Se Connecter/S’inscrire
Votre courriel a été envoyé.
Canopy at Wylie 100 N 5th St 22 Unité Immeuble d’appartements 6 748 819 $ CAD (306 765 $ CAD/Unité) 6,65% Taux de capitalisation Wylie, TX 75098



Certaines informations ont été traduites automatiquement.
FAITS SAILLANTS DE L'INVESTISSEMENT
- New Construction, Spacious Floorplans, Strong Rental Demand, Location
RÉSUMÉ DE L'ANNONCE
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.
SALLE DE DONNÉES Cliquez ici pour accéder à
- Offering Memorandum
BILAN FINANCIER (PRO FORMA - 2025) Cliquez ici pour accéder à |
ANNUEL (CAD) | ANNUEL PAR pi² (CAD) |
|---|---|---|
| Revenu de location brut |
$99,999
|
$9.99
|
| Autres revenus |
-
|
-
|
| Perte due à l’inoccupation |
-
|
-
|
| Revenu brut effectif |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Dépenses d’exploitation |
$99,999
|
$9.99
|
| Total des dépenses |
$99,999
|
$9.99
|
| Revenu net d’exploitation |
$99,999
|
$9.99
|
BILAN FINANCIER (PRO FORMA - 2025) Cliquez ici pour accéder à
| Revenu de location brut (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Autres revenus (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Perte due à l’inoccupation (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Revenu brut effectif (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Taxes (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Dépenses d’exploitation (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Total des dépenses (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Revenu net d’exploitation (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
FAITS SUR LA PROPRIÉTÉ
COMMODITÉS
COMMODITÉS DES UNITÉS
- Climatisation
- Espace d'entreposage
- Connexions pour laveuse/Sécheuse
- Chauffage
- Cuisine
- Réfrigérateur
- Four
- Bain/Douche
- Congélateur
- Patio
COMMODITÉS DU SITE
- Accès 24 heures
- Accès contrôlé
- Service d'emballage
UNITÉ RENSEIGNEMENTS SUR LE MÉLANGE
| DESCRIPTION | NOMBRE D’UNITÉS | LOYER MOYEN/MOIS | pi² |
|---|---|---|---|
| 2+1 | 22 | 2 703 $ CAD | 1 002 - 1 065 |
1 1
Impôts fonciers
| Numéros de lot | Évaluation totale | 8 945 438 $ CAD | |
| Évaluation du terrain | 616 821 $ CAD | Impôts annuels | (1 $) CAD (0,00 $ CAD/pi²) |
| Évaluation des bâtiments | 8 328 617 $ CAD | Année d’imposition | 2025 |
Impôts fonciers
Numéros de lot
Évaluation du terrain
616 821 $ CAD
Évaluation des bâtiments
8 328 617 $ CAD
Évaluation totale
8 945 438 $ CAD
Impôts annuels
(1 $) CAD (0,00 $ CAD/pi²)
Année d’imposition
2025
1 de 18
VIDÉOS
VISITE EXTÉRIEURE 3D MATTERPORT
VISITE 3D MATTERPORT
PHOTOS
VUE DEPUIS LA RUE
RUE
CARTE
1 de 1
Présenté par
Hill McCray Realty
Canopy at Wylie | 100 N 5th St
Vous êtes déjà membre? Connectez-vous
Hmm, il semble y avoir eu une erreur lors de l’envoi de votre message. Veuillez réessayer.
Merci! Votre message a été envoyé.
