RANCHO MIRAGE

1200 HIDDEN RIDGE DR, IRVING, TX, 750383715

APARTMENT (BRICK EXTERIOR) Garden 310 units Built 1990 3 stories ★ 3.3 (557 reviews) 🚶 27 Car-Dependent 🚌 45 Some Transit 🚲 30 Somewhat Bikeable

$54,832,310

2025 Appraised Value

↑ 3.0% from prior year

RANCHO MIRAGE – EXECUTIVE SUMMARY

The property faces an imminent refinancing crisis with limited equity cushion. The $30.2M loan originated January 2017 is at or past maturity, and the $11.7M appraisal-to-estimate gap ($54.8M appraised vs. $43.1M implied sale value) signals either market deterioration since acquisition or operational underperformance—the ownership chain (tax deed + quit claim in 2017, four transactions in nine years) reinforces distress signals. Demographically, the property anchors a high-rent-penetration micro-market (98.8% renter at 1-mile, 37.1% earning $100K+), validating tenant demand, but recent Google reviews (4.1 avg, 33.2% one-star concentration) expose persistent operational dysfunction despite Greystar's July 2025 takeover; reputation risk will compound refinancing headwinds if management improvements don't solidify. Unit-level economics are opaque—no DSCR disclosed, no rent data provided—but 51% of units remain on pre-2016 finishes, indicating ~$2M-$3M+ value-add potential through systematic kitchen/bath renovation. Zero pipeline supply and a favorable renter demographic offer downside protection, but the combination of maturing debt, appraisal-to-market gap, and operational instability at a critical management transition moment creates execution risk that outweighs upside potential; recommend PASS unless seller demonstrates current DSCR >1.2x and commits to retained Greystar management through stabilization.

AI overview · Updated 14 days ago
Abstract Notes

No notes yet

All-Inclusive Living

Arrive at our inviting community and be surrounded by a blend of spaces that bring balance to your lifestyle. From our appealing amenities at your doorstep to our cozy 1 & 2 bedroom apartments, this is a place that rounds out your life. Find yourself living where a comfortable home, a vibrant community, and a convenient neighborhood perfectly come together in Irving, Texas.

Interior Finishes & Renovation Status

Rancho Mirage exhibits a bifurcated renovation timeline with inconsistent unit upgrades. Approximately 51% of analyzed spaces show upgraded finishes (21 of 41 rated units), concentrated in 2016–2020 renovations featuring quartz countertops, white painted cabinetry, and stainless steel appliances. However, 22% remain builder-grade (9 units) with original laminate counters, basic tile, and standard white appliances dating to the 2000s–2010s era. This partial upgrade pattern suggests selective rehab rather than comprehensive repositioning, limiting pricing power and indicating meaningful value-add potential across remaining 150+ units.

Condition & Curb Appeal

Unit-level condition skews positive (59% excellent/good) but exterior observations reveal aging Spanish Colonial architecture (1990 vintage) with terracotta tile roofs and tan stucco—appropriate for the submarket but not differentiated. Pool and fitness amenities are well-maintained and contemporary (turquoise accents, modern equipment), offsetting dated architectural shell. Eight units flagged as "poor condition" and recurring mentions of mineral deposits and peeling paint suggest selective maintenance issues.

Class & Value-Add Profile

This is a Class B property with Class B+ upside. The 310-unit scale, mid-rise/garden mix, resort-grade amenities, and renovated units support mid-market positioning, but the 1990 vintage, surface parking, and ~50% unrenovated units constrain appeal. Systematic kitchen/bath renovations on remaining units (targeting 2018–2020 standards) could drive measurable rent growth, particularly if paired with paint/landscaping refresh.

AI analysis · Updated 22 days ago

/

AI Analysis

Location Profile Misaligned with Suburban Mobility Reality

Rancho Mirage's car-dependent walkability (27 walk score) and limited transit access (45 transit score) position it squarely in suburban Irving—a profile typical for workforce housing but requiring validation against rent positioning. The absence of reported average monthly rent prevents assessment of whether the property is pricing defensively for this location constraint or overreaching relative to competing, similarly-positioned stock. Without downtown proximity data or nearby employment center anchors, tenant demand likely depends on car-owning renters and proximity to DFW employment corridors; pricing competitiveness against higher-walkability alternatives will be critical to stabilization.

AI analysis · Updated 22 days ago
Distance Name Category
📍 12.1 miles from Downtown Dallas
Map Notes

No notes yet

No supply pressure, but deteriorating demand fundamentals warrant caution. With zero units in the 310-unit property's pipeline (0.0%) and no nearby construction projects, the asset faces no direct competitive threat from new supply. However, the deteriorating vacancy trend in the submarket suggests demand-side headwinds are the primary risk—occupancy erosion and rent growth deceleration are more likely driven by market softness than new deliveries. The absence of pipeline activity in a weakening submarket may signal developer confidence has already faded, or it reflects limited development appetite in this location.

