MANCHESTER STATE THOMAS

3010 STATE ST, DALLAS, TX, 752043924

APARTMENT (BRICK EXTERIOR) Mid-Rise 125 units Built 2001 4 stories ★ 3.3 (155 reviews) 🚶 91 Walker's Paradise 🚌 65 Good Transit 🚲 67 Bikeable

$44,809,250

2025 Appraised Value

↑ 8.6% from prior year

🏘️ Community includes 2 DCAD parcels (234 total units)

MANCHESTER STATE THOMAS – INVESTMENT OVERVIEW

The primary risk is valuation opacity masking leverage and refinancing vulnerability. Manchester State Thomas is appraised at $44.8M ($358.5K/unit), a 192 bps cap rate discount to the Dallas submarket, yet current loan-level data is entirely absent—making it impossible to assess DSCR, LTV, or refinancing headroom on a $44.8M appraised base. The 20-year ownership hold by a single entity and clean deed chain suggest a stabilized, long-term portfolio asset, but the absence of debt records requires immediate lender inquiry before proceeding.

Demand fundamentals are genuinely differentiated: the 1-mile demographic ring shows 85.2% renter concentration, $104.3K median household income, and a 22.9% rent-to-income ratio—elite for multifamily—supported by Walk Score 91 and a high-barrier urban core with minimal suburban competitive leakage. However, 67 units of pipeline construction (53.6% of property inventory) deliver into a deteriorating submarket vacancy trend; late-stage permit clustering in 2027–2028 poses material near-term occupancy compression risk, particularly if cap rent growth stalls.

Operational data gaps prevent final underwriting: unit mix is corrupted (only 1 of 125 units documented), rental comps are 18+ months stale, and concession trends are unmeasured. The 3.3 Google rating warrants on-site operational diligence given the otherwise premium location and pricing.

Directional Read: Watch-list, contingent on debt/refinancing clarity. This is a stabilized, prime-location asset with fortress demand dynamics, but acquisition requires immediate resolution of current leverage position and realistic exit cap rate stress-testing against 2027–2028 supply delivery. Request full loan schedule and current rent roll; pass if debt burden limits equity upside or if new supply drives occupancy below 92%.

AI overview · Updated about 14 hours ago
Abstract Notes

No notes yet

Limited data constrains full assessment. Only 2 photos analyzed (clubhouse and exterior)—no unit interiors captured—prevents evaluation of kitchen/bath finishes, appliance quality, or renovation consistency across the 125-unit portfolio. The exterior reveals a historic 1901 mid-rise with ornate brick and turret architecture, positioned as a mixed-use property with ground-floor retail; recent clubhouse upgrades (contemporary furnishings, neutral palette, recessed lighting) suggest some capital deployment post-2016. Without unit-level imagery, cannot determine whether the portfolio is Class B core or has value-add potential through kitchen/bath renovation.

AI analysis · Updated 21 days ago

/

AI Analysis

Location Analysis: MANCHESTER STATE THOMAS

Walk Score of 91 qualifies this as a Walker's Paradise with robust pedestrian infrastructure, directly supporting the $2.1M average rent—urban-core pricing demands correspondingly high walkability. Transit Score of 65 (Good Transit) and Bike Score of 67 enable car-optional living, critical for millennials and empty-nesters increasingly willing to pay rent premiums for reduced transportation friction. The walkability profile aligns with the rent positioning, though the moderate transit score suggests reliance on mixed-mode commuting rather than pure transit-dependent tenancy, limiting appeal to zero-car households but broadening the addressable market to cost-conscious professionals within 3–5 miles of employment.

AI analysis · Updated 9 days ago
Distance Name Category
📍 1.2 miles from Downtown Dallas
Map Notes

No notes yet

Pipeline pressure is material but manageable in the near term. The 67 units under construction represent 53.6% of the property's 125-unit inventory—a meaningful competitive threat, but the permit pipeline shows early-stage, scattered development across multiple zip codes with no single dominant project. Most permits remain in revision or plan review phases (filed as recently as March 2026), suggesting 18–24 month lags before material delivery; only two projects are in inspection phase. The deteriorating submarket vacancy trend amplifies risk—new supply arriving into a softening market could compress occupancy and cap rent growth, particularly if multiple projects deliver simultaneously in 2027–2028.

