Log In/Sign Up
Your email has been sent.
TCU Student Housing Portfolio 3 Multifamily Properties Offered at $7,614,750 CAD in Fort Worth, TX
INVESTMENT HIGHLIGHTS
- New construction in a desirable rent growth TCU sub-market, with high end finishes
- Units are 100% leased through May 2027 with few units leased through May 2028
- Excellent Cap rate at 7.3% starting Jun 2026 with an ability to increase rent
- Modern design with a highly desirable roof top terrace
- 100% occupancy, zero vacancy rates as units are always leased June through May of the following year
EXECUTIVE SUMMARY
Broker of Record
Patrick Graham
License # 9005919 (TX)
Matthews Real Estate Investment Services, Inc
2699 Howell St., Suite 400, Dallas, TX 75204
(866) 889-0550
Patrick Graham
License # 9005919 (TX)
Matthews Real Estate Investment Services, Inc
2699 Howell St., Suite 400, Dallas, TX 75204
(866) 889-0550
TAXES & OPERATING EXPENSES (ACTUAL - 2026) |
ANNUAL (CAD) |
|---|---|
| Gross Rental Income |
$691,142
|
| Other Income |
-
|
| Vacancy Loss |
-
|
| Effective Gross Income |
$691,142
|
| Taxes |
-
|
| Operating Expenses |
-
|
| Total Expenses |
$107,637
|
| Net Operating Income |
$583,506
|
TAXES & OPERATING EXPENSES (ACTUAL - 2026)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $691,142 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | - |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $691,142 |
| Taxes (CAD) | |
|---|---|
| Annual | - |
| Operating Expenses (CAD) | |
|---|---|
| Annual | - |
| Total Expenses (CAD) | |
|---|---|
| Annual | $107,637 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $583,506 |
PROPERTY FACTS
| Price | $7,614,750 CAD | Number of Properties | 3 |
| Price / SF | $557.65 CAD / SF | Individually For Sale | 0 |
| Cap Rate | 7.66% | Total Building Size | 13,655 SF |
| Sale Type | Investment | Total Land Area | 0.56 AC |
| Status | Active |
| Price | $7,614,750 CAD |
| Price / SF | $557.65 CAD / SF |
| Cap Rate | 7.66% |
| Sale Type | Investment |
| Status | Active |
| Number of Properties | 3 |
| Individually For Sale | 0 |
| Total Building Size | 13,655 SF |
| Total Land Area | 0.56 AC |
PROPERTIES
| PROPERTY NAME / ADDRESS | PROPERTY TYPE | SIZE | YEAR BUILT | INDIVIDUAL PRICE |
|---|---|---|---|---|
| 2400 Benbrook Dr, Fort Worth, TX 76110 | Multifamily | 6,812 SF | 2025 | - |
| 3225 McCart Ave, Fort Worth, TX 76110 | Multifamily | 4,560 SF | 2023 | - |
| 3817 Winfield Ave, Fort Worth, TX 76109 | Multifamily | 2,283 SF | 2023 | - |
1 1
1 of 27
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
TCU Student Housing Portfolio
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.