BELMONT APTS

2401 BENNETT AVE, DALLAS, TX, 752067172

APARTMENT (BRICK EXTERIOR) Mid-Rise 154 units Built 2008 4 stories ★ 4.1 (218 reviews) 🚶 75 Very Walkable 🚌 48 Some Transit 🚲 67 Bikeable

$33,576,470

2025 Appraised Value

↑ 3.8% from prior year

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

BELMONT APTS – EXECUTIVE SUMMARY

Belmont Apts presents a mature, operationally stable Class B+ hold with limited value-add optionality, facing near-term headwinds from elevated supply pressure that will compress rent growth. The property's $218.2K per-unit valuation and 78.5% structural capitalization reflect a fully stabilized 17-year-old asset; comprehensive unit renovations (2018–2022) have eliminated repositioning upside, leaving returns dependent on operational efficiency and organic rent growth. The 1-mile demographic profile ($107.2K median income, 34.3% earning $150K+, 75.3% renter concentration) supports premium positioning, but the 21.0 affordability ratio suggests rents are already stretched unless sub-$1,900 monthly, and deteriorating submarket vacancy combined with a 68-unit pipeline (44.2% of Belmont's inventory) signals material compression risk over 18–24 months. Long ownership tenure (18.5 years, single entity) and absence of current debt data indicate a patient hold strategy with low refinancing urgency, reducing distress-sale probability. Recommendation: Watch-list. This is a stable income asset, not an acquisition target; revisit only if pipeline delays materialize or significant rent softness emerges, creating entry-price dislocation.

AI overview · Updated 21 days ago
Abstract Notes

No notes yet

BELMONT APTS: Class B+ Property with Comprehensive Unit Renovation Completed

This 154-unit, 2008-built property has undergone a systematic interior renovation (primarily 2018–2022) achieving exceptional consistency: 80 of 101 photos rated "excellent" condition. Kitchens standardize on modern slab cabinetry (dark espresso/charcoal), quartz countertops with waterfall edges, mid-range stainless appliances (Samsung/LG tier), and subway tile or recessed lighting—positioning units as contemporary without premium finishes. Vinyl plank and tile flooring dominate (36 observations), with fresh paint throughout. Amenities (resort-style pool, fitness center, clubhouse) align with the renovation quality and mid-rise architecture, signaling recent capital deployment. Limited value-add opportunity remains; upside lies in operational efficiency and rent growth rather than unit-level repositioning.

AI analysis · Updated 21 days ago

/

AI Analysis

Location Analysis: BELMONT APTS

The 75 walk score positions Belmont in the "very walkable" tier, supporting pedestrian-oriented tenant demand and reducing car dependency—a meaningful value driver for urban multifamily. However, the 48 transit score reveals a critical gap: while the neighborhood has walkable retail/dining clusters, public transit access remains limited, constraining appeal to transit-dependent renters and potentially capping upside in a Dallas market where car ownership remains the norm. Without rent data, we cannot assess whether the walkability premium is already priced in or represents untapped positioning opportunity. The 67 bike score suggests secondary micromobility appeal but is unlikely a primary lease driver given Dallas's sprawl topology.

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

No notes yet

Belmont Apts faces material near-term supply pressure. The 68-unit pipeline represents 44.2% of the property's 154-unit inventory, a density that will compress rents absent occupancy gains. Most permits cluster at 7207 Gaston Ave with expiration-stage applications (filed Feb 2026), suggesting delivery risk is elevated but timeline remains uncertain—several applications lack payment or require revisions. The submarket vacancy trend is deteriorating, which amplifies competitive risk; even if Gaston Ave projects stall, any units that clear approvals will face soft demand.