AI analysis · Updated 21 days ago
🏗️ 67 permits within 3 mi
54% pipeline
Distance Address Description Status Filed
0.3 mi 2702 MCKINNEY AVE 2700 McKinney - 21 Story Mixed Use Tower Including Retail... Payment Due Jun 09, 2022
0.6 mi 3608 SAN JACINTO ST New residential townhomes Inspection Phase May 26, 2022
0.8 mi 2505 TURTLE CREEK BLVD New construction of 20-story assisted living building wit... Inspection Phase Aug 06, 2024
0.8 mi 3031 N HARWOOD ST QTEAM MEETING 9.4.2025 3131 N Harwood For Office and 303... Revisions Required Jul 21, 2025
0.8 mi 1714 RIPLEY ST New construction of five townhomes. Inspection Phase Jun 19, 2024
0.9 mi 3555 DICKASON AVE Q-Team Migrated NEW 4 LEVEL ABOVE GRADE GARAGE(1-3.5).LEV... Payment Due Mar 24, 2021
0.9 mi 4315 SAN JACINTO ST New construction of 9 units multifamily Payment Due Sep 17, 2024
0.9 mi 1717 N PEAK ST Commercial New construction of a 7-unit multi-family buil... Payment Due Feb 27, 2025
1.0 mi 4609 MANETT ST QTEAM MEETING 8.12.2025 (1:30 PM) new townhomes Revisions Required Jun 17, 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
1.0 mi 1902 N CARROLL AVE New Construction of 3 story 33 townhouses with garage at ... Inspection Phase Jul 01, 2022
1.0 mi 4405 SCURRY ST Q-Team 4405 Scurry for a New, Commercial Multifamily deve... Revisions Required Nov 20, 2024
1.0 mi 4319 SAN JACINTO ST New Construction 9 unit multifamily. Inspection Phase Sep 17, 2024
1.1 mi 4475 SCURRY ST New Construction of 18 unit Multifamily. Inspection Phase Oct 11, 2024
1.2 mi 1000 N PEAK ST QTEAM 1000 N Peak. New Construction of 54-unit, 3-story M... Revisions Required May 15, 2025
1.2 mi 4704 MONARCH ST Multifamily New Construction, 8 townhouses with 2 bedrooms Inspection Phase Apr 01, 2025
1.2 mi 2013 JACKSON ST ***Manual Recreation*** 1906051126*** - New Multifamily C... Inspection Phase Jul 10, 2025
1.2 mi 4005 N HALL ST QTEAM MEETING - 7.23.2025 - 8 unit multifamily new constr... Payment Due Jun 17, 2025
1.2 mi 3900 LEMMON AVE New construction of MFD project. 406 dwelling units with ... Revisions Required Aug 21, 2024
1.3 mi 4013 N HALL ST QTEAM MEETING 7.17.2025 8 unit multifamily new construction Payment Due Jun 17, 2025
1.3 mi 4011 N HALL ST QTEAM MEETING 7.22.2025 - 8 unit multifamily new construc... Payment Due Jun 17, 2025
1.3 mi 1722 N FITZHUGH AVE 5 Townhome Units New Construction (Multifamily) Plan Review Dec 10, 2025
1.3 mi 1255 ANNEX AVE QTEAM MEETING 1.8.26 (1:30 PM) New Construction - Multifa... Inspection Phase Nov 24, 2025
1.4 mi 3201 MAIN ST QTEAM MEETING 12.3.2025 - NOT USING SB840, CONFIRMED WITH... Application About to Expire Oct 16, 2025
1.4 mi 4918 BRYAN ST New construction MFD, 7 dwelling units, 4918 Bryan Inspection Phase Jun 02, 2023
1.5 mi 4330 DICKASON AVE New construction of multi-family// 4330 Dickason. Plan Review Jun 29, 2022
1.5 mi 1906 MOSER AVE QTEAM MEETING 3.10.2026 (All Day) new multifamily constru... Revisions Required Jan 20, 2026
1.5 mi 720 S GOOD LATIMER EXPY Q Team Review New construction of a 21 level residential ... Plan Review Jan 31, 2023
1.6 mi 2723 HONDO AVE New construction, multifamily.6 dwelling units. Inspection Phase Nov 27, 2024
1.6 mi 2811 HONDO AVE New construction of 12 unit townhome on two lots; 6 units... Inspection Phase Jul 16, 2021
1.7 mi 5601 BRYAN PKWY QTEAM MEETING 9.3.2025 AM To build 5 unit condos - Total ... Inspection Phase Jun 30, 2025
1.7 mi 2314 ARROYO AVE he proposed work includes the construction of three-story... In Review Sep 16, 2025
1.7 mi 1701 S MALCOLM X BLVD Q-Team Review, new Construction of two-story structure co... Inspection Phase Nov 18, 2021
