Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Class A Active Adult Community Title is generated by Realmo AI

    1450 Whaley Dr, Forney, TX 75126

    View on Map
    Claim this Listing
    For Sale
    $25,000,000

    120-unit Class A 55+ community in Forney, Texas.

    Type:Multifamily
    Added:
    Apr 3, 2026
    Days on Market:
    66
    Last Refresh:
    Apr 3 at 4:55 am

    Property Features for 1450 Whaley Dr

    General Information

    Standard status
    Active
    Property subtype
    Multifamily

    We can help!

    Listing Contact
    Nick Fluellen

    Listing agent Nick Fluellen License #TX: 0521943, TX: 9001647

    Listing office Dallas Office

    Listing date Apr 3, 2026

    Source Marcusmillichap

    Displayed information is deemed reliable but is not guaranteed and should be independently verified.

    All listing content including descriptions, pricing, images are the copyrighted material of Dallas Office

    HighLights

    • 120‑unit Class A 55+ active adult community built in 2019.
    • Opportunity to acquire a high‑quality asset below replacement cost.
    • Strong upside through continued lease‑up and operational efficiencies.
    • Robust amenity package including a salon and spa, movie theater, putting green, and bocce ball court.
    • Located within one of North Texas’ fastest‑growing communities.
    • Direct connectivity to Downtown Dallas via US Highway 80 and Interstate 20.

    Overview

    The Preserve at Gateway is a 120-unit Class A active adult community designed for residents 55 and over, constructed in 2019. Located in Forney, Texas, the property is approximately 75% occupied. The community offers a robust amenity package, including a salon and spa, movie theater, putting green, bocce ball court, and activity spaces. The property is located within one of North Texas’ fastest-growing communities and offers direct connectivity to Downtown Dallas via US Highway 80 and Interstate 20. The property is situated on a 1.34-acre lot.
    Location Intelligence

    Current Use by Public Records

    Spa & wellness properties

    Suggested Use

    Law Firm Real Estate Agency Spa & Massage Center Restaurant Hair Salon Dental Office Nail Salon Building Supply Daycare Center Kitchen & Bath Showroom

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Forney
    County
    Kaufman
    State
    Texas
    Longitude
    -96.451
    Latitude
    32.7342

    Nearby Similar for Sale

    • $1,500,000
      4,420 SF

      Landmark Office Building

      Distinctive office space with character-rich finishes, interior and exterior stair access, and practical amenities including restrooms.
      201 N Bois D Arc Street, Forney, TX 75126
      View Details
    • $1,400,000

      Multiple Use Flex Warehouse Building

      Front and rear roll-up doors and an office showroom create flexible space for retail or light industrial concepts.
      103 W Broad, Forney, TX 75126
      View Details
    • $1,200,000

      Custom Office Building for Owner-Users

      Meticulously maintained office building with six private offices, conference room, and executive bath for a flexible owner-user setup.
      408 Pinson Road, Forney, TX 75126
      View Details
    • $2,900,000

      Automotive Car Wash Site

      For-sale car wash site on FM 1641 with strong retail-driven traffic and high-growth suburban visibility.
      254 Fm 1641, Forney, TX 75126
      View Details
    • $259,900

      Versatile Brick Retail Building

      Brick retail building with multiple rooms, garage, kitchen, and two bathrooms, positioned for strong street-level exposure.
      505 E Broad Street, Forney, TX 75126
      View Details
    • $1,400,000
      5,000 SF

      Multi-Use Flex Warehouse Building

      Flexible showroom and warehouse space with front and rear roll-up doors plus office area and parking to support adaptable operations.
      103 W Broad, Forney, TX 75126
      View Details
    • $1,500,000
      4,420 SF

      Downtown Landmark Retail Building

      Landmark storefront with interior and exterior staircases, restrooms, and storage for a flexible retail or office setup.
      201 N Bois D Arc Street, Forney, TX 75126
      View Details
    • $439,900
      1,625 SF

      Historic Building with Modern Touches

      Restored historic building in downtown Forney with modern amenities.
      206 South Bois D' Arcade, Forney, TX 75126
      View Details
    • $6,676,000
      12,598 SF

      Fully Occupied Retail Center Forney

      Multi-tenant retail center in Forney, Texas, 100% occupied.
      51 FM 548, Forney, TX 75126
      View Details
    • $245,000

      Tenant-Occupied Single-Family Rental

      Tenant-occupied 3-bedroom, 2-bath home in Forney, TX through April 30, 2027.
      324 Bowie Street, Forney, TX 75126
      View Details
    • $439,900
      1,625 SF

      Historic Forney Building with Modern Touches

      Historic building adaptively restored with modern touches in downtown Forney.
      206 S Bois D Arc Street, Forney, TX 75126
      View Details
    • $13,964,000
      26,330 SF

      Multi-Tenant Retail Center Forney, Texas

      26,330 SF retail center in high-traffic Forney, Texas.
      724 E US Hwy 80, Forney, TX 75126
      View Details

    FAQs

    What type of property is this?
    Apartment building - 120-unit Class A 55+ community in Forney, Texas.
    Where is this apartment building located?
    The property is located at 1450 Whaley Dr Forney, TX.
    What is the asking price?
    The asking price for this property is $25,000,000.
    What are key features of this property?
    This property features: 120‑unit Class A 55+ active adult community built in 2019.; Opportunity to acquire a high‑quality asset below replacement cost.; Strong upside through continued lease‑up and operational efficiencies.
    (972) 755-5214
    We can help!
    Listing Contact
    Nick Fluellen
    Real Estate License ID: TX: 0521943, TX: 9001647
    Learn More
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Thank You for Inquiry
    1450 Whaley Dr, Forney, TX 75126
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!