AI analysis · Updated 22 days 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

Refinancing Risk & Motivation Signal: The $30.2M loan originated in January 2017 with an 84-month term is approaching or at maturity (7 years ago), creating immediate refinancing pressure at today's rates—a material headwind given the property's current $9.7M appraisal gap versus estimated sale price ($54.8M appraised vs. $43.1M sale estimate). Loan-to-unit basis of $97.3K is moderate but masks leverage concerns if the asset has underperformed since acquisition at $37.7M (2017).

Ownership Complexity & Distress Signals: The ownership chain flags execution risk: a tax deed conveyance to FH entities paired with a simultaneous quit claim deed from the prior owner (WW Rancho Mirage LLC) in January 2017 suggests a distressed transaction or structured recapitalization, not a clean market sale. Four transactions in nine years with absentee ownership and no disclosed DSCR indicate operational opacity and potential cash flow stress.

Execution Timeline: Without maturity date and monthly payment data, true refinance feasibility is opaque, but the 2017 origination date combined with the appraisal-to-sale gap implies the owner may be motivated by maturing debt and limited equity cushion for recapitalization.

AI analysis · Updated 22 days ago
Ownership Duration
9.1 years
Since Jan 2017
Transactions
4 recorded
Owner Type
Company
Absentee owner
Owner Mailing Address
740 WAUKEGAN RD STE 310, DEERFIELD, IL 60015-4483

🏛️ TX Comptroller Entity Data

Beneficial Owner
Wm E Hopper medium
via agent cluster
Registered Agent
Wm E Hopper
110 E. 6TH ST.,, PECOS, TX, 79772
Entity Mailing Address
PO BOX 929, PECOS, TX, 79772
State of Formation
TX
SOS Status
INACTIVE
Current Lender
Cbre Cap Markets
Loan Amount
$30,170,000 ($97,323/unit)
Maturity Date
Not recorded
Loan Type
Unknown
January 31, 2017 Resale Tax Deed
Buyer: Fh Rancho Mirage I Llc,Fh Rancho Mirage Ii Llc Etal from Ww Rancho Mirage Llc via Attorney Only
Sale price: $37,712,500
Cbre Cap Markets $30,170,000 Senior Term: 7yr
January 31, 2017 Nominal/Quit Claim Quit Claim Deed
Buyer: Ww Rancho Mirage Investors Llc, from Ww Rancho Mirage Llc
March 01, 2012 Stand Alone Finance Deed of Trust
Buyer: Wd Rancho Mirage Llc, via Attorney Only
May 20, 2009 Resale Grant Deed
Buyer: Ww Rancho Mirage Llc, from Ssr Wm Texas via Chicago Title Insurance Compan
Sale price: $19,000,000
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
$43,100,000
Sale $/Unit
$139,032
Value YoY
+3.0%
Implied Cap Rate
Est. Cap Rate

Operating Income

Gross Potential Rent
Est. Vacancy
Submarket Vac.
5.6%
Eff. Gross Income
OpEx Ratio
45%
Est. NOI
NOI/Unit

Debt & Taxes

Taxes/Unit
$4,422/yr
Est. DSCR

Based on most recent loan: $30,170,000 (Jan 2017, attom)

Submarket Benchmarks

📊

Computed from nearby properties within 3 miles of similar vintage

Submarket Cap Rate
6.74%
Price/Unit Benchmark
$130,015
Property: $139,032 (↑7%)
Rent/SF
$1.77/sf
Financial Estimates Notes

No notes yet

Property Summary

Rancho Mirage is a 310-unit garden-style apartment community built in 1990 with brick exterior and wood-frame construction across three stories, offering 287K SF of space with 1- and 2-bedroom floor plans. The property is rated EXCELLENT quality in GOOD condition with a robust amenity package including pool, fitness center, racket ball court, and game room, though the car-dependent Irving submarket location (Walk Score 27) presents a noted constraint. Utilities split between resident and landlord is unspecified; pet policy details are absent from available data. Google rating of 3.3 suggests moderate resident satisfaction relative to comparable assets.

AI analysis · Updated 21 days ago

Property Details

Account #
32023410000020000
Market
Dallas County, TX
Building Class
APARTMENT (BRICK EXTERIOR)
Building Style
Garden
Construction
D-WOOD FRAME
Quality
EXCELLENT
Condition
GOOD
Stories
3
Gross Building Area
287,047 SF
Net Leasable Area
273,838 SF
Neighborhood
UNASSIGNED
Last Sale
May 08, 2025
Place ID
ChIJnVtrWHmCToYRIjrcOe7pry0
Business Status
Operational
Enriched
about 2 months ago

Owner Information

Owner
PECOS HOUSING FINANCE
Mailing Address
CORPORATION
PECOS, TEXAS 797727505
Property Notes

No notes yet

Rental Performance

Submarket Rent Growth
📊 Nearby properties
Vacancy Trend
Deteriorating
📊 RentCast zip-level data
Submarket Rent/SF
$1.77/sf
📊 Nearby properties