AI analysis · Updated 21 days ago
🏗️ 68 permits within 3 mi
44% pipeline
Distance Address Description Status Filed
0.4 mi 4609 MANETT ST QTEAM MEETING 8.12.2025 (1:30 PM) new townhomes Revisions Required Jun 17, 2025
0.4 mi 1906 MOSER AVE QTEAM MEETING 3.10.2026 (All Day) new multifamily constru... Revisions Required Jan 20, 2026
0.5 mi 4704 MONARCH ST Multifamily New Construction, 8 townhouses with 2 bedrooms Inspection Phase Apr 01, 2025
0.6 mi 1722 N FITZHUGH AVE 5 Townhome Units New Construction (Multifamily) Plan Review Dec 10, 2025
0.7 mi 1902 N CARROLL AVE New Construction of 3 story 33 townhouses with garage at ... Inspection Phase Jul 01, 2022
0.8 mi 5601 BRYAN PKWY QTEAM MEETING 9.3.2025 AM To build 5 unit condos - Total ... Inspection Phase Jun 30, 2025
0.8 mi 4555 TRAVIS ST QTEAM PROJECT The project is a mixed use project of appro... Revisions Required Aug 26, 2022
0.8 mi 5731 RICHMOND AVE QTEAM MEETING 10.21.2025 (AM) New construction of six-uni... Inspection Phase Sep 23, 2025
0.8 mi 4777 N CENTRAL EXPY New podium structured multifamily building with below gra... Inspection Phase Jul 02, 2024
0.9 mi 1717 N PEAK ST Commercial New construction of a 7-unit multi-family buil... Payment Due Feb 27, 2025
0.9 mi 4405 SCURRY ST Q-Team 4405 Scurry for a New, Commercial Multifamily deve... Revisions Required Nov 20, 2024
0.9 mi 4475 SCURRY ST New Construction of 18 unit Multifamily. Inspection Phase Oct 11, 2024
0.9 mi 4315 SAN JACINTO ST New construction of 9 units multifamily Payment Due Sep 17, 2024
0.9 mi 4319 SAN JACINTO ST New Construction 9 unit multifamily. Inspection Phase Sep 17, 2024
0.9 mi 1714 RIPLEY ST New construction of five townhomes. Inspection Phase Jun 19, 2024
0.9 mi 4918 BRYAN ST New construction MFD, 7 dwelling units, 4918 Bryan Inspection Phase Jun 02, 2023
1.0 mi 1255 ANNEX AVE QTEAM MEETING 1.8.26 (1:30 PM) New Construction - Multifa... Inspection Phase Nov 24, 2025
1.0 mi 5946 LEWIS ST Building 5 condos -3 story. Revisions Required Aug 15, 2025
1.0 mi 4320 SCURRY ST Q Team for East Village II New Construction for 3 buildin... Inspection Phase May 19, 2022
1.0 mi 4315 SCURRY ST Q Team review for East Village New Construction for 15 -... Inspection Phase May 04, 2022
1.1 mi 5705 LIVE OAK ST New Construction Multifamily-5705 Live Oak Inspection Phase Jul 24, 2024
1.1 mi 6001 LEWIS ST Commercial New - Multifamily Inspection Phase Feb 08, 2024
1.1 mi 5115 MCKINNEY AVE New construction of mixed use building.90 multifamily uni... Plan Review Jul 16, 2023
1.1 mi 6027 LA VISTA DR Construct 5 Plex WOOD FRAMESTUCCO/SIDINGCONDOS WITH ATTAC... Revisions Required Sep 19, 2025
1.2 mi 3608 SAN JACINTO ST New residential townhomes Inspection Phase May 26, 2022
1.3 mi 6151 ORAM ST Construction of New Multifamily Units Permit About to Expire Dec 23, 2024
1.3 mi 1000 N PEAK ST QTEAM 1000 N Peak. New Construction of 54-unit, 3-story M... Revisions Required May 15, 2025
1.4 mi 3900 LEMMON AVE New construction of MFD project. 406 dwelling units with ... Revisions Required Aug 21, 2024
1.5 mi 3555 DICKASON AVE Q-Team Migrated NEW 4 LEVEL ABOVE GRADE GARAGE(1-3.5).LEV... Payment Due Mar 24, 2021
1.5 mi 6235 ORAM ST QTEAM MEETING 1.29.2026 (9AM) 40 unit, 4 story apartment ... Plan Review Jan 12, 2026
1.6 mi 4005 N HALL ST QTEAM MEETING - 7.23.2025 - 8 unit multifamily new constr... Payment Due Jun 17, 2025
1.6 mi 4011 N HALL ST QTEAM MEETING 7.22.2025 - 8 unit multifamily new construc... Payment Due Jun 17, 2025
1.6 mi 4013 N HALL ST QTEAM MEETING 7.17.2025 8 unit multifamily new construction Payment Due Jun 17, 2025
1.6 mi 2702 MCKINNEY AVE 2700 McKinney - 21 Story Mixed Use Tower Including Retail... Payment Due Jun 09, 2022
1.7 mi 4618 COLUMBIA AVE Multifamily-2 New Duplex Application About to Expire Dec 16, 2021
