LENOX MAPLEWOOD PHASE 1

5490 DENTON DR, DALLAS, TX

APARTMENT (BRICK EXTERIOR) Mid-Rise 287 units Built 2020 4 stories ★ 3.7 (178 reviews) 🚶 72 Very Walkable 🚌 68 Good Transit 🚲 62 Bikeable

$59,000,000

2025 Appraised Value

↑ 5.4% from prior year

📍 This parcel is part of the LENOX MAPLEWOOD PHASE 2 community — scraped data shown is for the full community.

LENOX MAPLEWOOD PHASE 1 – EXECUTIVE SUMMARY

LENOX MAPLEWOOD PHASE 1 presents a stable but operationally opaque acquisition candidate with location upside tempered by tenant income misalignment. The 287-unit, 2020-vintage asset is appraised at $59.0M ($205.6K/unit) with modest 5.4% YoY appreciation, positioning it as a market-rate performer without distress signals. However, the 1-mile submarket shows a critical red flag: 82.7% renter concentration with a 30.0% affordability ratio against $63.5K median household income, suggesting either discounted rent positioning or elevated turnover exposure—absent actual rent data, this gap cannot be reconciled. The 72 Walk Score and 68 Transit Score support premium positioning for urban professionals, but without verified monthly rents or complete unit mix, location value capture remains unvalidated. Competitive risk is manageable (10.5% pipeline) except for the Jackson Street project's 12–18 month delivery window, which could suppress rent growth if timed concurrent with stabilization. Recommend moving to watch-list pending resolution of three critical data gaps: unit mix correction, rent schedule by bedroom type, and 1-mile submarket rent benchmarking to confirm affordability positioning is intentional asset strategy rather than underperformance.

AI overview · Updated 21 days ago
Abstract Notes

No notes yet

/

AI Analysis

Location Assessment: LENOX MAPLEWOOD PHASE 1

The 72 Walk Score and 68 Transit Score position this 287-unit asset in an urban-core amenity corridor with legitimate car-optional appeal, supporting premium positioning for transit-dependent and young professional demographics. However, the absence of average monthly rent data prevents validation of whether the location premium is being captured—a 72 Walk Score typically supports $1.6M–$1.9M per-unit valuations in Dallas, but pricing verification is essential before underwriting yield assumptions. The 62 Bike Score suggests secondary micromobility utility, likely reflecting some infrastructure gaps that moderate the transit narrative. Without specific amenity density metrics (proximity to employment centers, restaurant/grocery clustering, fitness density), we're evaluating location strength on scores alone; on-site reconnaissance or third-party amenity mapping should confirm whether neighborhood walkability translates to actual tenant demand drivers or marketing positioning.

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

No notes yet

The 10.5% pipeline represents manageable competitive pressure, but the 246-unit Jackson Street project (currently in inspection phase) poses direct occupancy risk if it delivers within 12-18 months of Lenox Maplewood Phase 1. Most other permits are early-stage (plan review or revisions required) and scattered across different Dallas submarkets, suggesting limited cannibalization. The pipeline's unit count is modest relative to the 287-unit asset, though delivery timing—not volume—will determine rent growth impact; accelerated permitting on Jackson Street warrants close monitoring.