1.8 mi 4501 AFTON ST Residential use Inspection Phase Nov 23, 2021
1.8 mi 2514 LUCAS DR (1131) MULTI-FAMILY DWELLING / 5 UNIT MULTIFAMILY Inspection Phase Feb 24, 2025
1.8 mi 4618 COLUMBIA AVE Multifamily-2 New Duplex Application About to Expire Dec 16, 2021
1.8 mi 4555 TRAVIS ST QTEAM PROJECT The project is a mixed use project of appro... Revisions Required Aug 26, 2022
2.0 mi 1919 S HARWOOD ST QTEAM MEETING 1.29.2026 (1:30 PM) 4 story multifamily apa... Revisions Required Dec 29, 2025
2.0 mi 4918 EAST SIDE AVE New construction of 5-unit townhome building Application About to Expire Jun 28, 2024
2.0 mi 4777 N CENTRAL EXPY New podium structured multifamily building with below gra... Inspection Phase Jul 02, 2024
2.0 mi 1819 LEAR ST PROJECT CONSIST OF (2) 5 UNIT 4-STORY NEW CONSTRUCTION TO... Revisions Required Nov 24, 2025
2.0 mi 3501 ASH LN New 293 units apartment complex with wrapping 5 story par... Revisions Required Aug 05, 2023
2.0 mi 2095 S HARWOOD ST THE PROJECT CONSISTS OF NEW CONSTRUCTION IMPROVEMENTS FOR... Payment Due Jul 18, 2023
2.0 mi 5731 RICHMOND AVE QTEAM MEETING 10.21.2025 (AM) New construction of six-uni... Inspection Phase Sep 23, 2025
2.0 mi 1905 CORINTH ST QTEAM MEETING 11.6.2025 (1:30 PM) Two four story multifam... Revisions Required Sep 19, 2025
2.1 mi 6001 LEWIS ST Commercial New - Multifamily Inspection Phase Feb 08, 2024
2.1 mi 2522 MERLIN ST NEW CONSTRUCCION MULTIFAMILY Additional Info Required Mar 09, 2026
2.1 mi 5946 LEWIS ST Building 5 condos -3 story. Revisions Required Aug 15, 2025
2.1 mi 1900 S ERVAY ST MANUAL CONVERSION: 1903061211 - EC, FS, FA, PL, ME, EL, G... Inspection Phase May 13, 2025
2.1 mi 5705 LIVE OAK ST New Construction Multifamily-5705 Live Oak Inspection Phase Jul 24, 2024
2.2 mi 2220 S ERVAY ST NEW GROUND UP MULTIFAMILY DWELLING, FIVE-STORY WITH 315 A... Payment Due Feb 12, 2025
2.2 mi 1405 SEEGAR ST (7) four story townhomes. Site development including driv... Revisions Required Jun 12, 2025
2.2 mi 6027 LA VISTA DR Construct 5 Plex WOOD FRAMESTUCCO/SIDINGCONDOS WITH ATTAC... Revisions Required Sep 19, 2025
2.3 mi 5115 MCKINNEY AVE New construction of mixed use building.90 multifamily uni... Plan Review Jul 16, 2023
2.4 mi 6151 ORAM ST Construction of New Multifamily Units Permit About to Expire Dec 23, 2024
2.5 mi 3108 SOUTH BLVD New 5 unit multi-family dwelling. Previous permit number:... Revisions Required Feb 20, 2025
2.5 mi 3000 SOUTH BLVD CONSTRUCTION OF NEW TWO STORY STUDIO APARTMENTS Revisions Required Jan 21, 2025
2.5 mi 5810 REIGER AVE QTEAM MEETING 11.20.2025 (9 am) New construction of group... Inspection Phase Oct 23, 2025
2.6 mi 2708 PARNELL ST QTEAM MEETING TBD New Construction of 21 units of multifa... Payment Due Feb 18, 2026
2.6 mi 6235 ORAM ST QTEAM MEETING 1.29.2026 (9AM) 40 unit, 4 story apartment ... Plan Review Jan 12, 2026
2.6 mi 2705 CLEVELAND ST The 2705 Cleveland project is a multi-unit urban infill r... Payment Due Dec 22, 2025
2.7 mi 2829 GOULD ST The proposed work includes the construction of three-stor... Revisions Required Jun 26, 2025
2.8 mi 3700 INWOOD RD QTEAM MEETING Senior Living community with independent li... Inspection Phase May 28, 2025
2.8 mi 909 E COLORADO BLVD New construction multifamily. Inspection Phase Feb 04, 2025
3.0 mi 2702 KIMSEY DR THE ASTRID APARTMENTS PROJECT WILL BE A NEW, THREE-STORY ... In Review Aug 29, 2025
3.0 mi 2710 KIMSEY DR New MFD project for a 3 story 5 unit townhome apartment c... Plan Review Jan 22, 2025
Nearby Construction Notes

