Share this listing
Pre-formatted captions, a short link, and a QR code — ready to paste.
Share image
Sized for LinkedIn · 1200×627 — matches the caption above.
Rendering preview…
504 - 540 Marbella Dr
Arlington, TX 76013
Asking Price
$4.50M
Cap Rate
5%
Asset Type
Apartment Building Multifamily
Class
Class B
What's Special
Multifamily | 5.00% CAP | 10 Units <ul><li>100% leased, 10-unit new construction portfolio sale with tremendous upside!</li><li>Large floorplans (2,100–2,300 SF) – highly desirable compared to typical inventory</li><li>Modern construction & finishes – attractive to both renters and future buyers</li><li>Gated community – added privacy, security, and premium appeal</li><li>Private garages for each unit – strong tenant and resale demand driver</li><li>Prime Arlington location – minutes to AT&T Stadium, UT Arlington, and major
Free Valuation Calculator
No login requiredRun the numbers on this deal. All calculations are estimates — verify with your lender and accountant.
NOI
$80,000
Cap Rate
1.78%
DSCR
0.30
Underwater
Cash-on-Cash
-13.86%
Monthly Payment
$22,263.545
Annual Cash Flow
$-187,162.537
