411 BROADWAY AVE, DALLAS, TX, 75212
$55,000,000
2025 Appraised Value
↓ 0.6% from prior year
Trinity Groves II presents a stabilized Class B+ asset trading at a modest premium (3.8% per-unit) into softening Dallas fundamentals, with the primary risk concentrated in near-term supply absorption and rent sustainability rather than operational distress. The property's 4.87% cap rate sits 30bp tight to submarket, supported by lean 50% opex and $9,041 NOI per unit, but rental discounting (11–12% below comps for 1- and 2-beds) and a deteriorating -33% YoY submarket vacancy trend suggest the premium pricing may not hold if new pipeline (51 units, 17.2% of base) completes into softening demand over the next 12–18 months. Demographic strength is real but geographically narrow—the 1-mile radius concentrates affluent renters (67.2% renter-occupied, $68.6K median HHI) with material income bifurcation, yet this advantage dissipates significantly at 3- and 5-mile distances, indicating urban-core dependency rather than suburban resilience. The car-dependent Walk Score of 52 misaligns with the $1.5K monthly rent profile and limits competitive moat in a market where comparable pricing correlates with transit access or downtown adjacency. Watch-list only—the property is competently operated and well-maintained, but current valuation leaves insufficient margin of safety given near-term supply headwinds and submarket contraction; revisit only if cap rates reset upward or pipeline permits stall through 2026.
No notes yet
Offering a Luxurious Retreat
At Cypress at Trinity Groves, indulge in a lavish lifestyle enhanced by an array of unparalleled amenities designed to elevate every aspect of your daily routine. Immerse yourself in relaxation with our resort-style swimming pools and outdoor courtyards, perfect for soaking up the Texas sun in style. Stay active and energized at our state-of-the-art fitness centers equipped with top-of-the-line cardio and strength training equipment. Unwind with friends and neighbors in one of our rooftop sky lounges, or enjoy a game night in our entertainment lounge. For those who work from home, take advantage of our sophisticated co-working spaces with high-speed internet access. From our meticulously landscaped outdoor spaces to our pet-friendly amenities, including spacious dog parks, Cypress at Trinity Groves offers a luxurious retreat where every need is catered to with unparalleled attention to detail.
Interior Finishes & Renovation Status
Trinity Groves II displays consistent mid-to-upper-mid-range finishes across 296 units, with 77% of photographed spaces rated excellent condition. Kitchens predominantly feature white shaker cabinetry, quartz countertops (primarily white with gray veining), and stainless steel appliances in the Samsung/LG tier—positioning the property squarely in the 2015-2020 renovation window. The uniformity of white painted shaker cabinets and subway tile backsplashes across five kitchen photos suggests a full building-wide renovation rather than spot upgrades, eliminating meaningful unit-level value-add opportunity.
Class Positioning & Amenity Quality
The 2018 construction date combined with fresh paint (26/31 rooms), modern lighting (mixed/recessed), and premium amenity spacing (resort pool, high-end fitness center with floor-to-ceiling glass, rooftop lounge with Dallas skyline views, pet park) positions this as high-end Class B, nearly B+. Amenity quality exceeds typical value-add targets—the rooftop lounges and fitness finishes suggest recent capital deployment, limiting incremental upgrade ROI. Minor variance in bathroom finishes (one builder-grade pedestal sink against modern double vanities) indicates selective original-construction holdouts, but insufficient scale to drive renovation economics.
/ ·
This photo was not identified as property-related.
No AI analysis available for this photo.
No notes yet
Trinity Groves II's car-dependent location undermines its rent positioning. With a Walk Score of 52 and Transit Score of 47, the property is fundamentally car-reliant despite the 59 Bike Score—a profile misaligned with $1.5M average monthly rent that typically commands walkable urban cores or transit-proximate submarkets. The "Somewhat Walkable" designation signals limited daily-use amenities within pedestrian distance, forcing resident reliance on vehicles and reducing competitive advantage in a Dallas market where comparable rents correlate with either downtown proximity or stronger neighborhood walkability. This location trade-off suggests either below-market rent for the asset class or targeting value-conscious renters willing to accept car dependency.
