THE CORSAIR

2105 S FORUM DR, GRAND PRAIRIE (DALLAS CO), TX

APARTMENT (BRICK EXTERIOR) Garden 326 units Built 2022 3 stories ★ 4.2 (172 reviews) 🚶 3 Car-Dependent 🚲 26 Somewhat Bikeable

$51,633,810

2025 Appraised Value

↑ 6.0% from prior year

THE CORSAIR – INVESTMENT OVERVIEW

The Corsair presents a classic post-stabilization execution trap: a 2022 Class A asset trading at 170bp cap-rate premium to market fundamentals, now bleeding resident satisfaction and leasing traction. While the property's location in supply-constrained Grand Prairie (zero units in pipeline) and demographic alignment with $86.6K median HHI renters provide structural support, operational reality undermines thesis—Google ratings collapsed 80bps in six months (4.3→3.5) due to parking infrastructure failures and construction defects, rents are 9.3% below market for 1-bedrooms despite 10-week concessions, and the $10.8K NOI-per-unit generates a distressed 6.81% cap rate versus 5.11% submarket average. The property's car-dependent setting (Walk Score 3) combined with premium $1.66K asking rents creates tenant friction, particularly for younger cohorts—a positioning mismatch that, paired with management transition instability and unit-mix data gaps, signals either recent ownership panic or material hidden costs in the appraisal. Absent evidence of lease-stabilization momentum or systematic remediation of construction/management deficiencies, this asset carries execution risk outweighing supply-side tailwinds.

Recommendation: Watch-list with diligence conditions. Viable only if current operator has demonstrated operational course-correction (post-February 2026 reviews) and rent recovery path can close the 170bp spread within 18 months; otherwise, pass pending broader portfolio refinancing signals from Spectrum Gulf Coast.

AI overview · Updated about 22 hours ago
Abstract Notes

No notes yet

Corsair offers all the runway you need to soar with a suite of onsite amenities. When it's time to settle in for the night, there's no better place than home. Especially when that home comes with a stunning kitchen, a private patio or balcony, and oversized walk-in closets.

THE CORSAIR positions as Class A with minimal value-add opportunity. Built in 2022, the property exhibits consistent contemporary finishes across sampled units: white shaker/slab cabinetry, quartz countertops (predominantly light gray), mid-range stainless steel appliances (Samsung/LG tier), and vinyl plank flooring. Kitchen and bath observations from 62 photos show 61.3% excellent condition ratings with fresh paint throughout; no evidence of partial renovation or deferred maintenance. Amenities (resort-style pool with dual lap pools, cabana, outdoor movie screen, modern fitness center) and mid-rise architectural quality align with Class A expectations for a 326-unit 2022 asset—limited upside but strong rent stability profile.

AI analysis · Updated 2 months ago

/

AI Analysis

The Corsair's walkability profile is a significant friction point for the rental positioning. With a Walk Score of 3 and no transit infrastructure (null transit score), this Grand Prairie property is effectively car-dependent despite commanding $1.66K in average rent—pricing that typically requires either urban convenience or substantial amenity density to justify. The Bike Score of 26 offers minimal utility. This location-rent disconnect suggests either a mismatch in the rental comp set, a property-specific amenity package (fitness/dining/services) compensating for external walkability, or underpriced rents relative to market fundamentals. Underwriting should stress-test turnover and absorption assumptions against the lack of mobility options for younger, higher-income cohorts typically willing to pay market rents.

AI analysis · Updated about 2 months ago
Distance Name Category
📍 15.3 miles from Downtown Dallas
Map Notes

No notes yet

Supply Pipeline Analysis

Zero competing units in the pipeline (0.0% of THE CORSAIR's 326-unit base) with no active construction nearby eliminates near-term supply pressure on occupancy and rent growth. The absence of permit activity suggests minimal threat from future competitive deliveries in this submarket. This supply void is a material operational advantage, particularly if market conditions support rate growth over the next 12–24 months.

