustained momentum, though the magnitude warrants verification against comparable rent growth and cap rate compression in the Dallas market.

AI analysis · Updated 21 days ago
Year Total Value Change
2025 $20,950,000 +15.1%
Appraisal Notes

No notes yet

Google Reviews

3 Springs shows strong recent operational momentum offset by historical management failures that persist in the review base. The 4.4-point swing from 4.3 to 4.7 over the past six months reflects genuine improvement, likely driven by resident services initiatives (community events, food assistance programs, named staff recognition). However, the 36 one-star reviews represent 22.5% of all ratings and cluster around payment processing errors and maintenance complaints—issues that suggest prior systemic dysfunction in leasing/accounting and property upkeep. The stark bifurcation between 5-star testimonials (58.1% of reviews) praising staff responsiveness and isolated 1-star reports of threatened evictions despite proof of payment signals uneven management quality or incomplete remediation of legacy issues. For investment thesis validation, management turnover and operational audits (particularly accounts receivable procedures and maintenance backlog) warrant deeper diligence before relying on the positive trend.

AI analysis · Updated 11 days ago

Rating Distribution

5★
93 (61%)
4★
12 (8%)
3★
8 (5%)
2★
3 (2%)
1★
36 (24%)

152 reviews total

Rating Trend

Reviews

Audrey Renee Pearson ★★★★★ Feb 2026

Thank you Ms Arnelia for assisting me I’m very appreciative of your support.

Owner response · Feb 2026

Audrey, thank you for recognizing Arnelia for her supportive service! We strive to provide excellent customer service, so we are glad this was your experience. Please let us know if there is anything we can help you with in the future.

Lewis Johnson ★★★★★ Feb 2026

3 Springs Apartments are very nice. The mangers are extremely professional. Also respectful of the tenants. They do an amazing job on making sure. That your taken care of. The grouds keepers keep the apartment looking really good. The maintenance crew is exceptional. I love my stay here. And would advise anyone looking for an apartment. To try 3 Springs Apartments.

Owner response · Feb 2026

Thank you

jay man ★☆☆☆☆ Jan 2026

Absolutely the worst place to live. Management threatened to evict us multiple times for not paying rent even though we paid and showed proof of payment. Everywhere in the apartment is dirty elevator never work anytime you talk to someone in the office they always have a attitude and nothing ever gets resolved, Alicia will never give corporates number or any information to get in contact with anyone from corporate. Kids and roaches running everywhere, maintenance never shows up to fix work orders, there is pest control that comes once every 2 years even though the apartment is infested with roaches.

Owner response · Jan 2026

Thank you for review. How ever we don't have you listed as a tenant; we are very sorry you didn't find us 5-star worthy please stop by the office and speak with management for further discussion.

T Smith ★★★★★ Dec 2025

Thank 3 Springs for everything you do for the community my son loves to come to the community room he enjoys playing games with the other kids and having a snack or two thanks for for the Christmas toy drive and thanks for the food pantry which is great ideas Happy New Year's

Owner response · Jan 2026

Thank you

tamira Smith ★★★★★ Dec 2025

3 Springs Apartment has amazing offices staff and great community I love the activities they do in the community room my son just come in play the games and have snacks or two or talk to other kids great resources and also food pantry which is a great idea what if you can't get to the store or what if you can't afford it they got you cover Thank you 3 Springs Happy New Year's

Owner response · Nov 2025

Tamira, it is great to know that you and your son are enjoying everything we have to offer here! Happy New Year to you as well.

Showing 5 of 152 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