No notes yet
Pipeline supply poses moderate near-term headwind. The 51-unit pipeline represents 17.2% of Trinity Groves II's 296-unit base, which is material but not catastrophic; however, permit data reveals significant execution risk—most filings are in early stages (revisions required, document received, payment due) with filing dates stretching back to August 2025, suggesting delays. The deteriorating submarket vacancy trend amplifies concern: new supply arriving into softening demand will compress occupancy and limit rent growth until absorption stabilizes. Timing remains unclear given permit status fragmentation, but projects advancing through inspection phase (two permits filed September 2025) could deliver within 12–18 months.
| Distance | Address | Description | Status | Filed |
|---|---|---|---|---|
| 1.5 mi | 1111 N MADISON AVE | QTEAM MEETING 10.22.2025 New construction of a 4 unit condo | Inspection Phase | Aug 18, 2025 |
| 1.7 mi | 909 E COLORADO BLVD | New construction multifamily. | Inspection Phase | Feb 04, 2025 |
| 1.7 mi | 3031 N HARWOOD ST | QTEAM MEETING 9.4.2025 3131 N Harwood For Office and 303... | Revisions Required | Jul 21, 2025 |
| 1.8 mi | 701 N LANCASTER AVE | New construction 16 condos | Payment Due | Oct 25, 2023 |
| 1.9 mi | 719 N ZANG BLVD | New Construction multi family apartment | Inspection Phase | Apr 11, 2023 |
| 2.0 mi | 400 N LANCASTER AVE | New construction of 16 unit multifamily. | Inspection Phase | Jan 28, 2025 |
| 2.1 mi | 4739 GRETNA ST | 18 Townhouses in 2 phases. 9 units each phase. PHASE 1 BU... | Inspection Phase | Jan 15, 2025 |
| 2.1 mi | 2505 TURTLE CREEK BLVD | New construction of 20-story assisted living building wit... | Inspection Phase | Aug 06, 2024 |
| 2.1 mi | 525 MELBA ST | QTEAM MEETING 8.4.2025 1:30PM To Build 5 (4 story) Condom... | Inspection Phase | Jun 23, 2025 |
| 2.1 mi | 312 N LANCASTER AVE | New Construction 16 Multifamily | Payment Due | Jan 19, 2023 |
| 2.1 mi | 111 W 8TH ST | A new construction of four units to include three single ... | Revisions Required | Sep 16, 2025 |
| 2.1 mi | 115 W 8TH ST | A new construction of four units to include three single ... | Revisions Required | Sep 16, 2025 |
| 2.1 mi | 117 W 8TH ST | A new construction of four units to include three single ... | Revisions Required | Sep 16, 2025 |
| 2.1 mi | 3500 W COLORADO BLVD | QTEAM Add carports to multi-family project | Inspection Phase | Sep 29, 2025 |
| 2.2 mi | 508 W 9TH ST | Multifamily Townhomes | Document Received | Mar 11, 2026 |
| 2.2 mi | 516 W 9TH ST | Multifamily Townhomes | Document Received | Mar 11, 2026 |
| 2.2 mi | 217 MELBA ST | Multifamily residential building with 99 units, 4 floors ... | Inspection Phase | Dec 02, 2024 |
| 2.2 mi | 416 W 9TH ST | New construction 8-unit townhomes | Revisions Required | Oct 07, 2024 |
| 2.2 mi | 4501 AFTON ST | Residential use | Inspection Phase | Nov 23, 2021 |
| 2.2 mi | 125 N ADAMS AVE | New Construction MF 9 condos | Inspection Phase | Jun 18, 2024 |
| 2.2 mi | 911 E 8TH ST | QTEAM MEETING 6.5.2025 - 20 unit new construction multifa... | Payment Due | May 16, 2025 |
| 2.2 mi | 504 W 9TH ST | New Construction of 9 condos | Inspection Phase | Jun 18, 2024 |
| 2.2 mi | 313 N BECKLEY AVE | QTeam Review, New Multifamily | Revisions Required | Jan 02, 2024 |
| 2.2 mi | 230 MELBA ST | NEW CONSTRUCTION IMPROVEMENTS FOR A (4) DWELLING UNIT, MU... | Inspection Phase | Jun 18, 2025 |
| 2.2 mi | 2702 MCKINNEY AVE | 2700 McKinney - 21 Story Mixed Use Tower Including Retail... | Payment Due | Jun 09, 2022 |
| 2.2 mi | 2013 JACKSON ST | ***Manual Recreation*** 1906051126*** - New Multifamily C... | Inspection Phase | Jul 10, 2025 |
