Log In/Sign Up
Your email has been sent.
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



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.
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
- Offering Memorandum
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
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 |
1 1
PROPERTY TAXES
| Parcel Numbers | Total Assessment | $8,945,438 CAD | |
| Land Assessment | $616,821 CAD | Annual Taxes | -$1 CAD ($0.00 CAD/SF) |
| Improvements Assessment | $8,328,617 CAD | Tax Year | 2025 |
PROPERTY TAXES
Parcel Numbers
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
1 of 18
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
Hill McCray Realty
Canopy at Wylie | 100 N 5th St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