AI analysis · Updated 2 months ago
🏗️ 0 permits within 3 mi
0% pipeline

No multifamily construction permits found within 3 miles

Nearby Construction Notes

No notes yet

Debt & Transaction History

The Corsair presents minimal refinancing urgency but warrants scrutiny on leverage and exit strategy. The property shows a single ownership transition in Feb 2022 (4.1-year hold) with no current debt recorded, eliminating near-term maturity risk but raising questions about capital structure—either fully stabilized with equity funding or data gaps on existing financing. At $158.4K per unit on a 2022 stabilized asset ($51.6M ÷ 326 units), the valuation is reasonable for a new-build multifamily in Texas, but the absence of loan details and DSCR prevents leverage assessment. Absentee corporate ownership (Spectrum Gulf Coast LLC) combined with a single-transaction history suggests either a buy-and-hold institutional player or a platform awaiting portfolio rationalization; the prior seller (KIW Venture) indicates developer-to-operator transition typical of stabilized product.

AI analysis · Updated 2 months ago
Ownership Duration
4.1 years
Since Feb 2022
Transactions
1 recorded
Owner Type
Company
Absentee owner
Owner Mailing Address
6710 E CAMELBACK RD STE 100, SCOTTSDALE, AZ 85251-2031

🏛️ TX Comptroller Entity Data

Registered Agent
Capitol Corporate Services, Inc.
1501 S MOPAC EXPY STE 220, AUSTIN, TX, 78746
Officers / Directors
Kgpiiv Kandle I Member, Llc — MANAGING MEMBER
Kgpiiv Wolff Member, Llc — MANAGING MEMBER
Entity Mailing Address
6710 E CAMELBACK RD STE 100, SCOTTSDALE, AZ, 85251
State of Formation
DE
SOS Status
ACTIVE
February 25, 2022 Resale AG
Buyer: Spectrum Gulf Coast Llc, from Kiw Grand Prairie Ii Venture Llc
Debt Notes

No notes yet

Financial Estimates

The Corsair trades at a 170bp premium to submarket cap rates (6.81% vs. 5.11%), signaling distress pricing or execution risk rather than stabilized positioning. At $10.8K NOI per unit against a $185.6K submarket price-per-unit benchmark, this 2022 asset is underperforming—suggesting either depressed rents, elevated expenses, or both. The 45% opex ratio is reasonable for Class A, but the 1.5% vacancy and $3.96K annual tax burden per unit indicate either post-acquisition stabilization challenges or data timing misalignment with current market conditions. The 170bp spread exceeds typical value-add thesis territory and warrants investigation into lease assumptions and whether appraisal ($51.6M) reflects current market dislocation.

AI analysis · Updated about 2 months ago

Estimated from loan records, rental listings, and appraisal data using industry-standard assumptions.

Sale & Valuation

Est. Sale Price
Sale $/Unit
Value YoY
+6.0%
Implied Cap Rate
6.81%
Est. Cap Rate

Operating Income

Gross Potential Rent
$6,494,898/yr
Est. Vacancy
1.5%
Submarket Vac.
3.5%
Eff. Gross Income
$6,397,475/yr
OpEx Ratio
45%
Est. NOI
$3,518,611/yr
NOI/Unit
$10,793/yr

Debt & Taxes

Taxes/Unit
$3,960/yr
Est. DSCR

Submarket Benchmarks

📊

Computed from nearby properties within 3 miles of similar vintage

Submarket Cap Rate
5.11%
Price/Unit Benchmark
$185,591
Rent/SF
$1.91/sf
Financial Estimates Notes

No notes yet

Property Summary

THE CORSAIR is a 326-unit, 3-story garden-style apartment community built in 2022 in Grand Prairie (Dallas County), featuring 387.5K SF of brick-exterior construction with wood-frame construction. Units span one-, two-, and three-bedroom layouts with finishes including quartz countertops, stainless steel appliances, wood-style flooring, and in-unit washer/dryers; private patios/balconies and private garages are standard. Detached garage parking is provided. Located in a car-dependent area (Walk Score 3), the property is positioned in the broader Dallas metro but lacks pedestrian accessibility. Pet policy allows up to 2 pets with $350 one-time fee and $25/month per pet, subject to breed restrictions and PetScreening verification.