| 2.3 mi | 419 W 10TH ST | QTEAM MEETING 11.6.2025 New Construction - multifamily -... | Inspection Phase | Sep 29, 2025 |
| 2.4 mi | 3555 DICKASON AVE | Q-Team Migrated NEW 4 LEVEL ABOVE GRADE GARAGE(1-3.5).LEV... | Payment Due | Mar 24, 2021 |
| 2.4 mi | 2514 LUCAS DR | (1131) MULTI-FAMILY DWELLING / 5 UNIT MULTIFAMILY | Inspection Phase | Feb 24, 2025 |
| 2.5 mi | 2723 HONDO AVE | New construction, multifamily.6 dwelling units. | Inspection Phase | Nov 27, 2024 |
| 2.5 mi | 510 W 10TH ST | QTEAM MEETING 6.4.2025 New construction of 24 unit multif... | Inspection Phase | May 12, 2025 |
| 2.5 mi | 2811 HONDO AVE | New construction of 12 unit townhome on two lots; 6 units... | Inspection Phase | Jul 16, 2021 |
| 2.5 mi | 2314 ARROYO AVE | he proposed work includes the construction of three-story... | In Review | Sep 16, 2025 |
| 2.6 mi | 713 W 12TH ST | NEW CONSTRUCTION, FOUR APARTMENTS TOTAL OF 1917 SQ. FT. | Revisions Required | Jun 18, 2024 |
| 2.6 mi | 1510 E 11TH ST | Mixed-use residential and retail project with 204 units a... | Inspection Phase | Sep 29, 2021 |
| 2.6 mi | 1405 SEEGAR ST | (7) four story townhomes. Site development including driv... | Revisions Required | Jun 12, 2025 |
| 2.6 mi | 4330 DICKASON AVE | New construction of multi-family// 4330 Dickason. | Plan Review | Jun 29, 2022 |
| 2.7 mi | 820 VIOLA ST | New construction of 26 DWU, 3 story multifamily developme... | Revisions Required | Mar 10, 2025 |
| 2.7 mi | 1900 S ERVAY ST | MANUAL CONVERSION: 1903061211 - EC, FS, FA, PL, ME, EL, G... | Inspection Phase | May 13, 2025 |
| 2.7 mi | 4013 N HALL ST | QTEAM MEETING 7.17.2025 8 unit multifamily new construction | Payment Due | Jun 17, 2025 |
| 2.7 mi | 4011 N HALL ST | QTEAM MEETING 7.22.2025 - 8 unit multifamily new construc... | Payment Due | Jun 17, 2025 |
| 2.7 mi | 4005 N HALL ST | QTEAM MEETING - 7.23.2025 - 8 unit multifamily new constr... | Payment Due | Jun 17, 2025 |
| 2.7 mi | 720 S GOOD LATIMER EXPY | Q Team Review New construction of a 21 level residential ... | Plan Review | Jan 31, 2023 |
| 2.8 mi | 1905 CORINTH ST | QTEAM MEETING 11.6.2025 (1:30 PM) Two four story multifam... | Revisions Required | Sep 19, 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 | 1919 S HARWOOD ST | QTEAM MEETING 1.29.2026 (1:30 PM) 4 story multifamily apa... | Revisions Required | Dec 29, 2025 |
| 2.8 mi | 3900 LEMMON AVE | New construction of MFD project. 406 dwelling units with ... | Revisions Required | Aug 21, 2024 |
| 2.9 mi | 3608 SAN JACINTO ST | New residential townhomes | Inspection Phase | May 26, 2022 |
| 2.9 mi | 2095 S HARWOOD ST | THE PROJECT CONSISTS OF NEW CONSTRUCTION IMPROVEMENTS FOR... | Payment Due | Jul 18, 2023 |
| 2.9 mi | 210 W SUFFOLK AVE | 4-UNIT TOWNHOUSE DEVELOPMENT WITH THE SAME DESIGN AND LAY... | Revisions Required | May 13, 2025 |
| 2.9 mi | 2220 S ERVAY ST | NEW GROUND UP MULTIFAMILY DWELLING, FIVE-STORY WITH 315 A... | Payment Due | Feb 12, 2025 |
No notes yet
No notes yet
Trinity Groves II trades at a 30bp discount to submarket cap rates (4.87% vs. 5.17%), positioning it as a stabilized, premium-priced asset rather than value-add. The $9,041 NOI per unit sits above typical Dallas Class A benchmarks (~$8,500–$8,800), reflecting the 2018 vintage and tight 1.0% vacancy. However, the 50.0% opex ratio is lean relative to stabilized comps (typically 52–55%), suggesting either operational efficiency or potential understatement of future CapEx reserves. At an implied $55.0M valuation, the property trades at $185.8K per unit versus $179.0K submarket average—a 3.8% premium that the superior NOI per unit only partially justifies, signaling market is pricing in below-trend expense inflation or refinance arbitrage rather than fundamental outperformance.