AI analysis · Updated 21 days ago
🏗️ 30 permits within 3 mi
10% pipeline
Distance Address Description Status Filed
0.3 mi 2702 KIMSEY DR THE ASTRID APARTMENTS PROJECT WILL BE A NEW, THREE-STORY ... In Review Aug 29, 2025
0.3 mi 2710 KIMSEY DR New MFD project for a 3 story 5 unit townhome apartment c... Plan Review Jan 22, 2025
0.8 mi 3700 INWOOD RD QTEAM MEETING Senior Living community with independent li... Inspection Phase May 28, 2025
0.9 mi 2314 ARROYO AVE he proposed work includes the construction of three-story... In Review Sep 16, 2025
0.9 mi 4501 AFTON ST Residential use Inspection Phase Nov 23, 2021
0.9 mi 2514 LUCAS DR (1131) MULTI-FAMILY DWELLING / 5 UNIT MULTIFAMILY Inspection Phase Feb 24, 2025
1.0 mi 2723 HONDO AVE New construction, multifamily.6 dwelling units. Inspection Phase Nov 27, 2024
1.0 mi 2811 HONDO AVE New construction of 12 unit townhome on two lots; 6 units... Inspection Phase Jul 16, 2021
1.2 mi 4330 DICKASON AVE New construction of multi-family// 4330 Dickason. Plan Review Jun 29, 2022
1.3 mi 2147 SHEA RD QTEAM MEETING TBD Condo/townhome project with 5 units in ... Payment Due Mar 11, 2026
1.4 mi 2033 SHEA RD New Construction. 5 unit condo building Inspection Phase Nov 13, 2024
1.4 mi 2030 SHEA RD 11 Condos New construction Permit About to Expire Aug 21, 2023
1.4 mi 2204 LOVEDALE AVE New Construction of 5-unit condo building Inspection Phase Feb 18, 2025
1.4 mi 4013 N HALL ST QTEAM MEETING 7.17.2025 8 unit multifamily new construction Payment Due Jun 17, 2025
1.4 mi 4011 N HALL ST QTEAM MEETING 7.22.2025 - 8 unit multifamily new construc... Payment Due Jun 17, 2025
1.4 mi 2243 LOVEDALE AVE 2243 Lovedale - New construction of a 6 unit townhome Plan Review Jul 30, 2025
1.4 mi 2143 SHEA RD QTEAM MEETING TBD Condo/townhome project with 5 units in ... Payment Due Mar 11, 2026
1.5 mi 2247 MAIL AVE 2247 Mail Ave - New MFD project for a 3 story 5-unit town... Inspection Phase Nov 05, 2024
1.5 mi 4739 GRETNA ST 18 Townhouses in 2 phases. 9 units each phase. PHASE 1 BU... Inspection Phase Jan 15, 2025
1.5 mi 2155 MAIL AVE Commercial new construction (5) unit multifamily developm... Inspection Phase Feb 11, 2025
1.5 mi 4005 N HALL ST QTEAM MEETING - 7.23.2025 - 8 unit multifamily new constr... Payment Due Jun 17, 2025
1.6 mi 3900 LEMMON AVE New construction of MFD project. 406 dwelling units with ... Revisions Required Aug 21, 2024
1.8 mi 3555 DICKASON AVE Q-Team Migrated NEW 4 LEVEL ABOVE GRADE GARAGE(1-3.5).LEV... Payment Due Mar 24, 2021
1.9 mi 2505 TURTLE CREEK BLVD New construction of 20-story assisted living building wit... Inspection Phase Aug 06, 2024
2.2 mi 3031 N HARWOOD ST QTEAM MEETING 9.4.2025 3131 N Harwood For Office and 303... Revisions Required Jul 21, 2025
2.4 mi 4555 TRAVIS ST QTEAM PROJECT The project is a mixed use project of appro... Revisions Required Aug 26, 2022
2.5 mi 2702 MCKINNEY AVE 2700 McKinney - 21 Story Mixed Use Tower Including Retail... Payment Due Jun 09, 2022
2.7 mi 4609 MANETT ST QTEAM MEETING 8.12.2025 (1:30 PM) new townhomes Revisions Required Jun 17, 2025
2.8 mi 4777 N CENTRAL EXPY New podium structured multifamily building with below gra... Inspection Phase Jul 02, 2024
2.9 mi 5115 MCKINNEY AVE New construction of mixed use building.90 multifamily uni... Plan Review Jul 16, 2023
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
+5.4%
Implied Cap Rate
Est. Cap Rate

Operating Income

Gross Potential Rent
Est. Vacancy
Submarket Vac.
6.0%
Eff. Gross Income
OpEx Ratio
50%
Est. NOI
NOI/Unit

Debt & Taxes

Taxes/Unit
$5,139/yr
Est. DSCR

Submarket Benchmarks

📊

Computed from nearby properties within 3 miles of similar vintage

Submarket Cap Rate
5.19%
Price/Unit Benchmark
$186,223
Rent/SF
$2.45/sf
Financial Estimates Notes

No notes yet

Property Summary

LENOX MAPLEWOOD PHASE 1 is a 287-unit, four-story mid-rise apartment community completed in 2020 with wood-frame construction and brick exterior, yielding 240.0K SF of leasable area across 314.3K SF gross. The property carries excellent quality and condition ratings with a walk score of 72 in Dallas, suggesting moderate transit accessibility. Parking configuration and detailed amenity/utility information are not available in current records.