AI analysis · Updated 2 months ago

Property Details

Account #
280665800A01R0000
Market
Dallas County, TX
Building Class
APARTMENT (BRICK EXTERIOR)
Building Style
Garden
Construction
D-WOOD FRAME
Quality
GOOD
Condition
GOOD
Stories
3
Gross Building Area
387,500 SF
Net Leasable Area
291,790 SF
Neighborhood
UNASSIGNED
Last Sale
April 16, 2018
Place ID
ChIJydAg1hqJToYRYqMF2RSNHU0
Business Status
Operational
Enriched
3 months ago

Owner Information

Owner
KIW GRAND PRAIRIE II VENTURE LLC
Mailing Address
SCOTTSDALE, ARIZONA 852512031
Property Notes

No notes yet

Rental Performance

The Corsair is leasing at a discount to market with aggressive concessions masking underlying softness. Current asking rents ($1.66M average) trail submarket benchmarks by 9.3% for 1-BR ($1,597 vs. $1,514) and 1.6% for 2-BR ($1,849 vs. $1,879), yet the property is offering 10 weeks free rent—a material sweetener suggesting demand challenges. Availability has tightened modestly (22 units, or 6.7% of stock) since the March 2026 snapshot, but the 5 active listings and wide asking spread ($1.31K–$2.04K) indicate mixed pricing discipline. Two-bedrooms are the only unit type achieving parity with market comp rents, suggesting 1-BR demand remains the constraint.

AI analysis · Updated about 2 months ago
Submarket Rent Growth
📊 Nearby properties
Vacancy Trend
📊 RentCast zip-level data
Submarket Rent/SF
$1.91/sf
📊 Nearby properties

Rent Trends

Estimated Occupancy

Estimated from listed vacancies vs total units

Asking Rent Range

Min/avg/max asking rents from property website

Concession Trend (Weeks Free)

Available Units Over Time

Latest Scrape (Mar 22, 2026)

Rent Range
$1,309 – $2,039
Avg: $1,769
Available
22 units
Concessions
Up to 10 weeks free

Fees

Application: Admin: Pet Deposit: Pet Rent Monthly:

Concession Details

  • Lease today and receive up to 10 WEEKS FREE! (Limited time special on select apartment homes while supplies last)
🏠 5 active listings | 1BR avg $1,597 (mkt $1,514 ↑5% ) | 2BR avg $1,849 (mkt $1,879 ↓2% ) | Trend: No data
Unit Beds Baths Sqft Rent Status Listed Days
1BR 1 936 $1,979 Active Mar 22
Mar $1,789
2BR 2 993 $1,849 Active Mar 22
Mar $1,804
1BR 1 624 $1,514 Active Mar 22
Mar $1,309
1BR 1 732 $1,299 Active Jun 11 665
Jun $1,299
A2 1BR 1 679 Active Mar 22
Rental Notes

No notes yet

Demographics

The Corsair sits in an affluent urban pocket with weakening affordability at market rents. The 1-mile radius shows median HHI of $86.6K supporting a 26.0% affordability ratio, but the property's $1.66K monthly rent actually strains this cohort—renters in the $75-100K and $100-150K brackets dominate locally (40.1% combined), signaling capture of upper-middle-income renter demand rather than workforce housing. Renter concentration rises meaningfully from 39.2% (1-mile) to 45.5% (3-mile), indicating deeper market depth beyond the immediate urban core, though income distribution flattens and skews downward at 5-mile radius ($73.9K median HHI, 34.3% earning under $75K), suggesting suburban ring competition at lower price points. Population scale (270.9K at 5-mile) provides substantial lease-up cushion, but the erosion in median income and premium positioning imply the asset depends on local, above-median earner retention rather than broader demographic tailwinds.

AI analysis · Updated about 2 months ago

1-Mile Radius

Population
13,287
Households
4,478
Avg Household Size
3.03
Median HH Income
$86,624
Median Home Value
$275,374
Median Rent
$1,880
% Renter Occupied
39.2%
Affordability
26.0% (rent/income)
Income Distribution
<$25k $150k+

3-Mile Radius

Population
117,101
Households
39,055
Avg Household Size
3.08
Median HH Income
$80,585
Median Home Value
$240,258
Median Rent
$1,683
% Renter Occupied
45.5%
Affordability
25.1% (rent/income)
Income Distribution
<$25k $150k+

5-Mile Radius

Population
270,984
Households
87,913
Avg Household Size
3.12
Median HH Income
$73,896
Median Home Value
$239,617
Median Rent
$1,641
% Renter Occupied
45.1%
Affordability
26.6% (rent/income)
Income Distribution
<$25k $150k+

Source: US Census ACS 5-Year Estimates (2023) · 3 tracts (1mi)

Demographics Notes

No notes yet

Unit Mix

THE CORSAIR exhibits severe data integrity issues that preclude meaningful analysis. The unitmix object reports only 1 one-bedroom unit across a 326-unit property, yet listingsby_bedroom shows 4 one-bedrooms and 1 two-bedroom—a 5-unit discrepancy that represents 1.5% of the portfolio. The one-bedroom dominates the observable mix at 80.0% of listed units with an average rent of $1.6K/unit, but the extreme concentration and missing unit counts for studio, two-, and three-bedroom+ categories suggest incomplete data extraction. Without a complete unit census, rent comparison across types, or market benchmark context, tenant demographic alignment cannot be assessed.

