Share This Listing

Message

948 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the broker for more information about this property

Canopy at Wylie 100 N 5th St 22 Unit Apartment Building $6,840,008 CAD ($310,909 CAD/Unit) 6.65% Cap Rate Wylie, TX 75098

Save this listing!

Favourite this listing to get notified of price updates, new media and more

INVESTMENT HIGHLIGHTS

  • New Construction, Spacious Floorplans, Strong Rental Demand, Location

EXECUTIVE SUMMARY

The Canopy at Wiley – 22-Unit Class A Multifamily | Offered at $4,900,000
The Canopy at Wiley is a newly constructed, Class A, 22-unit multifamily community located in the rapidly growing city of Wylie, Texas—one of the most desirable submarkets within the Dallas–Fort Worth metroplex. Built with quality finishes and modern systems, this asset represents a rare opportunity to acquire new construction at a price point below replacement cost.
Positioned just 0.1 miles from Texas State Highway 78, the property offers unmatched accessibility while benefiting from strong surrounding demographics. Within a one-mile radius, the average household income exceeds $110,000, and Wylie has experienced a robust 7% population growth over the past five years. Strong schools and a family-friendly environment further enhance renter demand, ensuring a healthy lease-up trajectory.
The Canopy features spacious two-bedroom floorplans averaging 1,000+ square feet, with in-unit washer/dryer connections, modern HVAC systems, and high-efficiency water heaters. With a total gross building area of 22,737 SF, the property delivers functionality and design appeal that outshines older competing assets in the submarket.
Investors are well-positioned for immediate upside:
Lease-up Opportunity: Move-in ready units with minimal competition in the area.
Cap Rate: Projected to stabilize around 6.5%, outperforming the current ~5.5% market average for comparable new product.
Value-Add Potential: Completion of two units currently used as patio space would bring the property to 24 units, boosting long-term value.
Favorable Financing: Bank-owned with bridge or seller-financing options available.
With limited new supply, high-income demographics, and strong rental demand drivers, The Canopy at Wiley presents a rare chance to secure a stabilized, high-quality multifamily investment in a rapidly expanding DFW corridor.

DATA ROOM Click Here to Access

FINANCIAL SUMMARY (PRO FORMA - 2025) Click Here to Access

ANNUAL (CAD) ANNUAL PER SF (CAD)
Gross Rental Income $99,999 $9.99
Other Income - -
Vacancy Loss - -
Effective Gross Income $99,999 $9.99
Taxes $99,999 $9.99
Operating Expenses $99,999 $9.99
Total Expenses $99,999 $9.99
Net Operating Income $99,999 $9.99

FINANCIAL SUMMARY (PRO FORMA - 2025) Click Here to Access

Gross Rental Income (CAD)
Annual $99,999
Annual Per SF $9.99
Other Income (CAD)
Annual -
Annual Per SF -
Vacancy Loss (CAD)
Annual -
Annual Per SF -
Effective Gross Income (CAD)
Annual $99,999
Annual Per SF $9.99
Taxes (CAD)
Annual $99,999
Annual Per SF $9.99
Operating Expenses (CAD)
Annual $99,999
Annual Per SF $9.99
Total Expenses (CAD)
Annual $99,999
Annual Per SF $9.99
Net Operating Income (CAD)
Annual $99,999
Annual Per SF $9.99

PROPERTY FACTS

Price $6,840,008 CAD
Price Per Unit $310,909 CAD
Sale Type Investment
Cap Rate 6.65%
Sale Condition High Vacancy Property
Gross Rent Multiplier 9.39
No. Units 22
Property Type Multifamily
Property Subtype
Apartment
  • Multifamily Dormitory
Apartment Style Low-Rise
Building Class B
Lot Size 1.47 AC
Building Size 32,765 SF
Average Occupancy 0%
No. Stories 3
Year Built/Renovated 2024/2025
Parking Ratio 1.65/1,000 SF
Zoning Multifamily - Multi Family

AMENITIES

UNIT AMENITIES

  • Air Conditioning
  • Storage Space
  • Washer/Dryer Hookup
  • Heating
  • Kitchen
  • Refrigerator
  • Oven
  • Tub/Shower
  • Freezer
  • Patio

SITE AMENITIES

  • 24 Hour Access
  • Controlled Access
  • Package Service

UNIT MIX INFORMATION

DESCRIPTION NO. UNITS AVG. RENT/MO SF
2+1 22 $2,739 CAD 1,002 - 1,065

PROPERTY TAXES

PROPERTY TAXES

Parcel Numbers
Multiple
  • R-1169-013-001B-1
  • R-1169-013-0040-1
Land Assessment
$616,821 CAD
Improvements Assessment
$8,328,617 CAD
Total Assessment
$8,945,438 CAD
Annual Taxes
-$1 CAD ($0.00 CAD/SF)
Tax Year
2025
  • Listing ID: 37422201

  • Date on Market: 2025-08-26

  • Last Updated:

  • Address: 100 N 5th St, Wylie, TX 75098

Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}