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…
3108 FRAZIER AVE
FORT WORTH, TX 76110-3620
Asking Price
$2.10M
Cap Rate
5.2%
Asset Type
Student Housing Multifamily
Class
Class B
What's Special
2025 Construction | 100% Leased For 2026-2027 | 50% Pre-Leased For 2027-2028 <p>Institutional Quality Asset at Accessible Price Point. </p><p></p><p>100% Leased For 2026-2027. 50% Pre-Leased For 2027-2028.</p><p></p><p>Advanced Security Systems with 24-Hour Multi-Camera Monitoring, DVR System With Remote Playback Capabilities.</p><p></p><p>Each Unit Equipped With (2) Sets of Washers/Dryers and (1) 70'' Flat Screen Television.</p><p></p><p>Tenants Responsible For All Utilities (Electric, Water, Gas, Cable, Internet).</p><p></p><p>Ample Parking For Tenants and Guests Compr
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
3.81%
DSCR
0.64
Underwater
Cash-on-Cash
-7.09%
Monthly Payment
$10,389.654
Annual Cash Flow
$-44,675.85