AI analysis · Updated about 2 months ago

Estimated from 1 listed units (0.3% of 326 total)

1BR 1 units
Unit Mix Notes

No notes yet

Amenities

Pet Policy

Pet Friendly. Max 2 pets allowed. One time fee $350 per pet. $25 monthly pet rent per pet. Breed restrictions apply. All pets require registration, photos, and records in PetScreening.com with additional fee.

Amenities Notes

No notes yet

Appraisal History

Appraisal Trend & Valuation Analysis

The Corsair posted 6.0% YoY appreciation to $51.6M (2025), translating to $158.2K per unit—a healthy mark for a 2022-vintage asset in the Dallas market. The improvement-to-land split (93.1% / 6.9%) reflects pure operating asset value with minimal redevelopment upside; the low land basis ($10.9K/unit) suggests either a densely built site or an infill location with limited expansion potential. Single-year data point limits trend visibility, but 6.0% growth on recently stabilized product is consistent with multifamily market recovery; without historical appraisals, we cannot assess whether this reflects catch-up pricing or sustainable NOI growth.

AI analysis · Updated 2 months ago
Year Total Value Change
2025 $51,633,810 +6.0%
Appraisal Notes

No notes yet

Google Reviews

The 80-basis-point rating collapse in the past six months (4.3 to 3.5) signals emerging operational deterioration that contradicts recent positive momentum. While 26 one-star reviews (15.1% of volume) cluster around parking infrastructure ($6 fees, towing disputes, insufficient spaces), building construction defects (noise, odor infiltration), and administrative failures (billing holds, tour scheduling failures), the February 2026 reviews suggest management course-correction—new staff and a recent leadership change appear to have stabilized resident sentiment. The bimodal distribution (132 five-stars vs. 31 negative) reflects a polarized resident experience, likely tied to unit-level construction quality variance and pre/post-management transition. Without clarity on whether parking and HVAC/soundproofing defects are systemic or isolated, this property carries execution risk that could suppress NOI if remediation is required across the portfolio.

AI analysis · Updated about 22 hours ago

Rating Distribution

5★
132 (76%)
4★
7 (4%)
3★
3 (2%)
2★
5 (3%)
1★
26 (15%)

173 reviews total

Rating Trend

Reviews

Kanitra McDaniel ★★★★★ Feb 2026

Amazing complex, super quiet and nice. Great staff always willing to help and extremely knowledgeable. Maintenance is very helpful and you do not have to wait long for the your service request to be completed. Overall wonderful experience.

Owner response · Feb 2026

Hi Kanitra McDaniel, Thank you very much for the wonderful review! We always strive to provide every resident with stellar customer service and a better quality of life in our vibrant community.

Raichel ★★★★★ Feb 2026

Solid community in a great spot. The team is helpful, the property is well kept, and the apartment features feel modern and comfortable. Overall, really happy with the experience here!

Owner response · Feb 2026

Hello Raichel, We are so grateful for your kind words about Corsair. Thank you for sharing your review with us and the Grand Prairie community.

Dominique Smith ★★★★★ Feb 2026

Owner response · Feb 2026

Dominique Smith, We're so glad to hear that you're enjoying your experience with us!

Chris Metzger ★★★★★ Feb 2026

When I first moved in I had many issues and regretted moving here, but now that they have a new staff it has really leveled up. The manager has been here a week but is very helpful and you can tell she really cares about her residents and employees.

Owner response · Feb 2026

Hi Chris Metzger, Thank you for choosing and trusting Corsair. We're committed to each resident and providing a better quality of life.

azhia young ★★★★★ Jan 2026

Very smooth move in process. Overall a great experience

Owner response · Jan 2026

Thank you, azhia young, for the highest rating. We aim to please all residents and we are so happy we met your expectations.

Showing 5 of 173 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