4200 Oakwood Park Drive, Frisco, TX 75034
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Unit | Tenant | SF | Rent |
| 2 | A-101 | Jessica Tran | 500 | $1,050 |
| 3 | A-205 | Vacant | 500 | - |
| 4 | B-112 | Marcus Williams | 650 | $1,200 |
| 5 | B-204 | Sarah & David Patel | 700 | $1,350 |
| 6 | B-310 | Tyler Brooks | 650 | $1,225 |
| ... 7 more rows | ||||
| Unit Type | Count | Avg SF | In-Place | Vacant |
|---|---|---|---|---|
| Studio | 48 | 500 | $1,050 | 2 |
| 1 BR / 1 BA | 96 | 675 | $1,275 | 4 |
| 2 BR / 2 BA | 72 | 950 | $1,625 | 3 |
| 3 BR / 2 BA | 24 | 1,200 | $1,950 | 1 |
| Gross Rental Income | $3,744,000 |
| Other Income | +$312,000 |
| Vacancy Loss (5.0%) | ($187,200) |
| Effective Gross Income | $3,868,800 |
| Total Expenses | ($1,539,752) |
| Net Operating Income | $2,329,048 |
4200 Oakwood Park Drive
Frisco, TX 75034
| Property | Units | 1BR | 2BR | Dist |
|---|---|---|---|---|
| The Preserve at Stonebriar | 312 | $1,385 | $1,795 | 0.4 mi |
| Encore at Grayhawk | 248 | $1,420 | $1,850 | 0.7 mi |
| Elan Crockett Row | 196 | $1,350 | $1,710 | 1.2 mi |
| Property | Units | Price | $/Unit | Date |
|---|---|---|---|---|
| Alexan Stonebriar | 280 | $58.8M | $210K | Nov 2025 |
| The Tribute at Heritage | 192 | $39.4M | $205K | Aug 2025 |
| Villas at Legacy West | 344 | $78.2M | $227K | Mar 2025 |
“Value-add opportunity - 72 of 240 units renovated at $12,500/unit achieving $175/mo premium. 168 units remaining. RUBS income at $85/unit/mo. Amenities: pool, fitness center, dog park, EV charging. Gated community near PGA HQ, Dallas Cowboys Star complex, and $10.5B Fields development.”
Using your rent roll, address data, demographics, and broker notes - AI generated the following
The Residences at Oakwood Park is a 240-unit, Class B+ multifamily community in Frisco, Texas - one of the fastest-growing and most affluent suburbs in the Dallas-Fort Worth metroplex. Offered at $52,500,000 ($218,750 per unit), the property generates approximately $2,508,000 in Net Operating Income at a 4.8% capitalization rate on current income, with additional upside through continuation of an in-place renovation program and further optimization of ancillary revenue streams. The value-add thesis is well-supported by early execution. ...
The Dallas-Fort Worth multifamily market is one of the largest and most active in the United States, with a total inventory exceeding 900,000 units across the metro area. DFW has led the nation in population growth for multiple consecutive years, adding more than 150,000 new residents annually, which sustains baseline demand for approximately 25,000-30,000 new apartment units per year. Despite elevated new supply deliveries in 2024-2025, metro-wide occupancy has remained above 92% and effective rent growth has averaged 2.8% annually over the past three years. ...
The Residences at Oakwood Park is located along Oakwood Park Drive in Frisco, Texas, approximately 30 miles north of downtown Dallas in Collin County. Frisco sits at the intersection of the Dallas North Tollway and State Highway 121, providing residents with direct access to major employment corridors throughout the DFW metroplex. The property is minutes from the city's primary retail, dining, and entertainment destinations, including Stonebriar Centre, The Star (the Dallas Cowboys' world headquarters and mixed-use district), and the rapidly expanding $10.5 billion Fields development. ...