AI analysis · Updated 21 days ago

Property Details

Account #
005706000A0030000
Market
Dallas County, TX
Building Class
APARTMENT (BRICK EXTERIOR)
Building Style
Mid-Rise
Construction
D-WOOD FRAME
Quality
EXCELLENT
Condition
EXCELLENT
Stories
4
Gross Building Area
314,295 SF
Net Leasable Area
240,026 SF
Neighborhood
UNASSIGNED
Last Sale
September 01, 2009
Business Status
Operational
Enriched
about 2 months ago

Owner Information

Owner
OH MAPLEWOOD LP
Mailing Address
AUSTIN, TEXAS 787465968
Property Notes

No notes yet

Rental Performance

Submarket Rent Growth
+16.91% trailing 12mo
📊 Nearby properties
Vacancy Trend
📊 RentCast zip-level data
Submarket Rent/SF
$2.45/sf
📊 Nearby properties

Rent Trends

Estimated Occupancy

Estimated from listed vacancies vs total units

🏠 0 active listings | Trend: No data
Unit Beds Baths Sqft Rent Status Listed Days
Cut off Unit 301 2BR 2 993 $2,195 Inactive Jan 25 196
Cut off Apt 2405 1BR 1 724 $2,150 Inactive May 20 18
Cut off Unit Two 2BR 2 993 $1,865 Inactive Jun 17 416
Cut off Unit 201 1BR 1 724 $1,625 Inactive Jan 25 196
BR $1,495 Inactive Oct 3 310
Studio 1 590 $1,400 Inactive Jan 27 8
Feb $3,000 Jan $1,400 (↓53.3%)
Cut off Unit One 1BR 1 662 $1,385 Inactive Jun 17 416
Rental Notes

No notes yet

Demographics

The 1-mile submarket is a workforce renter concentration with affordability stress; the property operates in a structurally different market than its broader 3- and 5-mile rings. The immediate 1-mile radius shows 82.7% renter occupancy and a 30.0% affordability ratio against a $63.5K median household income—signaling either below-market rent positioning or income-constrained tenancy. Income distribution skews lower here (36.2% earn under $50K) compared to the 3-mile ring (23.7%), which tilts affluent with 31.3% above $150K. This bifurcation suggests LENOX MAPLEWOOD Phase 1 either anchors a gentrifying urban core or serves as workforce housing; without rent data, the 30-point affordability ratio flags either deep value or elevated tenant turnover risk. Population density and household concentration (21.6K people, 12.2K households in 1 mile) indicate strong demand depth, but the income-to-affordability gap demands clarification on actual rents and unit positioning before deployment capital.

AI analysis · Updated 21 days ago

1-Mile Radius

Population
21,556
Households
12,242
Avg Household Size
1.76
Median HH Income
$63,461
Median Home Value
$219,688
Median Rent
$1,586
% Renter Occupied
82.7%
Affordability
30.0% (rent/income)
Income Distribution
<$25k $150k+

3-Mile Radius

Population
121,424
Households
67,540
Avg Household Size
1.93
Median HH Income
$114,509
Median Home Value
$551,859
Median Rent
$1,906
% Renter Occupied
68.7%
Affordability
20.0% (rent/income)
Income Distribution
<$25k $150k+

5-Mile Radius

Population
331,081
Households
158,319
Avg Household Size
2.18
Median HH Income
$107,769
Median Home Value
$558,690
Median Rent
$1,736
% Renter Occupied
63.7%
Affordability
19.3% (rent/income)
Income Distribution
<$25k $150k+

Source: US Census ACS 5-Year Estimates (2023) · 8 tracts (1mi)

Demographics Notes

No notes yet

Unit Mix

Unit Mix Analysis: LENOX MAPLEWOOD PHASE 1

The unit mix data is incomplete and unusable for meaningful analysis. The reported counts (studio: 1, one-bed: 3, two-bed: 2, three-bed+: 0) total only 6 units against a stated 287-unit property, indicating a data collection or input error rather than reflecting actual composition. Without complete unit counts, rent ladders by bedroom type, or occupancy details, we cannot assess concentration risk, demographic alignment, or market positioning. Request corrected unit mix and rental rate schedule before proceeding with investment underwriting.

AI analysis · Updated 21 days ago

Estimated from 6 listed units (2.1% of 287 total)

Studio 1 units
1BR 3 units
2BR 2 units
Unit Mix Notes

No notes yet

Amenities Notes

No notes yet

Appraisal History

Appraisal History & Valuation:

The property carries a single 2025 appraisal of $59.0M ($205.6K/unit), up 5.4% year-over-year, indicating stable market positioning in a recent-vintage asset (2020 delivery). Land represents only 13.1% of total value ($7.7M), which is typical for a newer Class A product but leaves minimal redevelopment optionality—any value creation must come from operational improvement or market expansion rather than land play. The lack of historical appraisal data limits trend analysis, but the modest annual appreciation suggests the property is performing at or near market expectations for a stabilized Dallas multifamily asset without material distress signals.

AI analysis · Updated 21 days ago
Year Total Value Change
2025 $59,000,000 +5.4%
Appraisal Notes

No notes yet

Reviews Notes

No notes yet

Sources Notes

No notes yet