Local business? Support local news on DallasTX.city

Back to Dallas

City would lend $8.8 million to close the gap on 86-unit Bella Limon apartments on Belmont Avenue

Staff brief a council committee Monday on a loan of federal and developer-fee money for a mixed-income project with 69 income-restricted units. The full council votes Dec. 9.

Wade Ramos· AI-assisted, edited by Jake Team

October 22, 20262 min read

Affordable Housing Blueprint - illustration, Jake Team LLC

Dallas would lend up to $8.8 million to fill the funding gap on Bella Limon, an 86-unit apartment building planned for four lots on Belmont Avenue, under a deal city staff will outline to the City Council's Housing and Homelessness Solutions Committee on Monday, Oct. 26.

The full council is scheduled to vote on the development loan agreement on Dec. 9, according to a briefing memo from Assistant City Manager Liz Cedillo-Pereira.

The project

The developer, O-SDA Industries, and its affiliate NaoBeck Development plan to tear down commercial buildings on a roughly 0.88-acre site at 4311, 4319, 4325 and 4329 Belmont Ave. and build a mixed-income complex in their place. The plan calls for 24 one-bedroom, 46 two-bedroom and 16 three-bedroom apartments, plus about 5,000 to 5,500 square feet of commercial or community space.

Of the 86 units, 69 would carry income limits and 17 would rent at market rates. The restricted units are set aside for households earning 30%, 50% or 60% of the area median income, with the largest group, 34 units, at 60%.

The memo says the project has already won a preliminary 2026 award of competitive 9% housing tax credits from the Texas Department of Housing and Community Affairs, after the council passed a resolution of support in February. It received its tax credit commitment in July.

Why the city is being asked for money

According to the memo, higher construction costs, lower prices for tax credits and limits on how much credit a single project can receive left a gap that the credits and conventional loans no longer cover. A third-party underwriter concluded the project would not be feasible without the city's participation, the memo says.

The city's share would come in two pieces: $5 million in federal Community Development Block Grant or HOME funds, depending on availability, and $3.8 million from fees developers pay in lieu of building affordable units under the city's Mixed-Income Housing Development Bonus program.

The memo puts the total development cost at about $38.15 million. Other sources listed include an $8 million first mortgage, a $3 million loan from LISC, about $17.2 million in investor equity and about $1.1 million in deferred developer fees. The budget includes $10.2 million for land and $17.6 million in construction costs.

Tax status

The Dallas Housing Finance Corporation would partner in the deal, and the long-term owner would be a new entity made up of the developer and the corporation. Because of that partnership, the memo says, the finished property would be exempt from all property taxes.

Staff describe the location as a high-opportunity area with a poverty rate under 20% and give the project the city's top fair housing rating, "high positive."

The committee meets at 9 a.m. Monday at City Hall, 1500 Marilla St., and the meeting is broadcast on the city's cable channels and online.

Sources

cityofdallas.legistar1.com

cityofdallas.legistar1.com

Share

Wade Ramos· AI-assisted, edited by Jake Team

Wade Ramos writes about community life, schools, public safety, and local events in Dallas.

Related Stories

More in Texas