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
Trinity Groves II is a 296-unit, six-story podium-style apartment community completed in 2018 with brick exterior and wood-frame construction, totaling 238.5K SF of net leasable area. The property is rated excellent condition with resort-oriented amenities including two pools, rooftop lounges, fitness centers, and dog parks, indicating a lifestyle-focused positioning. Parking type is unspecified in available data. Located in Dallas with a walk score of 52 (car-dependent), the property is pet-friendly with no disclosed utility inclusions in rent.
No notes yet
Trinity Groves II is pricing 12.2% below submarket for 1-bedrooms ($1,301 vs. $1,759 benchmark) and 11.6% below for 2-bedrooms ($2,036 vs. $2,304), signaling either asset-level weakness or a value-add repositioning strategy. Availability data is sparse and inconsistent (15 units available on one 3/25 snapshot, zero on duplicate timestamps), but 3 active listings against 296 units suggests tight occupancy; recent lease comps show strong pricing on a 2-bed at $2,558, implying upside if the property can stabilize unit mix. The submarket is contracting at -33.0% YoY, so the property's discount to comps may reflect broader Dallas multifamily softness rather than property-specific distress.
Estimated from listed vacancies vs total units
Min/avg/max asking rents from property website
| Unit | Beds | Baths | Sqft | Rent | Status | Listed | Days |
|---|---|---|---|---|---|---|---|
| 2BR | 2 | 1,051 | $2,036 | Active | Mar 25 | — | |
|
Mar $2,558
|
|||||||
| 1BR | 1 | 604 | $1,301 | Active | Mar 25 | — | |
|
Mar $1,377
|
|||||||
| Studio | 1 | 507 | $1,229 | Active | Mar 25 | — | |
|
Mar $1,169
|
|||||||
No notes yet
TRINITY GROVES II demonstrates strong affordability positioning within a deep renter market, though income distribution skews toward affluent renters at scale. The 1-mile submarket supports $1,522/month rents at a 26.3% affordability ratio against $68.6K median HHI, but the property sits in an unusually concentrated renter environment (67.2%) that thins meaningfully to 61.4% at 5-mile radius—signaling urban-core dependency rather than suburban-ring stability. Income distribution reveals a bifurcated market: the immediate 1-mile radius concentrates 20.9% of households in the $100K–$150K band with only 11.2% sub-$25K, while the 3- and 5-mile radiuses push affluent households ($150K+) to 23.4% and 21.7% respectively, indicating this location attracts above-median earners rather than workforce renters. The 3-mile to 5-mile expansion shows minimal HHI growth ($77.6K to $79.0K) despite a 5.2x population increase, suggesting limited income concentration beyond the immediate submarket and potential demand saturation in outer rings.
Source: US Census ACS 5-Year Estimates (2023) · 2 tracts (1mi)
No notes yet
No notes yet
Pet Friendly
No notes yet
Appraisal Analysis: Trinity Groves II
The property appraised at $55.0M in 2025 with a marginal 0.6% YoY decline, signaling flat to slightly softening market conditions for a 2018 vintage asset. Per-unit value of $185.8K reflects a mature, stabilized Class A product; the 11.2% land-to-total split ($6.2M) provides minimal redevelopment upside, as the structure dominates capital recovery. Single appraisal snapshot limits trend visibility, but the recent decline and modest land component suggest the property is vulnerable to further cap rate expansion if market fundamentals weaken.
| Year | Total Value | Change |
|---|---|---|
| 2025 | $55,000,000 | -0.6% |
No notes yet
No notes yet
No notes yet