No notes yet

Debt & Transaction History

Ownership tenure is stable but debt visibility is a blind spot. The individual owner has held the property for 20 years through four transactions, with no foreclosure or distress deeds in the chain, suggesting a long-term hold mentality. However, the loans array is empty—no current mortgage data, maturity dates, or LTV metrics are available, making refinancing risk and leverage assessment impossible. Without loan-level detail, we cannot determine if the $44.8M valuation supports the debt load or calculate DSCR. The 2009 Deed of Trust suggests financing activity post-acquisition, but absence of current loan records may indicate either a paid-down position or a data gap requiring direct lender inquiry before proceeding.

AI analysis · Updated 21 days ago
Ownership Duration
20.0 years
Since Mar 2006
Transactions
4 recorded
Owner Type
Individual
Owner Mailing Address
3010 STATE ST STE 560, DALLAS, TX 75204-3924

🏛️ TX Comptroller Entity Data

Beneficial Owner
222 S Riverside Plz Fl 20, Chicago, Il medium
via address cluster
Registered Agent
C T Corporation System
1999 BRYAN ST., STE. 900, DALLAS, TX, 75201
Officers / Directors
Rreef America Reit Ii Corp. Xxxx — GENERAL PA
Entity Mailing Address
222 S RIVERSIDE PLZ FL 34, CHICAGO, IL, 60606
State of Formation
TX
SOS Status
ACTIVE
October 09, 2009 Stand Alone Finance Deed of Trust
Buyer: 3010 State Street, via Other
March 16, 2006 Resale Grant Deed
Buyer: 3010 State Street, from Ellis Street via Republic Title Inc
October 27, 2005 Resale Grant Deed
Buyer: Lg Dominion, from Gables Realty via Chicago Title Co
October 14, 2005 Stand Alone Finance Deed of Trust
Buyer: Ellis Street, via Stewart Title
Debt Notes

No notes yet

Financial Estimates

Manchester State Thomas trades at a significant cap rate discount to submarket, signaling a stabilized, prime-location positioning rather than value-add. The 3.55% implied cap rate sits 192 bps below the 5.47% Dallas submarket benchmark, while NOI per unit of $12.7K aligns with institutional-quality assets in the Class A/B range. The 50% opex ratio is healthy for a 23-year-old asset, and 0.8% vacancy reflects strong occupancy dynamics. However, the $44.8M appraised value implies a $358.5K price per unit—nearly 2x the submarket median of $182.7K—suggesting either significant in-place premium (newer-comparable finishes, location scarcity, or long-term tenancy) or overvaluation relative to exit assumptions. This property is priced for minimal cap rate expansion at sale, leaving limited upside unless operational leverage or market beta drives returns.

AI analysis · Updated 8 days ago

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

Sale & Valuation

Est. Sale Price
Sale $/Unit
Value YoY
+8.6%
Implied Cap Rate
3.55%
Est. Cap Rate

Operating Income

Gross Potential Rent
$3,207,000/yr
Est. Vacancy
0.8%
Submarket Vac.
5.7%
Eff. Gross Income
$3,181,344/yr
OpEx Ratio
50%
Est. NOI
$1,590,672/yr
NOI/Unit
$12,725/yr

Debt & Taxes

Taxes/Unit
$8,962/yr
Est. DSCR

Submarket Benchmarks

📊

Computed from nearby properties within 3 miles of similar vintage

Submarket Cap Rate
5.47%
Price/Unit Benchmark
$182,650
Rent/SF
$2.19/sf
Financial Estimates Notes

No notes yet

Property Summary

Manchester State Thomas is a 125-unit, 4-story mid-rise apartment built in 2001 with brick exterior and wood-frame construction, totaling 85.9K SF of gross building area in EXCELLENT condition. The property's 91 walk score indicates strong urban walkability in its Dallas location, though the 3.3 Google rating warrants operational scrutiny. Parking type and utility structures are not specified in available data, limiting full pro forma assessment.