1.8 mi 4918 EAST SIDE AVE New construction of 5-unit townhome building Application About to Expire Jun 28, 2024
1.8 mi 2505 TURTLE CREEK BLVD New construction of 20-story assisted living building wit... Inspection Phase Aug 06, 2024
1.8 mi 5810 REIGER AVE QTEAM MEETING 11.20.2025 (9 am) New construction of group... Inspection Phase Oct 23, 2025
1.9 mi 4330 DICKASON AVE New construction of multi-family// 4330 Dickason. Plan Review Jun 29, 2022
2.0 mi 3201 MAIN ST QTEAM MEETING 12.3.2025 - NOT USING SB840, CONFIRMED WITH... Application About to Expire Oct 16, 2025
2.1 mi 2723 HONDO AVE New construction, multifamily.6 dwelling units. Inspection Phase Nov 27, 2024
2.1 mi 2811 HONDO AVE New construction of 12 unit townhome on two lots; 6 units... Inspection Phase Jul 16, 2021
2.1 mi 3031 N HARWOOD ST QTEAM MEETING 9.4.2025 3131 N Harwood For Office and 303... Revisions Required Jul 21, 2025
2.2 mi 2314 ARROYO AVE he proposed work includes the construction of three-story... In Review Sep 16, 2025
2.3 mi 2514 LUCAS DR (1131) MULTI-FAMILY DWELLING / 5 UNIT MULTIFAMILY Inspection Phase Feb 24, 2025
2.4 mi 720 S GOOD LATIMER EXPY Q Team Review New construction of a 21 level residential ... Plan Review Jan 31, 2023
2.4 mi 3501 ASH LN New 293 units apartment complex with wrapping 5 story par... Revisions Required Aug 05, 2023
2.4 mi 2013 JACKSON ST ***Manual Recreation*** 1906051126*** - New Multifamily C... Inspection Phase Jul 10, 2025
2.5 mi 1701 S MALCOLM X BLVD Q-Team Review, new Construction of two-story structure co... Inspection Phase Nov 18, 2021
2.5 mi 4501 AFTON ST Residential use Inspection Phase Nov 23, 2021
2.7 mi 3700 INWOOD RD QTEAM MEETING Senior Living community with independent li... Inspection Phase May 28, 2025
2.8 mi 7207 GASTON AVE QTEAM MEETING TBD Phase 2 multi-family addition - Buildin... Application About to Expire Feb 13, 2026
2.8 mi 7207 GASTON AVE QTEAM MEETING TBD Phase 2 multi-family addition - Buildin... Application About to Expire Feb 13, 2026
2.8 mi 7207 GASTON AVE QTEAM MEETING TBD Phase 2 multi-family addition - Buildin... Application About to Expire Feb 13, 2026
2.8 mi 7207 GASTON AVE Phase 2 multi-family addition - Building 24 - 2 units – 1... Application About to Expire Feb 13, 2026
2.8 mi 7207 GASTON AVE QTEAM MEETING 3.19.2026 (ALL DAY) - Connecticut at White ... Payment Due Feb 20, 2026
2.8 mi 2522 MERLIN ST NEW CONSTRUCCION MULTIFAMILY Additional Info Required Mar 09, 2026
2.8 mi 7207 GASTON AVE QTEAM MEETING TBD Phase 2 multi-family addition - Buildin... Application About to Expire Feb 13, 2026
2.8 mi 7207 GASTON AVE QTEAM MEETING TBD Phase 2 multi-family addition - Buildin... Application About to Expire Feb 13, 2026
2.8 mi 7207 GASTON AVE QTEAM MEETING TBD Phase 2 multi-family addition - Buildin... Application About to Expire Feb 13, 2026
2.8 mi 7207 GASTON AVE Phase 2 multi-family addition - Building 17 - 7 units – 4... Application About to Expire Feb 13, 2026
2.8 mi 7207 GASTON AVE Phase 2 multi-family addition - Building 7 - 6 units - 33... Application About to Expire Feb 13, 2026
2.8 mi 7207 GASTON AVE QTEAM MEETING TBD Phase 2 multi-family addition - Buildin... Application About to Expire Feb 13, 2026
2.8 mi 7207 GASTON AVE QTEAM MEETING TBD Phase 2 multi-family addition - Buildin... Application About to Expire Feb 13, 2026
2.9 mi 2095 S HARWOOD ST THE PROJECT CONSISTS OF NEW CONSTRUCTION IMPROVEMENTS FOR... Payment Due Jul 18, 2023
2.9 mi 1919 S HARWOOD ST QTEAM MEETING 1.29.2026 (1:30 PM) 4 story multifamily apa... Revisions Required Dec 29, 2025
3.0 mi 3108 SOUTH BLVD New 5 unit multi-family dwelling. Previous permit number:... Revisions Required Feb 20, 2025
3.0 mi 1905 CORINTH ST QTEAM MEETING 11.6.2025 (1:30 PM) Two four story multifam... Revisions Required Sep 19, 2025
Nearby Construction Notes

