Log In/Sign Up
Your email has been sent.
The Navian at Kirby Residences 2322 Kirby St 2 Unit Apartment Building $2,646,552 CAD ($1,323,276 CAD/Unit) 5.76% Cap Rate Dallas, TX 75204
Investment Highlights
- Introducing a stunning new construction development showcasing Scandinavian-inspired design, brought to life by the visionary architect duo Far and Da
Executive Summary
Exceptional Investment Opportunity: Brand-New Construction of Scandinavian designed duplexes at The Navian at Kirby. Two full duplexes available for purchase designed by renowned architect Far & Dang. Seller open to seller financing.
Discover a prime investment opportunity with this newly constructed , ideally situated in East Village Kirby. These modern duplexes offer investors a unique chance to secure a high-quality asset in a desirable location.
Property Highlights:
New Construction: Quality craftsmanship and contemporary design, offering modern amenities and finishes that attract discerning tenants.
Versatile Layout: Each unit within the duplex features a spacious layout, complete with multiple bedrooms and bathrooms, designed to accommodate a variety of tenant needs.
Attractive Rental Income: With the demand for rental properties on the rise, this duplex provides a lucrative opportunity for steady rental income and long-term appreciation.
Prime Location: Situated in a sought-after neighborhood, the property benefits from proximity to local amenities, schools, and transportation, making it an attractive option for potential renters.
Low Maintenance Investment: As a new construction, the property ensures minimal maintenance costs, providing peace of mind for investors seeking a hassle-free investment.
Potential for Growth: The area is experiencing rapid growth, with increasing property values and rental rates, positioning this duplex as a valuable asset in your investment portfolio.
Each full duplex is perfect for investors looking to capitalize on the thriving rental market with a turnkey property. Don’t miss the chance to invest in a high-demand area with promising returns. Contact us today to learn more about this exceptional opportunity at Kirby!
Discover a prime investment opportunity with this newly constructed , ideally situated in East Village Kirby. These modern duplexes offer investors a unique chance to secure a high-quality asset in a desirable location.
Property Highlights:
New Construction: Quality craftsmanship and contemporary design, offering modern amenities and finishes that attract discerning tenants.
Versatile Layout: Each unit within the duplex features a spacious layout, complete with multiple bedrooms and bathrooms, designed to accommodate a variety of tenant needs.
Attractive Rental Income: With the demand for rental properties on the rise, this duplex provides a lucrative opportunity for steady rental income and long-term appreciation.
Prime Location: Situated in a sought-after neighborhood, the property benefits from proximity to local amenities, schools, and transportation, making it an attractive option for potential renters.
Low Maintenance Investment: As a new construction, the property ensures minimal maintenance costs, providing peace of mind for investors seeking a hassle-free investment.
Potential for Growth: The area is experiencing rapid growth, with increasing property values and rental rates, positioning this duplex as a valuable asset in your investment portfolio.
Each full duplex is perfect for investors looking to capitalize on the thriving rental market with a turnkey property. Don’t miss the chance to invest in a high-demand area with promising returns. Contact us today to learn more about this exceptional opportunity at Kirby!
Financial Summary (Pro Forma - 2024) |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$250,990
|
$45.57
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$5,020
|
$0.91
|
| Effective Gross Income |
$245,970
|
$44.66
|
| Taxes |
$62,748
|
$11.39
|
| Operating Expenses |
$11,155
|
$2.03
|
| Total Expenses |
$73,903
|
$13.42
|
| Net Operating Income |
$172,068
|
$31.24
|
Financial Summary (Pro Forma - 2024)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $250,990 |
| Annual Per SF | $45.57 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $5,020 |
| Annual Per SF | $0.91 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $245,970 |
| Annual Per SF | $44.66 |
| Taxes (CAD) | |
|---|---|
| Annual | $62,748 |
| Annual Per SF | $11.39 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $11,155 |
| Annual Per SF | $2.03 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $73,903 |
| Annual Per SF | $13.42 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $172,068 |
| Annual Per SF | $31.24 |
Property Facts
| Price | $2,646,552 CAD | Property Subtype | Apartment |
| Price Per Unit | $1,323,276 CAD | Lot Size | 0.19 AC |
| Sale Type | Investment | Building Size | 5,508 SF |
| Cap Rate | 5.76% | No. Stories | 2 |
| Sale Condition | Bulk/Portfolio Sale | Year Built | 2024 |
| No. Units | 2 | Parking Ratio | 0.73/1,000 SF |
| Property Type | Multifamily | ||
| Zoning | Z164 | ||
| Price | $2,646,552 CAD |
| Price Per Unit | $1,323,276 CAD |
| Sale Type | Investment |
| Cap Rate | 5.76% |
| Sale Condition | Bulk/Portfolio Sale |
| No. Units | 2 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Lot Size | 0.19 AC |
| Building Size | 5,508 SF |
| No. Stories | 2 |
| Year Built | 2024 |
| Parking Ratio | 0.73/1,000 SF |
| Zoning | Z164 |
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 3+3.5 | 2 | - | 2,754 |
1 1
Exceptionally walkable
90/100
Fairly drivable
50/100
Some public transit
50/100
Moderately bikeable
60/100
Property Taxes
| Parcel Number | 00000194671000000 | Total Assessment | $2,436,729 CAD (2025) |
| Land Assessment | $811,822 CAD (2025) | Annual Taxes | $62,748 CAD ($11.39 CAD/SF) |
| Improvements Assessment | $1,624,907 CAD (2025) | Tax Year | 2024 |
Property Taxes
Parcel Number
00000194671000000
Land Assessment
$811,822 CAD (2025)
Improvements Assessment
$1,624,907 CAD (2025)
Total Assessment
$2,436,729 CAD (2025)
Annual Taxes
$62,748 CAD ($11.39 CAD/SF)
Tax Year
2024
1 of 19
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
The Navian at Kirby Residences | 2322 Kirby 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.