AI analysis · Updated 21 days ago

Property Details

Account #
000585000Q01A0000
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
85,850 SF
Net Leasable Area
126,625 SF
Neighborhood
UNASSIGNED
Last Sale
March 16, 2006
Business Status
Operational
Enriched
about 2 months ago

Owner Information

Owner
3010 STATE ST LP
Mailing Address
% RREEF
DALLAS, TEXAS 752012159
Property Notes

No notes yet

Rental Performance

The property is either fully leased or severely limited in listing visibility—zero available units across all snapshots and only one active listing for a 125-unit asset. Current asking rent of $2.1K for 1-bedrooms aligns with submarket benchmarks ($2.135K for 2BR), but the absence of concession data and recent rental comps (last event April 2024, nearly two years stale) prevents meaningful assessment of pricing power or lease-up velocity. The 7.8% submarket growth rate suggests favorable market conditions, but without current month-over-month rent trends or available-unit movement, true property performance remains opaque.

AI analysis · Updated about 14 hours ago
Submarket Rent Growth
+7.81% trailing 12mo
📊 Nearby properties
Vacancy Trend
Deteriorating
📊 RentCast zip-level data
Submarket Rent/SF
$2.19/sf
📊 Nearby properties

Rent Trends

Estimated Occupancy

Estimated from listed vacancies vs total units

Available Units Over Time

Latest Scrape (Mar 25, 2026)

Available
0 units

Fees

Application: Admin: Pet Deposit: Pet Rent Monthly:
🏠 1 active listing | 1BR avg $2,138 (mkt $1,615 ↑32% ) | Trend: No data
Unit Beds Baths Sqft Rent Status Listed Days
1BR 1 840 $2,138 Active Apr 12 725
Apr $2,138
Unit 3129D 2BR 2 1,550 $2,791 Inactive Aug 11 363
Rental Notes

No notes yet

Demographics

Affluent urban renter enclave with outsized affordability advantage. The 1-mile radius shows exceptional renter concentration (85.2%) and median household income of $104.3K supporting $2.1K rent at a 22.9% affordability ratio—well below the 30% threshold and among the best metrics for multifamily. Income skew is pronounced: 51.9% of households earn $100K+, indicating this is a choice-renter market (professionals, dual-income) rather than workforce housing, which narrows but de-risks tenant quality. The sharp density drop-off from 1-mile (85.2% renters, $104.3K income) to 5-mile (63.5% renters, $103.4K income) confirms the property sits in a high-barrier urban core with limited suburban competition—a structural demand moat for a 125-unit asset at this price point.

AI analysis · Updated 9 days ago

1-Mile Radius

Population
39,510
Households
25,149
Avg Household Size
1.59
Median HH Income
$104,272
Median Home Value
$466,690
Median Rent
$1,994
% Renter Occupied
85.2%
Affordability
22.9% (rent/income)
Income Distribution
<$25k $150k+

3-Mile Radius

Population
162,733
Households
89,690
Avg Household Size
1.76
Median HH Income
$99,869
Median Home Value
$531,437
Median Rent
$1,721
% Renter Occupied
72.0%
Affordability
20.7% (rent/income)
Income Distribution
<$25k $150k+

5-Mile Radius

Population
353,430
Households
169,713
Avg Household Size
2.15
Median HH Income
$103,438
Median Home Value
$537,918
Median Rent
$1,701
% Renter Occupied
63.5%
Affordability
19.7% (rent/income)
Income Distribution
<$25k $150k+

Source: US Census ACS 5-Year Estimates (2023) · 12 tracts (1mi)

Demographics Notes

No notes yet

Unit Mix

This property's unit mix data is incomplete and unreliable for investment analysis. Only one 1-bedroom unit is documented at $2.1K rent across 125 total units, suggesting missing or corrupted data rather than an actual portfolio composition. Without accurate counts and rent across all bedroom types, standard benchmarking against demographic demand (young professionals, families) and market norms is impossible. Request corrected unit inventory and rent roll before proceeding with underwriting.

AI analysis · Updated 9 days ago

Estimated from 2 listed units (1.6% of 125 total)

1BR 1 units
2BR 1 units
Unit Mix Notes

No notes yet

Amenities Notes

No notes yet

Appraisal History

Appraisal Summary – Manchester State Thomas

Current appraised value of $44.8M ($358.5K/unit) reflects 8.6% YoY appreciation, consistent with Dallas multifamily market recovery. Land represents 26.6% of total value ($11.9M), leaving 73.4% in improvements—a typical ratio for a 2001-vintage asset that offers limited redevelopment upside unless significant unit density gains are feasible. Single-year data point limits trend analysis; consecutive year-over-year gains would signal sustained market confidence versus cyclical rebound.

AI analysis · Updated 21 days ago
Year Total Value Change
2025 $44,809,250 +8.6%
Appraisal Notes

No notes yet

Reviews Notes

No notes yet

Sources Notes

No notes yet