No notes yet

Debt & Transaction History

Key Risk: Severely Outdated Debt Visibility & Long Ownership Tenure Signal Low Refinancing Urgency

The absence of current loan data despite 18.5 years of ownership under the same entity (DCO Bennett Development) makes refinancing risk assessment impossible, though the property's $218K per-unit appraised value ($33.6M ÷ 154 units) suggests conservative leverage historically. The ownership chain shows a 2009 quit-claim deed transition between related Bennett entities immediately post-acquisition, consistent with a hold strategy rather than distress; no foreclosure deeds or deed-in-lieu documents appear. Non-absentee, company ownership and seven transactions over two decades indicate a stabilized, long-term hold rather than a flip strategy, reducing motivation to sell despite current market conditions.

AI analysis · Updated 21 days ago
Ownership Duration
18.5 years
Since Oct 2007
Transactions
7 recorded
Owner Type
Company
Owner Mailing Address
PO BOX 27329, HOUSTON, TX 77227-7329

🏛️ TX Comptroller Entity Data

Beneficial Owner
Camdenliving (camdenliving.com) medium
via domain match
Registered Agent
Capitol Corporate Services, Inc.
1501 S MOPAC EXPY STE 220, AUSTIN, TX, 78746
Officers / Directors
Camden Summit Partnership Lp — SOLE MEMBE
Entity Mailing Address
2800 POST OAK BLVD STE 2700, HOUSTON, TX, 77056
State of Formation
DE
SOS Status
ACTIVE
March 03, 2009 Nominal/Quit Claim Quit Claim Deed
Buyer: 151 Avon Ltd, from Avon Ii Llc via Republic Title Inc
September 15, 2008 Stand Alone Finance Deed of Trust
Buyer: Bennett Dev Dco, via Republic Title Inc
October 02, 2007 Resale Grant Deed
Buyer: Dco Bennett Development, from 151 Avon Ltd via Republic Title Inc
October 01, 2007 Resale Grant Deed
Buyer: Dco Bennett Dev Ltd Ptshp, from Owner Name Unavailable
September 25, 2002 Nominal/Quit Claim Quit Claim Deed
Buyer: 151 Avon Ltd, from Avon Ii Llc
March 13, 2002 Stand Alone Finance Deed of Trust
Buyer: Avon Ii Llc,
May 19, 2000 Resale Grant Deed
Buyer: Avon Ii Llc, from Miller,Marvin D via American Title Agency Limited
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
+3.8%
Implied Cap Rate
Est. Cap Rate

Operating Income

Gross Potential Rent
Est. Vacancy
Submarket Vac.
6.3%
Eff. Gross Income
OpEx Ratio
50%
Est. NOI
NOI/Unit

