Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    204 Sams Trl Dallas, NC 28034
    Property profile & analytics

    204 Sams Trl Dallas, NC 28034

    View on Map
    • Residential income homes
    • 31,375 SF
    • 22.37 lot acres
    Off-Market
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Residential income homes

    Property Details for 204 Sams Trl

    Year built
    1985
    Lot size
    22.37 lot acres
    Property size
    31,375 SF
    Property type
    Residential income homes

    Description

    This exceptional 33-unit multifamily investment property, known as Southfork Apartments, presents a compelling value-add opportunity in the thriving Dallas, NC market. Located on a sprawling 22.37-acre lot at 204 Sams Trail, this Class C property boasts 31,375 square feet across 11 two-story buildings. Currently operating at a 94% occupancy rate, the property generates a strong NOI of $328,960, with a current cap rate of 7.31%. A pro-forma analysis projects a significant increase in NOI to $380,000 and a cap rate of 8.44%. Built in 1985, the property is zoned R1 and offers substantial upside potential. The property's location within the Charlotte MSA, just north of Gastonia and 20 miles from Charlotte Douglas International Airport, benefits from the area's robust growth, fueled by new residential communities and the nearby Apple Creek Corporate Center. This presents an attractive investment opportunity with a price per unit of $136,363.64 and a total asking price of $4,500,000. The property's strong performance, combined with its strategic location and significant value-add potential, makes it an ideal investment for discerning buyers. The projected occupancy date is November 12, 2024. The property's APN is 304152 / 3559445514.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Dallas
    County
    Gaston
    State
    North Carolina
    Longitude
    -81.1645
    Latitude
    35.3652

    Comparable in this City

    • Value Estimation by Request
      4.14 Acres

      604 John Fraley Dr

      MOBILE HOME PARK, TRAILER PARK • 4.14 Acres
      604 John Fraley Dr, Dallas, NC 28034-9013
      View Details
    • Value Estimation by Request
      2,160 SF

      112 Wes Mar Dr

      MOBILE HOME PARK, TRAILER PARK • 2,160 SF
      112 Wes Mar Dr, Dallas, NC 28034-7746
      View Details
    • Value Estimation by Request
      5.47 Acres

      506 Pinkney Rd

      MOBILE HOME PARK, TRAILER PARK • 5.47 Acres
      506 Pinkney Rd, Dallas, NC 28034-8786
      View Details
    • Value Estimation by Request
      0.56 Acres

      114 Peggy Sue Dr

      MOBILE HOME PARK, TRAILER PARK • 0.56 Acres
      114 Peggy Sue Dr, Dallas, NC 28034
      View Details
    • Value Estimation by Request
      3.30 Acres

      510 Howard Fraley Ln

      MOBILE HOME PARK, TRAILER PARK • 3.30 Acres
      510 Howard Fraley Ln, Dallas, NC 28034-9014
      View Details
    • Value Estimation by Request
      1,246 SF

      3504 Dallas Hgh Shls Hwy

      MOBILE HOME PARK, TRAILER PARK • 1,246 SF
      3504 Dallas Hgh Shls Hwy, Dallas, NC 28034-7720
      View Details

    Similar Nearby for Sale

    • $689,500
      15.46 Acres

      Three Dallas Properties on 15+ Acres

      Three properties totaling 15.46 acres, suitable for development.
      651 Dallas Stanley Hwy, Dallas, NC 28034
      View Details
    • $689,000
      0.49 Acres

      Multifamily Investment Opportunity in Dallas

      Four-unit multifamily property in historic Dallas, fully occupied.
      414 E Wilkins St, Dallas, NC 28034
      View Details
    • $779,900
      1.38 Acres

      Historic Mixed-Use Property in Dallas

      Prime location with commercial building and two rental homes.
      214 E Trade St, Dallas, NC 28034
      View Details
    • Contact for pricing
      11,200 SF

      Adaptable Commercial Building For Sale

      11,200 SF commercial building with open layout in Dallas, NC.
      520 E Trade St, Dallas, NC 28034
      View Details
    • Contact for pricing

      High Visibility Commercial Land

      5.7 acres of B-2 zoned land off Hwy 321.
      3116 Dallas High Shl Hwy, Dallas, NC 28034
      View Details
    • $85,000
      0.37 Acres

      Cleared Lot Near Downtown Dallas

      Cleared 0.365 acre lot near downtown Dallas, North Carolina.
      510 E Holly St, Dallas, NC 28034
      View Details

    Similar Nearby for Lease

    • Contact for pricing

      Commercial Pad Site For Lease

      Pad site for lease with high traffic and road exposure.
      702 N Walnut St, Dallas, NC 28034
      View Details
    • Contact for pricing

      Retail and Office Space Available

      Retail and office spaces for lease in Dallas, North Carolina.
      3130 Dallas High Shl Hwy, Dallas, NC 28034
      View Details
    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.
    204 Sams Trl
    Dallas, NC 28034
    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
    204 Sams Trl, Dallas, NC, 28034
    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!