Luxury Duplex with Private
520 & 522 Woodbine Avenue Dallas, TX 75203
New
For Sale
$839,800
New construction duplex with two nearly identical units, each offering a 2-car garage and private outdoor space.
Property Size3,870 SF
Price / SF$217
Days on Market4
Property Features for 520 & 522 Woodbine Avenue
General Information
- Standard status
- Active
- Size
- 3,870 SF
- Property subtype
- Duplex
Building Details
- Year Built
- 2026
Listing Agency:
Keller Williams Frisco Stars
(972) 712-9898
Listed By:
Vivian Anyanka
Source:
Nilesrealtygroup
Added: Jul 24
Changed: Jul 25
Last Checked: Jul 26 at 1:58PM
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 Keller Williams Frisco Stars
Investment Insights
Based on property information with market context.
New construction luxury duplex featuring two nearly identical residences. Each unit is designed with three bedrooms and private ensuite baths, including two upstairs bedrooms with large walk-in closets. One upstairs bedroom in each unit opens to a private balcony. The third bedroom is on the main level and includes its own ensuite bath. The residences are distinguished by interior cabinetry finishes, with one unit featuring matte black shaker cabinets and the other featuring espresso brown cabinetry.
The property is located at 520 & 522 Woodbine Avenue and is described as being near Morrell DART Station, with the seller stating a 6-minute walk and a 1-minute drive.
Each unit is described as having a private 2-car garage plus an extended driveway. The offering is presented as having no HOA, with each residence available for individual occupancy or combined leasing as part of the duplex.
The property is located at 520 & 522 Woodbine Avenue and is described as being near Morrell DART Station, with the seller stating a 6-minute walk and a 1-minute drive.
Each unit is described as having a private 2-car garage plus an extended driveway. The offering is presented as having no HOA, with each residence available for individual occupancy or combined leasing as part of the duplex.
Key Highlights
- New construction luxury duplex built in 2026 with two nearly identical units totaling approx. 3,870 sq ft.
- Each unit has 3 bedrooms, including two upstairs bedrooms with private ensuite baths and large walk‑in closets with built‑in shelving.
- Each unit includes a private 2‑car garage plus an extended driveway.
Financial Insights For Multifamily LT 5
Simulate Cap Rate and NOI
NOI Build-Up
- Vacancy
- income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
- EGI (Effective Gross Income)
- gross rent minus vacancy losses — the realistic income before paying operating costs.
- OpEx (Operating Expenses)
- recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
- NOI (Net Operating Income)
- income a property generates after operating costs but before financing and taxes.
| Component | $ | $/SF |
|---|---|---|
| Gross rent | $108.2k | $27.96 |
| − Vacancy | −$11.0k | −$2.84 |
| EGI | $97.2k | $25.12 |
| − OpEx | −$29.2k | −$7.54 |
| NOI | $68.0k | $17.58 |
3,870 SF · lease $27.96/SF/yr · vacancy 10.16% · expense 30.00%
Alternative Uses
Best Use
Multifamily LT 5
$972.1K
$850.6K – $1.13M
NOI $68,048 @ 7.0% cap · market cap 8.10%
Second Best
Apartment 5plus
$840.7K
$735.6K – $980.8K
NOI $58,847 @ 7.0% cap · market cap 7.01%
Theoretical Best
Office A
$4.64M
$4.06M – $5.42M
NOI $325,058 @ 7.0% cap · market cap 38.71%
Zoning and permitted uses should be independently verified with local authorities.
Property Analytics
Location Intelligence
Current Use by Public Records
Duplexes
FAQs
What type of property is this?
Duplex - New construction duplex with two nearly identical units, each offering a 2-car garage and private outdoor space.
Where is this duplex located?
The property is located at 520 & 522 Woodbine Avenue Dallas, TX.
What is the asking price?
The asking price for this property is $839,800.
What are key features of this property?
This property features: New construction luxury duplex built in 2026 with two nearly identical units totaling approx. 3,870 sq ft.; Each unit has 3 bedrooms, including two upstairs bedrooms with private ensuite baths and large walk‑in closets with built‑in shelving.; Each unit includes a private 2‑car garage plus an extended driveway.