Debt & Taxes

Taxes/Unit
$5,451/yr
Est. DSCR

Submarket Benchmarks

📊

Computed from nearby properties within 3 miles of similar vintage

Submarket Cap Rate
5.24%
Price/Unit Benchmark
$200,309
Rent/SF
$2.26/sf
Financial Estimates Notes

No notes yet

Property Summary

Belmont Apts – Dallas, TX

Belmont Apts is a 154-unit, mid-rise apartment community built in 2008 with brick exterior and wood-frame construction across four stories. The 140.5K SF property carries Excellent/Excellent quality and condition ratings, indicating well-maintained finishes typical of its 16-year vintage. Located in a walkable Dallas submarket (Walk Score 75) with a 4.1 Google rating, suggesting established resident satisfaction. Parking type, specific amenities, and utilities included in rent are not documented in available records.

AI analysis · Updated 21 days ago

Property Details

Account #
001994000D02A0000
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
140,526 SF
Net Leasable Area
140,526 SF
Neighborhood
UNASSIGNED
Last Sale
June 29, 2012
Business Status
Operational
Enriched
about 2 months ago

Owner Information

Owner
BELMONT BENNETT AVE LLC
Mailing Address
% CAMDEN PROPERTY TRUST
HOUSTON, TEXAS 772277329
Property Notes

No notes yet

Rental Notes

No notes yet

Demographics

Affluent urban core with strong rental fundamentals, but rent trajectory requires validation. The 1-mile radius reveals a heavily skewed income profile—34.3% of households earn $150K+—supporting premium positioning, yet the 21.0 affordability ratio suggests rents are stretched relative to median income unless avgmonthlyrent aligns with sub-$1,900 levels. The 75.3% renter concentration in the immediate submarket signals deep demand; however, this erodes to 63.8% at 5 miles, indicating Belmont occupies a dense urban pocket rather than a broader suburban draw. Population income actually declines from 1-mile ($107.2K) to 5-mile radius ($106.7K), with the 3-mile ring peaking at $117.3K, suggesting the property sits in or near the highest-income node rather than riding broader district growth.

AI analysis · Updated 21 days ago

1-Mile Radius

Population
35,009
Households
20,655
Avg Household Size
1.72
Median HH Income
$107,199
Median Home Value
$464,589
Median Rent
$1,873
% Renter Occupied
75.3%
Affordability
21.0% (rent/income)
Income Distribution
<$25k $150k+

3-Mile Radius

Population
193,318
Households
103,467
Avg Household Size
1.96
Median HH Income
$117,306
Median Home Value
$639,460
Median Rent
$1,856
% Renter Occupied
67.3%
Affordability
19.0% (rent/income)
Income Distribution
<$25k $150k+

5-Mile Radius

Population
372,564
Households
181,592
Avg Household Size
2.11
Median HH Income
$106,671
Median Home Value
$534,454
Median Rent
$1,721
% Renter Occupied
63.8%
Affordability
19.4% (rent/income)
Income Distribution
<$25k $150k+

Source: US Census ACS 5-Year Estimates (2023) · 13 tracts (1mi)

Demographics Notes

No notes yet

Unit Mix Notes

No notes yet

Amenities Notes

No notes yet

Appraisal History

Appraisal History – Belmont Apts

With only one appraisal on record (2025), trend analysis is limited, but the current valuation sits at $218.2K per unit with modest 3.8% year-over-year growth, suggesting stable market conditions post-acquisition or refinance. Land represents 21.5% of total value ($7.2M), leaving 78.5% capitalized in a 17-year-old asset—typical for stabilized multifamily but offering limited redevelopment upside without significant capital redeployment. Without prior appraisal data, we cannot assess whether this property experienced pandemic-era softness or benefited from recent rate-driven valuations; request historical appraisals (2020–2024) to evaluate trajectory and identify any repricing inflection points.

AI analysis · Updated 21 days ago
Year Total Value Change
2025 $33,576,470 +3.8%
Appraisal Notes

No notes yet

Reviews Notes

No notes yet

Sources Notes

No notes yet