Concession Trend (Weeks Free)

Available Units Over Time

Latest Scrape (Mar 25, 2026)

Available
0 units

Fees

Application: Admin: Pet Deposit: Pet Rent Monthly:
Rental Notes

No notes yet

Demographics

The 1-mile submarket is a renter-concentrated urban core (98.8% renter) with compressed income distribution heavily weighted toward $100K+ earners (37.1%), signaling affluent renter demand despite a median HHI of $76.1K—likely driven by young professionals or lifestyle renters prioritizing location over ownership. The property's 23.8% affordability ratio at the 1-mile level is tight but sustainable for this income cohort, though the immediate catchment's $76.1K median masks significant bifurcation: 23.5% earn under $50K while 37.1% exceed $100K. Broadening to 3 miles reveals a wealthier suburban ring (median HHI $94.4K, 42.4% earning $100K+) with lower renter penetration (67.5%), indicating the property anchors a rental-only micro-market within a homeowning-dominant area—a competitive moat but also a ceiling for unit growth.

AI analysis · Updated 22 days ago

1-Mile Radius

Population
8,234
Households
3,337
Avg Household Size
2.47
Median HH Income
$76,065
Median Home Value
$112,861
Median Rent
$1,509
% Renter Occupied
98.8%
Affordability
23.8% (rent/income)
Income Distribution
<$25k $150k+

3-Mile Radius

Population
115,076
Households
46,149
Avg Household Size
2.64
Median HH Income
$94,384
Median Home Value
$358,136
Median Rent
$1,606
% Renter Occupied
67.5%
Affordability
20.4% (rent/income)
Income Distribution
<$25k $150k+

5-Mile Radius

Population
229,332
Households
88,072
Avg Household Size
2.71
Median HH Income
$86,416
Median Home Value
$335,552
Median Rent
$1,541
% Renter Occupied
66.9%
Affordability
21.4% (rent/income)
Income Distribution
<$25k $150k+

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

Demographics Notes

No notes yet

Unit Mix Notes

No notes yet

Amenities Notes

No notes yet

Appraisal History

Appraisal & Valuation:

Current appraised value of $54.8M translates to $176.9K per unit—reasonable for a 1990-vintage asset in the Rancho Mirage market. Land represents 12.3% of total value ($6.7M), constraining redevelopment optionality; the 87.7% improvement allocation reflects the building's primary value driver. YoY growth of 3.0% suggests stable market conditions with modest appreciation, though single-year data limits trend visibility and masks any prior volatility during downturns or repositioning phases.

AI analysis · Updated 22 days ago
Year Total Value Change
2025 $54,832,310 +3.0%
Appraisal Notes

No notes yet

Google Reviews

Rating trajectory masks underlying operational instability. The 4.1-point recent average (last 6 months) masks a 33.2% one-star concentration in the overall distribution—33 negative reviews cite cockroaches, maintenance delays, and leasing office dysfunction, while only 46.3% rate five stars. Management transition to Greystar appears to have driven the 0.4-point uptick since prior 6 months, with post-July reviews crediting faster service request turnaround and improved staff responsiveness, but pest and equity concerns persist in February 2026 data. The property's approval rating critically depends on ongoing management execution; the wide spread between five-star and one-star narratives signals inconsistent operational delivery that creates resident retention and reputation risk despite recent operational gains.

AI analysis · Updated 14 days ago

Rating Distribution

5★
258 (46%)
4★
55 (10%)
3★
39 (7%)
2★
20 (4%)
1★
185 (33%)

557 reviews total

Rating Trend

Reviews

Dr.Amita gaur ★☆☆☆☆ Feb 2026

Cockroach!!!!!!!

Owner response

Thank you for taking the time to write a review. We do see that you moved out last year and apologize if you had a home that did not meet your expectations. Please let us know if there is anything we can do for you. Have a great day!

James van ★☆☆☆☆ Feb 2026

All residents should be given equal importance..
When you arrange party see that every kid and resident received the items

It should not be grabbed by few people

Corridors and common area should be quiet but it is always occupied by others laughing big no privacy..

Owner response

The scavenger hunt was meant to be fun and interactive for all residents. Please feel free to stop by the office next week and we'll be happy to make this right for you. Please ask to see the manager. Thank you, Audrey.

Susmitha Makineni ★★★★★ Feb 2026

Owner response

The entire team at Rancho Mirage would like to thank you for the five star review! Please let us know anytime you need anything. Have a great day!

Vijaya Taraka ★★★★★ Feb 2026

Owner response

The entire team at Rancho Mirage would like to thank you for the five star review! Please let us know anytime you need anything. Have a great day!

Palarapu Supraja ★★★★★ Feb 2026

The apartment is clean,spacious and well-maintained. The management team is friendly and responsive.

Owner response

The entire team at Rancho Mirage would like to thank you for the five star review! It is great to hear you enjoy your home and the service you receive. Please let us know anytime you need anything!

Showing 5 of 557 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